Aegis Logistics Ltd.
Aegis Logistics Limited, together with its subsidiaries, operates as an oil, gas, and chemical logistics company primarily in India. The company operates through Liquid Terminal Division and Gas Terminal Division segments. It owns and operates a network of shore based tank farm installations for the handling of bulk liquids, including hazardous chemicals, petroleum products, and petrochemicals for petroleum, oil, petrochemical, chemical, and vegetable oil industries. The company also offers supply chain management services, including product planning, sourcing, shipping, receipt, storage, and dispatch; product handling services; storage services for other related gases, such as Butene-1, Butadiene, Propylene, VCM, etc.; and energy solution to industries for their various applications, as well as supplies LPG, propane, and butane. In addition, it provides fuel transportation services; and LPG installation and interfuel conversion services for home, hotels, and industries, as well as offers LPG appliances, such as cooktops, pressure cooker, cookware, LPG iron-GasXpress, and LPG accessories. The company was incorporated in 1956 and is based in Mumbai, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 28.2%
Concerns1
- Other income is 40.2% of PBT — a large share of earnings is non-operating
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (₹ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (₹ Crores, last 1 year)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | ₹2.98 K Cr | — | ₹529.00 Cr | — | — | 18.9% | -0.1% | 28.4% |
Showing the latest year only. Sign up free for the full history.
Financial Statements
Income statement, balance sheet, and cash flow (₹ Crores, as reported)
Showing the latest year only. Sign up free for the full history.
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 3,451 |
| Total Expenses | 2,995 |
| EBIT / Operating Profit | 456 |
| OPM % | 13% |
| Other Income | 261 |
| Finance Costs | 18 |
| Depreciation & Amortisation | 20 |
| Profit Before Tax | 679 |
| Tax % | - |
| Net Profit / PAT | 527 |
| EPS (₹) | 15.02 |
| Dividend Payout % | - |
Peer Comparison
Automobiles & Components sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Aegis Logistics Ltd.this co. | ₹25.43 K Cr | ₹2.98 K Cr | 48.20 | 9.23 | 45.77 | -0.1% |
| Maruti Suzuki India Ltd. | ₹5.16 L Cr | ₹1.52 L Cr | 36.20 | 5.30 | 25.33 | 7.8% |
| Mahindra & Mahindra Ltd. | ₹4.55 L Cr | ₹1.19 L Cr | 32.50 | 6.84 | 26.39 | 17.1% |
| Bajaj Auto Limited | ₹2.67 L Cr | ₹50.01 K Cr | 30.50 | 8.68 | 26.02 | 11.9% |
| Eicher Motors Ltd. | ₹2.03 L Cr | ₹18.45 K Cr | 43.20 | 10.56 | — | 14.8% |
| HYUNDAI MOTOR INDIA LIMITED | ₹1.88 L Cr | ₹67.65 K Cr | 33.40 | 11.03 | 17.74 | -1.3% |
| TVS Motor Company Ltd. | ₹1.78 L Cr | ₹36.25 K Cr | 56.60 | 18.32 | 49.03 | 14.1% |
| Industry Average | — | ₹15.02 K Cr | 51.90 | 6.13 | 25.31 | 7.0% |