AEGIS VOPAK TERMINALS LIMITED
₹221.60-₹14.55 (-6.2%)
Last close · Data as of Oct 30, 2026
- Market cap
- ₹25,481 Cr
- P/E
- 158.0x
- EV / EBITDA
- 86.5x
- Revenue
- ₹518 Cr
- Net margin
- 11.2%
- ROCE
- 7.4%
Price chart
Technical chartScreen technicals →-18.9% over the last year
Daily closes.
Go deeper
Technical chart: candles, 9 moving averages, RSI, MACD and drawing tools
Performance
Price change over each period, before dividends.
- 1M
- -25.3%
- 3M
- -24.2%
- 6M
- +16.8%
- 1Y
- -18.9%
- 5Y
- -13.8%
52-week range
Day change -₹14.55 (-6.2%) from ₹236 to ₹222 · Last close Oct 30, 2026
Best weekday to invest, historically
The same weekly amount in AEGISVOPAK, bought on each weekday since 2025.
AI Summary
Indian StockStrengths1
- Maintains healthy dividend payout of 70.0%
Concerns1
- Low interest coverage ratio of 1.8x
Rule-based from financial data. Not advice.
About the company
Aegis Vopak Terminals Limited engages in the business of storage and terminalling facilities for LPG and chemical products in India. The company operates through Gas Terminal Division and Liquid Terminal Division segments. It is involved in the storage and handling of liquified petroleum gas, oil, liquid chemical, petrochemical, gas, petroleum, bitumen, and vegetable oil products.
Read moreShow less
Aegis Vopak Terminals Limited engages in the business of storage and terminalling facilities for LPG and chemical products in India. The company operates through Gas Terminal Division and Liquid Terminal Division segments. It is involved in the storage and handling of liquified petroleum gas, oil, liquid chemical, petrochemical, gas, petroleum, bitumen, and vegetable oil products. The company was formerly known as Aegis LPG Logistics (Pipavav) Limited and changed its name to Aegis Vopak Terminals Limited in August 2021. Aegis Vopak Terminals Limited was incorporated in 2013 and is based in Mumbai, India.
- Sector
- Transportation
- Shares outstanding
- 111 Cr shares
- ISIN
- INE0INX01018
- BSE code
- 544407
Key statistics
Screen fundamentals →Valuation, profitability, growth and solvency at the latest close; hover a label for its meaning.
Valuation
- Market cap
- ₹25,481 Cr
- P/E
- 158.0x
- P/B
- 5.5x
- EV / EBITDA
- 86.5x
- EV / Sales
- 68.1x
- P/S
- 61.0x
- Earnings yield
- 0.6%
- 52-week high
- ₹318.30
- 52-week low
- ₹161.75
Profitability
- Operating margin
- 73.4%
- Net margin
- 11.2%
- EBITDA margin
- 78.7%
- ROE
- 4.9%
- ROCE
- 7.4%
- ROA
- 1.1%
- Dividend payout
- 70.0%
- Tax rate
- 23.0%
- Other income, % of PBT
- 36.1%
Growth
- RevenueLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹518 Cr
- Revenue growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 23.9%
- EBITDALatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹329 Cr
- EBITDA growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 46.9%
- Net profit growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 129.8%
- Cash from operationsLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹312 Cr
- CFO growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 103.9%
- Free cash flowLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- ₹484 Cr
- Asset growth, 1YLatest stored company figure. It is not dated and can be a year behind the FY2025 statements; the Growth card lists each year.
- 25.7%
Solvency and efficiency
- Current ratio
- 6.13
- Debt / Equity
- 3.32
- Debt / Assets
- 0.73
- Debt / EBITDA
- 9.65
- Interest coverage
- 1.84
- Financial leverage
- 4.53
- CFO / Net profit
- 6.64
- Cash / Market cap
- 4.0%
- Cash per share
- ₹9.13
- Asset turnover
- 0.10
- Fixed asset turnover
- 0.14
- Capital intensity
- 7.31
- Debtor days
- 55 days
- Cash conversion cycle
- 55 days
Where the revenue went
Some FY2025 lines are not reported, so the ones that are appear as a table.
| Line | FY2025 |
|---|---|
| Sales | ₹518 Cr |
| Expenses | ₹117 Cr |
| Operating profit | ₹401 Cr |
| Other income | ₹31 Cr |
| Interest | ₹185 Cr |
| Depreciation | ₹110 Cr |
| Profit before tax | ₹138 Cr |
| Tax and other | ₹30 Cr |
| Net profit | ₹108 Cr |
Revenue and net profit
Revenue grew 23.9% in FY2025; net profit is the dashed line.
| Date | Revenue | Net profit |
|---|---|---|
| FY2021 | ₹0 Cr | ₹0 Cr |
| FY2022 | ₹0 Cr | -₹1 Cr |
| FY2023 | ₹290 Cr | ₹5 Cr |
| FY2024 | ₹418 Cr | ₹47 Cr |
| FY2025 | ₹518 Cr | ₹108 Cr |
Cash flows
FY2025: ₹395 Cr from operations, ₹83.0 Cr free after investment (dashed).
| Date | Operating cash flow | Free cash flow |
|---|---|---|
| FY2021 | ₹0 Cr | ₹0 Cr |
| FY2022 | -₹1 Cr | -₹93 Cr |
| FY2023 | ₹153 Cr | -₹1,664 Cr |
| FY2024 | ₹312 Cr | -₹475 Cr |
| FY2025 | ₹395 Cr | ₹83 Cr |
Growth
Latest fiscal year FY2025 (ending March): each figure with its change over the year before.
- Revenue
- ₹518 Cr+23.9%1Y
- Net profit
- ₹108 Cr+129.8%1Y
- Cash from operations
- ₹395 Cr
- Free cash flow
- ₹83 Cr
| Year | Revenue | Operating income | EBITDA | Net profit | CFO | FCF | ROE | Revenue growth 1Y | Net profit growth 1Y |
|---|---|---|---|---|---|---|---|---|---|
| FY2025 | ₹518 Cr | ₹401 Cr | — | ₹108 Cr | ₹395 Cr | ₹83 Cr | 5.8% | +23.9% | +129.8% |
Monthly returns
Month-by-month returns of AEGISVOPAK across the years, with the seasonal pattern.
Balance sheet
What the company owns and owes at the end of FY2025.
| Line | FY2025 |
|---|---|
| Liabilities and equity | ₹5,892 Cr |
| Equity capital | ₹989 Cr |
| Reserves | ₹871 Cr |
| Borrowings | ₹3,879 Cr |
| Other liabilities | ₹153 Cr |
| Assets | ₹5,892 Cr |
| Fixed assets | ₹4,118 Cr |
| Capital work in progress | ₹137 Cr |
| Investments | ₹227 Cr |
| Other assets | ₹1,409 Cr |
Market cap against peers
4 peers: same sector group, nearest by size.
P/E against peers
AEGISVOPAK trades at 158.0x earnings against a peer median of 33.8x (a 368% premium).
Not shown (no positive earnings and no EV / Sales): GMR Airports Limited.
Peer comparison
Same-sector peers by market cap, with the median.
| Company | Market cap | P/E | P/B | ROE | EV/EBITDA |
|---|---|---|---|---|---|
| AEGIS VOPAK TERMINALS LIMITEDAEGISVOPAKthis companyP/E ↑ premium | ₹25,481 Cr | 158.0x | 5.5x | 4.9% | 86.5x |
| InterGlobe Aviation LimitedINDIGO | ₹1.8 L Cr | 36.3x | 21.6x | 422.8% | 12.3x |
| GMR Airports LimitedGMRAIRPORT | ₹1.0 L Cr | — | 2.0x | -1.0% | 314.8x |
| BlackBuck LimitedBLACKBUCK | ₹11,912 Cr | 31.2x | 9.0x | -62.6% | -72.2x |
| Ceigall India LimitedCEIGALL | ₹4,805 Cr | 19.2x | 2.5x | 31.5% | 10.5x |
| Peer median | — | 33.8x | 5.5x | 4.9% | 49.4x |
Year-to-date ROI
AEGISVOPAK since 1 January, against earlier years.
Historical volatility
AEGISVOPAK's day-to-day swings over 30, 60 and 180 days.
Financial statements
Income statement, balance sheet and cash flow as reported, in ₹ crore, grouped into plain-language lines.
Figures in ₹ crore as reported, fiscal years ending March, newest first; the trailing twelve months (TTM) last.
Operating margin by fiscal year
| Date | Operating margin |
|---|---|
| FY2023 | 72.0% |
| FY2024 | 73.0% |
| FY2025 | 77.0% |
| Line | FY2025 |
|---|---|
| RevenueSales | ₹518 Cr |
| Costs | |
| Interest | ₹185 Cr |
| Expenses | ₹117 Cr |
| Operating profitOperating Profit | ₹401 Cr |
| Other income and charges | |
| Profit before tax | ₹138 Cr |
| Tax | |
| Net profitNet Profit | ₹108 Cr |
| Per share |
| Line | FY2025 |
|---|---|
| Liabilities and equityTotal Liabilities | ₹5,892 Cr |
| Equity capitalEquity Capital | ₹989 Cr |
| Reserves | ₹871 Cr |
| Borrowings | ₹3,879 Cr |
| Other liabilitiesOther Liabilities | ₹153 Cr |
| AssetsTotal Assets | ₹5,892 Cr |
| Fixed assetsFixed Assets | ₹4,118 Cr |
| Capital work in progressCWIP | ₹137 Cr |
| Investments | ₹227 Cr |
| Other assetsOther Assets | ₹1,409 Cr |
| Line | FY2025 |
|---|---|
| Operating cash flowCash from Operating Activity | ₹395 Cr |
| Investing cash flowCash from Investing Activity | -₹312 Cr |
| Financing cash flowCash from Financing Activity | ₹402 Cr |
| Change in cashNet Cash Flow | ₹484 Cr |
Learn while you research
Academy chapters picked for AEGIS VOPAK TERMINALS LIMITED and the metrics on this page.
- 01 Taxes on Investments (India)LTCG, STCG, dividend tax, what every Indian investor needs.6 min read
- 02 Stock Valuation BasicsHow to think about what a fair price for a stock looks like.7 min read
- 03 Valuation Multiples ExplainedThis stock trades at a P/E of 158.0, learn when high multiples are justified.6 min read
- 04 Growth Investing24% revenue growth is in the top tier, learn how to value growth.7 min read
- 05 Leverage RatiosDebt/Equity of 3.32 is elevated, understand what that means for solvency.6 min read
- 06 Stock Market RisksSmall caps carry concentrated, idiosyncratic risk, learn to manage it.6 min read