AEGIS VOPAK TERMINALS LIMITED
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.
Valuation
Profitability
Returns
Solvency
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.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ 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 (βΉ Crores, last 7 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ518.00 Cr | β | βΉ108.00 Cr | β | β | 5.8% | 23.9% | 129.8% |
| Mar 2024 | βΉ418.00 Cr | β | βΉ47.00 Cr | β | β | 4.9% | 44.1% | 840.0% |
| Mar 2023 | βΉ290.00 Cr | β | βΉ5.00 Cr | β | β | 0.5% | β | -600.0% |
| Mar 2022 | βΉ0.00 | β | βΉ-1.00 | β | β | 256.4% | β | β |
| Mar 2021 | βΉ0.00 | β | βΉ0.00 | β | β | 0.0% | β | β |
| Mar 2018 | βΉ0.00 | β | βΉ0.00 | β | β | 0.0% | β | β |
| Mar 2016 | βΉ0.00 | β | βΉ0.00 | β | β | 0.0% | β | β |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 566 |
| Total Expenses | 131 |
| EBIT / Operating Profit | 435 |
| OPM % | 77% |
| Other Income | 39 |
| Finance Costs | 140 |
| Depreciation & Amortisation | 133 |
| Profit Before Tax | 201 |
| Tax % | - |
| Net Profit / PAT | 161 |
| EPS (βΉ) | 1.53 |
| Dividend Payout % | - |
Peer Comparison
Transportation sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| AEGIS VOPAK TERMINALS LIMITEDthis co. | βΉ25.48 K Cr | βΉ518.00 Cr | 158.00 | 5.45 | 86.48 | 23.9% |
| InterGlobe Aviation Limited | βΉ1.84 L Cr | βΉ80.80 K Cr | 36.30 | 21.64 | 12.29 | 17.3% |
| GMR Airports Limited | βΉ1.05 L Cr | βΉ1.26 K Cr | β | 1.97 | 314.81 | 53.6% |
| BlackBuck Limited | βΉ11.91 K Cr | βΉ422.00 Cr | 31.20 | 9.04 | -72.19 | 42.6% |
| Ceigall India Limited | βΉ4.80 K Cr | βΉ3.38 K Cr | 19.20 | 2.53 | 10.54 | 14.6% |
| Industry Average | β | βΉ17.28 K Cr | 61.17 | 8.13 | 106.03 | 30.4% |