Aegis Logistics Ltd

Aegis Logistics Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Aegis Logistics Ltd

₹ 770 1.93%
05 Jun - close price
aegisindia.com BSE: 500003 NSE: AEGISLOG
About

Aegis Logistics (Formely known as Aegis Chemical Industries Ltd.), incorporated in 1956 provide logistic solutions for oil, gas, chemicals, and petrochemical industries.[1]

Key Points

Leading Logistics player:[1] Aegis Logistics Limited is India’s leading oil, gas, and chemical logistics co. It operates a network of bulk liquid handling terminals, liquefied petroleum gas (LPG) terminals, filling plants, pipelines, and LPG gas stations to deliver products and services.

Website BSE NSE
  • Market Cap ₹ 27,041 Cr.
  • Current Price ₹ 770
  • High / Low ₹ 945 / 576
  • Stock P/E 28.7
  • Book Value ₹ 98.6
  • Dividend Yield 0.94 %
  • ROCE 33.7 %
  • ROE 30.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has a good return on equity (ROE) track record: 3 Years ROE 23.5%
  • Company's median sales growth is 25.3% of last 10 years

Cons

  • Stock is trading at 7.82 times its book value
  • Earnings include an other income of Rs.563 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Energy Oil, Gas & Consumable Fuels Gas Trading - Gas

Part of BSE 500 Nifty 500 Nifty Energy Nifty Smallcap 100 BSE Energy

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
805 850 584 824 722 732 658 672 914 837 1,028 914 1,713
718 777 503 741 618 658 592 609 669 769 948 824 1,297
Operating Profit 87 74 81 83 103 74 67 63 246 67 79 89 416
OPM % 11% 9% 14% 10% 14% 10% 10% 9% 27% 8% 8% 10% 24%
117 32 57 60 62 153 35 36 36 35 154 135 239
Interest 4 2 3 3 2 2 2 2 8 4 3 3 10
Depreciation 4 5 5 5 3 4 4 4 5 5 6 6 6
Profit before tax 196 99 130 135 160 220 96 93 268 94 224 216 639
Tax % 21% 25% 20% 20% 21% 25% 25% 29% 16% 26% 26% 15% 18%
155 74 104 108 126 165 72 66 226 69 167 183 524
EPS in Rs 4.43 2.12 2.96 3.07 3.59 4.71 2.06 1.87 6.43 1.97 4.75 5.22 14.94
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
344 356 389 501 707 860 705 1,228 3,075 2,980 2,977 4,492
280 268 291 395 554 862 550 892 2,731 2,639 2,527 3,839
Operating Profit 64 87 97 106 153 -2 154 336 345 341 450 653
OPM % 19% 25% 25% 21% 22% -0% 22% 27% 11% 11% 15% 15%
94 7 26 28 20 67 82 253 728 210 261 563
Interest 13 9 8 7 21 23 15 19 17 10 15 21
Depreciation 12 12 11 18 25 38 40 45 25 18 18 21
Profit before tax 133 74 103 109 127 3 182 525 1,031 523 678 1,172
Tax % 19% 27% 36% 8% 30% -622% 14% 14% 21% 21% 22% 20%
108 54 66 101 89 25 156 452 817 412 529 944
EPS in Rs 3.23 1.61 1.99 3.02 2.65 0.73 4.44 12.87 23.29 11.73 15.07 26.88
Dividend Payout % 23% 56% 53% 41% 53% 234% 45% 19% 25% 55% 53% 0%
Compounded Sales Growth
10 Years: 29%
5 Years: 45%
3 Years: 13%
TTM: 51%
Compounded Profit Growth
10 Years: 33%
5 Years: 43%
3 Years: 5%
TTM: 79%
Stock Price CAGR
10 Years: 20%
5 Years: 15%
3 Years: 31%
1 Year: -4%
Return on Equity
10 Years: 23%
5 Years: 28%
3 Years: 23%
Last Year: 30%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 33 33 33 33 33 34 35 35 35 35 35 35
Reserves 371 389 665 735 777 971 1,185 1,496 2,138 2,347 2,762 3,424
115 92 187 273 213 240 692 722 112 203 404 416
77 92 250 216 232 480 215 220 363 520 596 1,532
Total Liabilities 596 606 1,136 1,258 1,255 1,726 2,127 2,473 2,648 3,105 3,797 5,408
201 198 556 745 791 1,126 1,128 1,641 559 574 601 693
CWIP 27 72 161 132 123 211 435 116 106 251 591 478
Investments 116 95 79 40 46 46 46 37 242 231 337 935
252 240 339 341 295 343 517 679 1,741 2,049 2,268 3,302
Total Assets 596 606 1,136 1,258 1,255 1,726 2,127 2,473 2,648 3,105 3,797 5,408

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
35 68 77 65 144 192 244 175 145 490 76 957
125 -20 -132 -96 -39 -56 -356 59 405 -24 -468 493
-133 -68 57 34 -112 -73 70 -206 -573 -126 28 -311
Net Cash Flow 27 -20 2 3 -8 62 -41 28 -22 340 -364 1,139
Free Cash Flow 11 14 -22 -103 57 79 -31 -4 17 315 -301 472
CFO/OP 80% 104% 106% 95% 113% -8,793% 160% 64% 102% 190% 48% 180%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 38 30 33 29 21 24 31 31 25 19 39 30
Inventory Days 30 17 36 25 25 21 47 31 18 6 25 8
Days Payable 47 67 85 47 33 18 39 19 30 27 34 45
Cash Conversion Cycle 22 -20 -16 7 12 26 39 43 12 -2 30 -6
Working Capital Days -42 -53 -189 -142 -68 -86 -94 -13 24 -6 -17 -33
ROCE % 21% 16% 16% 12% 14% 2% 12% 27% 46% 22% 24% 34%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
LPG Static Storage Capacity
MT

Log in to view insights

Please log in to see hidden values.

Login
Liquid Storage Capacity
CBM
LPG Distribution Volume
Metric Tons
LPG Logistics Throughput Volume
Million MT
Number of Auto LPG Stations
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
58.07% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10%
18.34% 18.87% 17.97% 18.17% 17.65% 17.93% 18.22% 18.06% 16.79% 16.88% 17.87% 19.56%
3.70% 4.53% 5.08% 4.92% 6.71% 6.68% 6.69% 6.31% 6.40% 6.25% 5.41% 3.67%
19.88% 18.50% 18.83% 18.80% 17.55% 17.29% 16.99% 17.52% 18.71% 18.76% 18.64% 18.67%
No. of Shareholders 69,13860,39560,27565,44562,66074,81073,78486,74984,32381,42577,69578,190

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls