Aegis Logistics Ltd

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

Aegis Logistics Ltd

₹ 765 -1.59%
21 Nov - 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 ₹ 26,881 Cr.
  • Current Price ₹ 765
  • High / Low ₹ 1,037 / 610
  • Stock P/E 37.5
  • Book Value ₹ 169
  • Dividend Yield 0.95 %
  • ROCE 13.2 %
  • ROE 15.5 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 46.0% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 42.0%

Cons

  • Stock is trading at 4.52 times its book value
  • The company has delivered a poor sales growth of -1.20% over past five years.

* 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 BSE SmallCap Nifty Energy Nifty Smallcap 100

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
2,151 2,087 2,154 2,101 1,235 1,873 1,837 1,601 1,750 1,707 1,705 1,719 2,294
1,982 1,871 1,952 1,905 1,027 1,662 1,530 1,369 1,526 1,474 1,296 1,479 2,003
Operating Profit 169 216 203 196 208 212 307 232 224 233 409 240 291
OPM % 8% 10% 9% 9% 17% 11% 17% 15% 13% 14% 24% 14% 13%
18 19 64 37 44 45 63 44 39 60 65 63 96
Interest 25 27 25 30 27 30 29 31 30 51 52 33 24
Depreciation 33 34 29 33 34 34 33 37 37 37 41 42 52
Profit before tax 128 174 212 170 192 192 307 208 196 204 381 228 310
Tax % 21% 18% 25% 22% 22% 21% 23% 24% 22% 22% 17% 23% 21%
101 143 159 133 150 152 237 158 152 160 318 175 244
EPS in Rs 2.66 3.57 4.01 3.30 3.62 3.71 5.59 3.75 3.59 3.54 8.02 3.74 5.12
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
5,029 3,915 2,212 3,930 4,791 5,616 7,183 3,843 4,631 8,627 7,046 6,764 7,425
4,921 3,771 2,026 3,727 4,525 5,245 6,906 3,456 4,096 7,955 6,123 5,666 6,253
Operating Profit 108 144 185 204 266 371 277 388 535 672 923 1,098 1,172
OPM % 2% 4% 8% 5% 6% 7% 4% 10% 12% 8% 13% 16% 16%
13 42 8 6 8 8 33 37 39 187 190 208 284
Interest 18 20 18 16 15 26 33 17 22 88 116 165 161
Depreciation 22 23 23 24 34 51 69 72 79 126 135 152 172
Profit before tax 80 142 153 169 225 302 208 336 472 645 861 989 1,123
Tax % 14% 21% 17% 21% 5% 17% 35% 26% 18% 21% 22% 20%
69 112 126 133 214 252 134 249 385 511 672 787 897
EPS in Rs 1.83 3.10 3.39 3.57 5.92 6.63 2.93 6.36 10.19 13.19 16.22 18.90 20.42
Dividend Payout % 29% 24% 27% 29% 21% 21% 58% 31% 25% 44% 40% 42%
Compounded Sales Growth
10 Years: 6%
5 Years: -1%
3 Years: 13%
TTM: 5%
Compounded Profit Growth
10 Years: 23%
5 Years: 46%
3 Years: 23%
TTM: 23%
Stock Price CAGR
10 Years: 22%
5 Years: 27%
3 Years: 32%
1 Year: -4%
Return on Equity
10 Years: 15%
5 Years: 15%
3 Years: 15%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 33 33 33 33 33 33 34 35 35 35 35 35 35
Reserves 317 394 471 804 1,174 1,358 1,621 1,901 2,145 3,497 3,859 4,596 5,906
241 218 188 286 304 239 253 734 835 1,924 2,665 4,606 2,439
295 291 206 871 703 715 982 371 946 1,613 1,369 1,843 3,670
Total Liabilities 886 937 899 1,994 2,214 2,345 2,890 3,042 3,961 7,069 7,929 11,080 12,050
426 454 472 748 1,282 1,329 1,699 1,711 2,376 3,661 4,139 5,086 6,390
CWIP 35 34 73 313 126 121 220 488 253 412 697 1,308 436
Investments 11 21 0 0 0 10 7 0 0 204 194 0 925
413 428 354 933 806 885 964 844 1,333 2,792 2,899 4,686 4,299
Total Assets 886 937 899 1,994 2,214 2,345 2,890 3,042 3,961 7,069 7,929 11,080 12,050

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
88 122 138 177 191 556 146 442 280 358 656 558
-109 15 -64 -220 -296 -155 -151 -428 -179 -931 -712 -1,463
-128 -77 -83 47 184 -143 -126 61 -304 1,311 256 1,283
Net Cash Flow -149 61 -9 4 80 258 -131 74 -203 738 200 378

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 15 19 16 66 26 15 23 9 58 35 27 37
Inventory Days 2 2 2 2 2 2 2 6 9 7 4 13
Days Payable 15 19 15 69 32 35 23 9 63 42 28 31
Cash Conversion Cycle 2 2 3 -2 -3 -18 3 6 3 1 3 20
Working Capital Days -8 -5 -8 -27 -29 -30 -9 -23 -11 7 -8 -12
ROCE % 16% 21% 24% 20% 18% 20% 13% 15% 17% 16% 15% 13%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
58.07% 58.07% 58.07% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10% 58.10%
16.40% 18.04% 18.34% 18.87% 17.97% 18.17% 17.65% 17.93% 18.22% 18.06% 16.79% 16.88%
3.77% 3.57% 3.70% 4.53% 5.08% 4.92% 6.71% 6.68% 6.69% 6.31% 6.40% 6.25%
21.76% 20.31% 19.88% 18.50% 18.83% 18.80% 17.55% 17.29% 16.99% 17.52% 18.71% 18.76%
No. of Shareholders 76,36671,85069,13860,39560,27565,44562,66074,81073,78486,74984,32381,425

* 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