Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹49179 Cr.
Stock P/E
44.4
P/B
7.5
Current Price
₹1401.1
Book Value
₹ 188
Face Value
1
52W High
₹1528
52W Low
₹ 576
Dividend Yield
0.62%

Aegis Logistics Overview

Business

Aegis Logistics Ltd. is a leading integrated logistics company in India, primarily focused on the oil, gas, and chemical sectors. The company operates through two main divisions: Logistics and Sourcing & Distribution. In its Logistics division, Aegis provides comprehensive infrastructure services including storage, handling, and transportation of bulk liquids (petroleum products, chemicals) and gases (LPG, Propane, Ammonia) through a network of port-based terminals, pipelines, and tank farms. The Sourcing & Distribution division involves procuring, marketing, and distributing LPG, Propane, and other chemicals to industrial, commercial, and domestic customers, often leveraging its own logistics infrastructure. The company makes money by charging for storage and handling services in its logistics segment and through trading margins in its sourcing and distribution segment.

Revenue Mix

Aegis Logistics operates primarily in two key segments:

Oil, Gas, and Chemical Logistics: This segment encompasses the company's port-based terminal infrastructure for storing and handling bulk liquids and gases. It typically generates revenue through tariffs for storage, handling, and other value-added logistics services. This segment is generally characterized by stable, asset-backed income streams and higher EBITDA margins.

Sourcing and Distribution (Trading): This segment involves the sourcing, marketing, and distribution of LPG, Propane, and other specialty chemicals. It generates revenue through the sale of these products, with margins dependent on commodity price volatility and supply-demand dynamics. While contributing significantly to the top line, this segment usually has lower operating margins compared to the logistics segment.

Contribution information is variable based on market conditions, but typically, the Logistics segment contributes a larger share to the company's profitability (EBITDA), while Sourcing & Distribution can contribute a larger share to revenue.

Industry

Aegis Logistics operates in the capital-intensive Indian logistics and infrastructure sector, specifically catering to the oil, gas, and chemical industries. This industry is characterized by high entry barriers due to significant capital investment requirements for terminals, land acquisition, regulatory approvals, and specialized expertise. Aegis is a well-established player with a strong presence at strategic port locations across India (e.g., Mumbai, Pipavav, Kandla, Kochi, Haldia). It competes with other independent third-party logistics providers, port authorities, and integrated energy companies that have their own logistics infrastructure. Aegis positions itself as a comprehensive integrated logistics solution provider, offering both infrastructure and product distribution services.

MOAT

Aegis Logistics possesses several competitive advantages:

Strategic Assets & Location: Ownership and operation of large-scale liquid and gas terminals at key Indian ports provide a significant advantage, as these are critical infrastructure assets that are difficult and expensive to replicate.

High Capital Intensity & Regulatory Hurdles: The business requires substantial capital expenditure and navigating complex regulatory environments for port operations and handling hazardous materials, creating high barriers to entry for new competitors.

Integrated Model: The combination of logistics infrastructure with sourcing and distribution capabilities creates synergies, allowing the company to offer end-to-end solutions and optimize asset utilization.

Established Client Relationships: Long-standing relationships with major oil marketing companies, chemical producers, and industrial customers provide a stable revenue base and repeat business.

Growth Drivers

Key factors that can drive Aegis Logistics' growth over the next 3-5 years include:

Increasing Energy Demand: India's growing economy and population continue to drive demand for petroleum products, LPG, and industrial gases.

Government Focus on Gas Economy: The Indian government's push for greater adoption of natural gas and LPG as cleaner fuels (e.g., through Ujjwala Yojana, expansion of City Gas Distribution networks) will boost demand for gas logistics and distribution.

Infrastructure Expansion: Continued investment in expanding its terminal capacity and network at existing and new port locations will cater to rising demand and expand market share.

Outsourcing Trend: Large oil and chemical companies increasingly prefer to outsource logistics and storage operations to specialized players, driving demand for Aegis' services.

Diversification & Value-Added Services: Potential for offering more specialized logistics services or entering new chemical/petrochemical logistics niches.

Risks

Commodity Price Volatility: Fluctuations in crude oil, LPG, and chemical prices directly impact the margins and profitability of the Sourcing & Distribution segment.

Regulatory Changes: The oil, gas, and chemicals sector is highly regulated. Adverse changes in government policies, tariffs, or environmental norms could impact operations and profitability.

Capital Expenditure Intensity: The business requires continuous high capital expenditure for capacity expansion and maintenance, which can strain finances if not managed efficiently.

Competition: Intense competition from other logistics providers, port operators, and even clients developing their own infrastructure could put pressure on pricing and utilization rates.

Economic Slowdown: A general economic downturn could reduce industrial activity and energy consumption, impacting demand for logistics services.

Environmental & Safety Risks: Handling hazardous materials carries inherent risks of accidents, spills, and environmental damage, which could lead to significant financial penalties and reputational damage.

Management & Ownership

Aegis Logistics is promoted by the Chandaria family, with Mr. Anish Chandaria serving as the Managing Director. The management team generally possesses significant experience in the oil, gas, chemicals, and logistics sectors. Promoter holding typically remains substantial, indicating commitment to the business. The company also has a healthy mix of institutional investors (FIIs, DIIs) and public shareholding, reflecting broader market confidence.

Outlook

Aegis Logistics is well-positioned to benefit from India's structural growth in energy demand and the increasing reliance on specialized logistics for oil, gas, and chemicals. The company's strategic port-based assets and integrated business model provide a stable foundation. The ongoing shift towards a gas-based economy and the expansion of LPG consumption are strong tailwinds for its gas logistics and distribution segments. However, the business is capital-intensive, requiring continuous investment, and profitability in its sourcing and distribution segment remains susceptible to commodity price volatility. Regulatory changes and competition are also factors to monitor. Overall, the company's outlook is tied to India's economic growth trajectory and its ability to execute its expansion plans efficiently while managing commodity price risks.

Aegis Logistics Share Price

Live · BSE / NSE · Inception: 1956
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Aegis Logistics Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 1837 1601 1750 1707 1705 1719 2294 1725 2594 2357
Other Income 63 44 39 60 65 63 96 81 87 106
Total Income 1900 1645 1790 1767 1770 1782 2390 1806 2682 2463
Total Expenditure 1530 1369 1526 1474 1296 1479 2003 1428 1970 1643
Operating Profit 370 276 263 293 474 302 387 378 712 820
Interest 29 31 30 51 52 33 24 26 63 48
Depreciation 33 37 37 37 41 42 52 53 53 53
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 307 208 196 204 381 228 310 299 596 719
Provision for Tax 70 50 44 45 63 53 66 67 141 174
Profit After Tax 237 158 152 160 318 175 244 233 455 545
Adjustments -41 -27 -26 -35 -36 -44 -64 -56 -44 -60
Profit After Adjustments 196 131 126 124 282 131 180 177 410 484
Adjusted Earnings Per Share 5.6 3.7 3.6 3.5 8 3.7 5.1 5 11.7 13.8

Aegis Logistics Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 2213 3930 4791 5616 7183 3843 4631 8627 7046 6764 8333 8970
Other Income 8 6 8 10 33 37 39 187 190 208 327 370
Total Income 2222 3936 4799 5626 7216 3880 4670 8814 7236 6972 8660 9341
Total Expenditure 2028 3727 4525 5247 6907 3456 4097 7955 6123 5666 6881 7044
Operating Profit 194 209 274 379 309 425 573 859 1112 1306 1778 2297
Interest 18 16 15 26 33 17 22 88 116 165 146 161
Depreciation 23 24 34 51 69 72 79 126 135 152 199 211
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 153 169 225 302 208 336 472 645 861 989 1433 1924
Provision for Tax 27 36 11 50 74 86 87 134 189 201 327 448
Profit After Tax 126 133 214 252 134 249 385 511 672 787 1107 1477
Adjustments -13 -14 -16 -31 -34 -26 -27 -48 -103 -124 -208 -224
Profit After Adjustments 113 119 198 221 100 223 358 463 569 663 898 1251
Adjusted Earnings Per Share 3.4 3.6 5.9 6.6 2.9 6.4 10.2 13.2 16.2 18.9 25.6 35.6

Aegis Logistics Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 505 837 1207 1391 1655 1936 2180 3532 3894 4631 6055
Minority's Interest 39 29 70 75 91 109 83 514 568 1091 2729
Borrowings 109 77 62 57 49 112 64 978 1432 2353 347
Other Non-Current Liabilities 45 72 31 22 315 379 465 830 908 1579 1562
Total Current Liabilities 201 979 779 789 764 506 1167 1133 1043 1342 3468
Total Liabilities 899 1994 2149 2333 2873 3042 3959 6988 7846 10995 14162
Fixed Assets 472 748 1282 1329 1699 1711 2376 3661 4139 5086 6363
Other Non-Current Assets 180 403 240 246 323 729 399 568 857 1606 1880
Total Current Assets 247 843 627 758 852 602 1183 2759 2850 4303 5919
Total Assets 899 1994 2149 2333 2873 3042 3959 6988 7846 10995 14162

Aegis Logistics Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 90 12 15 95 353 222 297 94 833 1032 1411
Cash Flow from Operating Activities 138 177 191 556 146 442 280 358 656 558 2028
Cash Flow from Investing Activities -64 -220 -296 -155 -151 -428 -179 -931 -712 -1463 -2533
Cash Flow from Financing Activities -83 47 184 -143 -126 61 -304 1311 256 1283 1606
Net Cash Inflow / Outflow -9 4 80 258 -131 74 -203 738 200 378 1101
Closing Cash & Cash Equivalent 82 15 95 353 222 297 94 833 1032 1411 2512

Aegis Logistics Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 3.39 3.57 5.92 6.63 2.93 6.36 10.19 13.19 16.22 18.9 25.59
CEPS(Rs) 4.48 4.69 7.43 9.06 5.97 9.14 13.23 18.13 23 26.77 37.21
DPS(Rs) 0.9 1.05 1.25 1.4 1.7 2 2.5 5.75 6.5 7.25 8.7
Book NAV/Share(Rs) 15.1 25.07 36.15 41.65 44.99 55.17 62.1 100.64 110.95 131.93 172.51
Core EBITDA Margin(%) 8.37 5.18 5.55 6.57 3.85 10.09 11.53 7.77 13.07 16.21 17.39
EBIT Margin(%) 7.7 4.72 5.01 5.85 3.35 9.18 10.66 8.48 13.84 17.04 18.92
Pre Tax Margin(%) 6.9 4.3 4.69 5.38 2.89 8.73 10.19 7.46 12.2 14.6 17.17
PAT Margin (%) 5.7 3.38 4.46 4.49 1.87 6.48 8.31 5.91 9.52 11.62 13.26
Cash Profit Margin (%) 6.76 3.99 5.18 5.39 2.82 8.35 10.02 7.36 11.43 13.87 15.65
ROA(%) 13.74 9.19 10.32 11.25 5.15 8.43 11 9.33 9.06 8.36 8.8
ROE(%) 27.07 19.82 20.92 19.4 9.18 14.39 18.7 17.88 18.1 18.47 20.71
ROCE(%) 25.46 20.42 18.22 20.92 13.5 16.46 20.09 20.68 19.38 17.66 19.76
Receivable days 24.6 37.29 40.1 18.7 17.34 26.03 32.79 33.29 34.94 32.51 25.67
Inventory Days 2.63 1.55 1.82 1.94 1.93 4.49 5.63 5.03 5.45 6.68 6.84
Payable days 26.23 38.63 44.28 31.3 25.01 27.45 35.23 37.22 41.33 30.31 32.76
PER(x) 28.68 54.44 43.71 30.62 47.51 46.79 20.18 28.73 27.48 42.54 23.4
Price/Book(x) 6.44 7.75 7.16 4.87 3.1 5.4 3.31 3.77 4.02 6.09 3.47
Dividend Yield(%) 0.93 0.54 0.48 0.69 1.22 0.67 1.22 1.52 1.46 0.9 1.45
EV/Net Sales(x) 1.51 1.71 1.83 1.18 0.66 2.74 1.61 1.51 2.2 4.13 2.31
EV/Core EBITDA(x) 17.24 32.09 32.03 17.42 15.35 24.81 12.99 15.17 13.96 21.37 10.82
Net Sales Growth(%) -43.48 77.58 21.9 17.22 27.91 -46.49 20.49 86.29 -18.33 -4 23.2
EBIT Growth(%) 4.69 8.88 29.42 36.86 -26.74 46.63 39.9 48.45 33.3 18.12 36.83
PAT Growth(%) 12.32 5.41 60.79 17.91 -46.86 86.03 54.46 32.67 31.63 17.14 40.54
EPS Growth(%) 9.59 5.21 65.9 11.92 -55.76 117.05 60.05 29.49 22.95 16.55 35.39
Debt/Equity(x) 0.37 0.34 0.25 0.17 0.18 0.22 0.18 0.28 0.43 0.62 0.4
Current Ratio(x) 1.23 0.86 0.81 0.96 1.11 1.19 1.01 2.44 2.73 3.21 1.71
Quick Ratio(x) 1.17 0.84 0.77 0.92 1.06 1.09 0.94 2.3 2.67 3.07 1.67
Interest Cover(x) 9.63 11.35 15.76 12.54 7.27 20.39 22.7 8.31 8.44 6.98 10.83
Total Debt/Mcap(x) 0.06 0.04 0.04 0.04 0.06 0.04 0.05 0.07 0.11 0.1 0.12

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +23% -1% +17% +14%
Operating Profit CAGR +36% +27% +33% +25%
PAT CAGR +41% +29% +35% +24%
Share Price CAGR +78% +62% +44% +24%
ROE Average +21% +19% +19% +19%
ROCE Average +20% +19% +20% +19%

Aegis Logistics Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 58.1 %
FII 19.54 %
DII (MF + Insurance) 3.59 %
Public (retail) 18.77 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 58.158.158.158.158.158.158.158.158.158.1
FII 18.1817.6517.9318.2218.0616.7916.8817.8719.5619.54
DII 4.936.726.686.686.36.396.255.43.663.59
Public 18.817.5317.291717.5418.7218.7718.6418.6818.77
Others 0000000000
Total 100100100100100100100100100100

Aegis Logistics Peer Comparison

Aegis Logistics Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Aegis Logistics Pros & Cons

Pros

  • Company has delivered good profit growth of 34% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 30.31 to 32.76days.
  • Stock is trading at 7.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp