Market Cap ₹27797 Cr.
Stock P/E 35.3
P/B 4.7
Current Price ₹792
Book Value ₹ 169.3
Face Value 1
52W High ₹1035.7
Dividend Yield 0.92%
52W Low ₹ 610.5
Aegis Logistics Ltd is a holding corporation, that is engaged in providing logistics and supply chain offerings to the oil, gas and chemical enterprise. The Company is engaged inside the sale of liquefied petroleum gas (LPG), wholesale of solid, liquid and gaseous fuels and related merchandise, storage and warehousing of products, which include general merchandise warehouses and warehousing of fixtures, vehicles, gas and oil, chemical compounds and textiles. Its segments comprises Liquid Terminal Division and Gas Terminal Division. The Liquid Terminal Division undertakes storage and terminaling facility of oil and chemical products. Its Gas Terminal Division pertains to imports, storage and distribution of petroleum merchandise, which includes LPG and propane. It markets LPG packed in cylinders, which can be used for domestic, business and industrial programs. It operates a network of filling plants, distribution points and dealers under the Aegis Puregas emblem.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2101 | 1235 | 1873 | 1837 | 1601 | 1750 | 1707 | 1705 | 1719 | 2294 |
| Other Income | 37 | 44 | 45 | 63 | 44 | 39 | 60 | 65 | 63 | 96 |
| Total Income | 2138 | 1279 | 1918 | 1900 | 1645 | 1790 | 1767 | 1770 | 1782 | 2390 |
| Total Expenditure | 1905 | 1027 | 1662 | 1530 | 1369 | 1526 | 1474 | 1296 | 1479 | 2003 |
| Operating Profit | 233 | 253 | 256 | 370 | 276 | 263 | 293 | 474 | 302 | 387 |
| Interest | 30 | 27 | 30 | 29 | 31 | 30 | 51 | 52 | 33 | 24 |
| Depreciation | 33 | 34 | 34 | 33 | 37 | 37 | 37 | 41 | 42 | 52 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 170 | 192 | 192 | 307 | 208 | 196 | 204 | 381 | 228 | 310 |
| Provision for Tax | 37 | 42 | 40 | 70 | 50 | 44 | 45 | 63 | 53 | 66 |
| Profit After Tax | 133 | 150 | 152 | 237 | 158 | 152 | 160 | 318 | 175 | 244 |
| Adjustments | -17 | -23 | -22 | -41 | -27 | -26 | -35 | -36 | -44 | -64 |
| Profit After Adjustments | 116 | 127 | 130 | 196 | 131 | 126 | 124 | 282 | 131 | 180 |
| Adjusted Earnings Per Share | 3.3 | 3.6 | 3.7 | 5.6 | 3.7 | 3.6 | 3.5 | 8 | 3.7 | 5.1 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3916 | 2213 | 3930 | 4791 | 5616 | 7183 | 3843 | 4631 | 8627 | 7046 | 6764 | 7425 |
| Other Income | 42 | 8 | 6 | 8 | 10 | 33 | 37 | 39 | 187 | 190 | 208 | 284 |
| Total Income | 3958 | 2222 | 3936 | 4799 | 5626 | 7216 | 3880 | 4670 | 8814 | 7236 | 6972 | 7709 |
| Total Expenditure | 3773 | 2028 | 3727 | 4525 | 5247 | 6907 | 3456 | 4097 | 7955 | 6123 | 5666 | 6252 |
| Operating Profit | 186 | 194 | 209 | 274 | 379 | 309 | 425 | 573 | 859 | 1112 | 1306 | 1456 |
| Interest | 20 | 18 | 16 | 15 | 26 | 33 | 17 | 22 | 88 | 116 | 165 | 160 |
| Depreciation | 23 | 23 | 24 | 34 | 51 | 69 | 72 | 79 | 126 | 135 | 152 | 172 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 142 | 153 | 169 | 225 | 302 | 208 | 336 | 472 | 645 | 861 | 989 | 1123 |
| Provision for Tax | 30 | 27 | 36 | 11 | 50 | 74 | 86 | 87 | 134 | 189 | 201 | 227 |
| Profit After Tax | 112 | 126 | 133 | 214 | 252 | 134 | 249 | 385 | 511 | 672 | 787 | 897 |
| Adjustments | -9 | -13 | -14 | -16 | -31 | -34 | -26 | -27 | -48 | -103 | -124 | -179 |
| Profit After Adjustments | 103 | 113 | 119 | 198 | 221 | 100 | 223 | 358 | 463 | 569 | 663 | 717 |
| Adjusted Earnings Per Share | 3.1 | 3.4 | 3.6 | 5.9 | 6.6 | 2.9 | 6.4 | 10.2 | 13.2 | 16.2 | 18.9 | 20.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | 13% | -1% | 6% |
| Operating Profit CAGR | 17% | 32% | 33% | 22% |
| PAT CAGR | 17% | 27% | 42% | 22% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -1% | 36% | 29% | 23% |
| ROE Average | 18% | 18% | 18% | 19% |
| ROCE Average | 18% | 19% | 19% | 20% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 427 | 505 | 837 | 1207 | 1391 | 1655 | 1936 | 2180 | 3532 | 3894 | 4631 |
| Minority's Interest | 26 | 39 | 29 | 70 | 75 | 91 | 109 | 83 | 514 | 568 | 1091 |
| Borrowings | 132 | 109 | 77 | 62 | 57 | 49 | 112 | 64 | 978 | 1432 | 2353 |
| Other Non-Current Liabilities | 37 | 45 | 72 | 31 | 22 | 315 | 379 | 465 | 830 | 908 | 1579 |
| Total Current Liabilities | 314 | 201 | 979 | 779 | 789 | 764 | 506 | 1167 | 1133 | 1043 | 1342 |
| Total Liabilities | 937 | 899 | 1994 | 2149 | 2333 | 2873 | 3042 | 3959 | 6988 | 7846 | 10995 |
| Fixed Assets | 454 | 472 | 748 | 1282 | 1329 | 1699 | 1711 | 2376 | 3661 | 4139 | 5086 |
| Other Non-Current Assets | 103 | 180 | 403 | 240 | 246 | 323 | 729 | 399 | 568 | 857 | 1606 |
| Total Current Assets | 380 | 247 | 843 | 627 | 758 | 852 | 602 | 1183 | 2759 | 2850 | 4303 |
| Total Assets | 937 | 899 | 1994 | 2149 | 2333 | 2873 | 3042 | 3959 | 6988 | 7846 | 10995 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 30 | 90 | 12 | 15 | 95 | 353 | 222 | 297 | 94 | 833 | 1032 |
| Cash Flow from Operating Activities | 122 | 138 | 177 | 191 | 556 | 146 | 442 | 280 | 358 | 656 | 558 |
| Cash Flow from Investing Activities | 15 | -64 | -220 | -296 | -155 | -151 | -428 | -179 | -931 | -712 | -1463 |
| Cash Flow from Financing Activities | -77 | -83 | 47 | 184 | -143 | -126 | 61 | -304 | 1311 | 256 | 1283 |
| Net Cash Inflow / Outflow | 61 | -9 | 4 | 80 | 258 | -131 | 74 | -203 | 738 | 200 | 378 |
| Closing Cash & Cash Equivalent | 90 | 82 | 15 | 95 | 353 | 222 | 297 | 94 | 833 | 1032 | 1411 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.1 | 3.39 | 3.57 | 5.92 | 6.63 | 2.93 | 6.36 | 10.19 | 13.19 | 16.22 | 18.9 |
| CEPS(Rs) | 4.05 | 4.48 | 4.69 | 7.43 | 9.06 | 5.97 | 9.14 | 13.23 | 18.13 | 23 | 26.77 |
| DPS(Rs) | 0.75 | 0.9 | 1.05 | 1.25 | 1.4 | 1.7 | 2 | 2.5 | 5.75 | 6.5 | 7.25 |
| Book NAV/Share(Rs) | 12.79 | 15.1 | 25.07 | 36.15 | 41.65 | 44.99 | 55.17 | 62.1 | 100.64 | 110.95 | 131.93 |
| Core EBITDA Margin(%) | 3.66 | 8.37 | 5.18 | 5.55 | 6.57 | 3.85 | 10.09 | 11.53 | 7.77 | 13.07 | 16.21 |
| EBIT Margin(%) | 4.16 | 7.7 | 4.72 | 5.01 | 5.85 | 3.35 | 9.18 | 10.66 | 8.48 | 13.84 | 17.04 |
| Pre Tax Margin(%) | 3.63 | 6.9 | 4.3 | 4.69 | 5.38 | 2.89 | 8.73 | 10.19 | 7.46 | 12.2 | 14.6 |
| PAT Margin (%) | 2.87 | 5.7 | 3.38 | 4.46 | 4.49 | 1.87 | 6.48 | 8.31 | 5.91 | 9.52 | 11.62 |
| Cash Profit Margin (%) | 3.45 | 6.76 | 3.99 | 5.18 | 5.39 | 2.82 | 8.35 | 10.02 | 7.36 | 11.43 | 13.87 |
| ROA(%) | 12.32 | 13.74 | 9.19 | 10.32 | 11.25 | 5.15 | 8.43 | 11 | 9.33 | 9.06 | 8.36 |
| ROE(%) | 28.89 | 27.07 | 19.82 | 20.92 | 19.4 | 9.18 | 14.39 | 18.7 | 17.88 | 18.1 | 18.47 |
| ROCE(%) | 26.32 | 25.46 | 20.42 | 18.22 | 20.92 | 13.5 | 16.46 | 20.09 | 20.68 | 19.38 | 17.66 |
| Receivable days | 18.97 | 24.6 | 37.29 | 40.1 | 18.7 | 17.34 | 26.03 | 32.79 | 33.29 | 34.94 | 32.51 |
| Inventory Days | 2.11 | 2.63 | 1.55 | 1.82 | 1.94 | 1.93 | 4.49 | 5.63 | 5.03 | 5.45 | 6.68 |
| Payable days | 19.24 | 26.23 | 38.63 | 44.28 | 31.3 | 25.01 | 27.45 | 35.23 | 37.22 | 41.33 | 30.31 |
| PER(x) | 19.63 | 28.68 | 54.44 | 43.71 | 30.62 | 47.51 | 46.79 | 20.18 | 28.73 | 27.48 | 42.54 |
| Price/Book(x) | 4.75 | 6.44 | 7.75 | 7.16 | 4.87 | 3.1 | 5.4 | 3.31 | 3.77 | 4.02 | 6.09 |
| Dividend Yield(%) | 1.23 | 0.92 | 0.54 | 0.48 | 0.69 | 1.22 | 0.67 | 1.22 | 1.52 | 1.46 | 0.9 |
| EV/Net Sales(x) | 0.55 | 1.51 | 1.71 | 1.83 | 1.18 | 0.66 | 2.74 | 1.61 | 1.51 | 2.2 | 4.13 |
| EV/Core EBITDA(x) | 11.54 | 17.24 | 32.09 | 32.03 | 17.42 | 15.35 | 24.81 | 12.99 | 15.17 | 13.96 | 21.37 |
| Net Sales Growth(%) | -22.16 | -43.48 | 77.58 | 21.9 | 17.22 | 27.91 | -46.49 | 20.49 | 86.29 | -18.33 | -4 |
| EBIT Growth(%) | 65.38 | 4.69 | 8.88 | 29.42 | 36.86 | -26.74 | 46.63 | 39.9 | 48.45 | 33.3 | 18.12 |
| PAT Growth(%) | 63.53 | 12.32 | 5.41 | 60.79 | 17.91 | -46.86 | 86.03 | 54.46 | 32.67 | 31.63 | 17.14 |
| EPS Growth(%) | 69.36 | 9.59 | 5.21 | 65.9 | 11.92 | -55.76 | 117.05 | 60.05 | 29.49 | 22.95 | 16.55 |
| Debt/Equity(x) | 0.51 | 0.37 | 0.34 | 0.25 | 0.17 | 0.18 | 0.22 | 0.18 | 0.28 | 0.43 | 0.62 |
| Current Ratio(x) | 1.21 | 1.23 | 0.86 | 0.81 | 0.96 | 1.11 | 1.19 | 1.01 | 2.44 | 2.73 | 3.21 |
| Quick Ratio(x) | 1.14 | 1.17 | 0.84 | 0.77 | 0.92 | 1.06 | 1.09 | 0.94 | 2.3 | 2.67 | 3.07 |
| Interest Cover(x) | 7.94 | 9.63 | 11.35 | 15.76 | 12.54 | 7.27 | 20.39 | 22.7 | 8.31 | 8.44 | 6.98 |
| Total Debt/Mcap(x) | 0.11 | 0.06 | 0.04 | 0.04 | 0.04 | 0.06 | 0.04 | 0.05 | 0.07 | 0.11 | 0.1 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.07 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 |
| FII | 18.34 | 18.87 | 17.97 | 18.18 | 17.65 | 17.93 | 18.22 | 18.06 | 16.79 | 16.88 |
| DII | 3.7 | 4.54 | 5.09 | 4.93 | 6.72 | 6.68 | 6.68 | 6.3 | 6.39 | 6.25 |
| Public | 19.89 | 18.49 | 18.84 | 18.8 | 17.53 | 17.29 | 17 | 17.54 | 18.72 | 18.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 20.38 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 | 20.39 |
| FII | 6.44 | 6.62 | 6.31 | 6.38 | 6.2 | 6.29 | 6.39 | 6.34 | 5.89 | 5.92 |
| DII | 1.3 | 1.59 | 1.79 | 1.73 | 2.36 | 2.35 | 2.35 | 2.21 | 2.24 | 2.19 |
| Public | 6.98 | 6.49 | 6.61 | 6.6 | 6.15 | 6.07 | 5.97 | 6.16 | 6.57 | 6.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 | 35.1 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | Listing Price | Listing Gain(%) | Current Price | Return (%) | Type | Exchange |
|---|
You May Also Know About
