Miscellaneous · Founded 2013 · www.aegisvopak.com · BSE 544407 · NSE AEGISVOPAK · ISIN INE0INX01018
No Notes Added Yet
Business
Aegis Vopak Terminals Ltd. (AEGISVOPAK) is a joint venture between Aegis Logistics Ltd. (India) and Royal Vopak N.V. (Netherlands). The company operates independent tank terminals for the storage and handling of liquid and gaseous products. Its core business model revolves around providing infrastructure services to various industries for storing essential commodities such as petroleum products, chemicals, liquefied petroleum gas (LPG), and potentially other gases and new energies. The company makes money primarily through charging storage fees, throughput fees (for loading/unloading products), and value-added services related to the movement and handling of these bulk liquids and gases.
Revenue Mix
The primary segment is bulk liquid and gas storage and handling services. Revenue is largely derived from long-term and short-term contracts for tank storage and associated logistics services. While specific percentages are not available, the revenue mix is dominated by:
Storage Fees: Charges for utilizing tank capacity over a period.
Throughput Fees: Fees for loading, unloading, and transferring products.
Ancillary Services: Blending, heating, nitrogen blanketing, and other value-added services.
The company caters to oil marketing companies, petrochemical manufacturers, chemical traders, and other industrial clients.
Industry
The company operates in the bulk liquid and gas terminaling and logistics industry in India. This is a capital-intensive sector characterized by high barriers to entry due to significant investment in infrastructure, land acquisition, regulatory approvals, and specialized expertise. Key players include private terminal operators, port trusts, and captive facilities of large industrial groups. Aegis Vopak Terminals benefits from the combined strengths of its parent companies: Royal Vopak's global leadership, technical expertise, and safety standards in tank storage, and Aegis Logistics' deep understanding of the Indian market, regulatory landscape, and extensive local network. This positions it as a premium, reliable, and technologically advanced provider in strategic locations.
MOAT
Strategic Assets & Location: Terminals are typically located at key ports or industrial hubs, which are difficult and expensive to replicate.
Operational Expertise & Safety Standards: Leveraging Royal Vopak's global best practices and Aegis's local operational excellence ensures high efficiency, reliability, and robust safety protocols, which are critical in handling hazardous materials.
High Capital Expenditure & Regulatory Hurdles: The substantial investment required and complex regulatory environment act as significant barriers to entry for new competitors.
Established Client Relationships: The joint venture benefits from the existing strong relationships and client base of both Aegis Logistics and Royal Vopak.
Scale & Network: Potential to leverage the broader networks and scale of the parent companies for future expansions and optimizing operations.
Growth Drivers
Rising Demand for Energy & Chemicals: India's economic growth, urbanization, and industrialization drive increasing demand for petroleum products, LPG, LNG, and a wide range of chemicals, necessitating more storage infrastructure.
Government Focus on Gas-Based Economy: Initiatives promoting the use of cleaner fuels like LPG and LNG will boost import and distribution infrastructure requirements.
"Make in India" Initiative: Growth in domestic manufacturing, particularly in the chemical and petrochemical sectors, will create demand for storage and logistics services for raw materials and finished products.
Strategic Port Development: Government investments in port infrastructure and connectivity enhance the viability and demand for port-based storage terminals.
Capacity Expansion/Acquisitions: Potential for the company to expand existing terminal capacities or acquire new strategically located assets.
Risks
Regulatory & Environmental Risks: Strict and evolving environmental regulations, safety standards, and land acquisition challenges can impact operations and expansion plans.
Commodity Price Volatility: While storage is somewhat demand-agnostic, extreme volatility or sustained low prices for stored commodities can reduce overall trade volumes and impact client demand for storage.
Competition: Intense competition from other private terminal operators, captive facilities of large industries, and public sector entities can pressure pricing and utilization rates.
Operational & Safety Risks: The inherent risks associated with handling hazardous materials, including potential accidents, spills, or fires, can lead to financial losses, reputational damage, and regulatory penalties.
Economic Downturn: A significant slowdown in industrial activity or overall economic growth in India could reduce demand for bulk liquid and gas storage.
Management & Ownership
Aegis Vopak Terminals Ltd. is jointly owned by Aegis Logistics Ltd. (an Indian logistics and infrastructure company) and Royal Vopak N.V. (a Dutch multinational independent tank storage company). The ownership structure is typically a 50:50 joint venture, combining the local market expertise and operational capabilities of Aegis with the global standards, technical prowess, and extensive industry experience of Royal Vopak. Management is typically comprised of professionals from both parent companies, ensuring a blend of international best practices and strong local market acumen.
Outlook
Aegis Vopak Terminals operates in a stable, infrastructure-centric business benefiting from India's long-term economic growth trajectory and increasing demand for energy and chemical products. The joint venture's robust parentage provides significant competitive advantages in terms of expertise, safety, and client networks. The bullish case rests on India's sustained industrialization and urbanization, which will continue to drive demand for reliable bulk liquid and gas storage infrastructure. The company's strategic locations and operational excellence should enable it to capture a significant share of this growth. However, the bearish case considers potential headwinds from intense competition, volatile commodity markets impacting trade flows, and evolving environmental regulations that could increase operational costs or restrict expansion. Overall, AEGISVOPAK is positioned as a critical infrastructure provider with steady long-term growth potential, contingent on prudent capital allocation and effective navigation of regulatory and competitive landscapes.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 154 | 149 | 161 | 199 | 164 | 188 | 197 | 243 |
| Other Income | 2 | 2 | 8 | 16 | 9 | 1 | 3 | 4 |
| Total Income | 156 | 150 | 169 | 215 | 173 | 189 | 200 | 248 |
| Total Expenditure | 41 | 39 | 43 | 55 | 44 | 50 | 52 | 64 |
| Operating Profit | 116 | 111 | 127 | 160 | 129 | 139 | 149 | 184 |
| Interest | 48 | 47 | 50 | 48 | 30 | 18 | 20 | 41 |
| Depreciation | 31 | 32 | 32 | 37 | 36 | 50 | 50 | 55 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 37 | 32 | 45 | 75 | 63 | 71 | 79 | 87 |
| Provision for Tax | 11 | 10 | 7 | 11 | 15 | 17 | 18 | 13 |
| Profit After Tax | 26 | 22 | 38 | 64 | 48 | 54 | 62 | 74 |
| Adjustments | 0 | 0 | 0 | -6 | 0 | -0 | 0 | -5 |
| Profit After Adjustments | 26 | 22 | 38 | 58 | 48 | 54 | 62 | 69 |
| Adjusted Earnings Per Share | 0.3 | 0.2 | 0.4 | 0.6 | 0.4 | 0.5 | 0.6 | 0.6 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 0 | 353 | 562 | 621 | 792 |
| Other Income | 0 | 3 | 8 | 26 | 17 |
| Total Income | 0 | 356 | 570 | 647 | 810 |
| Total Expenditure | 1 | 124 | 164 | 163 | 210 |
| Operating Profit | -1 | 232 | 406 | 484 | 601 |
| Interest | 1 | 138 | 171 | 193 | 109 |
| Depreciation | 0 | 91 | 114 | 126 | 191 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | 3 | 121 | 165 | 300 |
| Provision for Tax | 0 | 3 | 34 | 38 | 63 |
| Profit After Tax | -1 | -0 | 87 | 127 | 238 |
| Adjustments | 0 | 0 | 0 | 0 | -5 |
| Profit After Adjustments | -1 | -0 | 87 | 127 | 233 |
| Adjusted Earnings Per Share | -0 | -0 | 1 | 1.3 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 0% | 0% | 0% |
| Operating Profit CAGR | 19% | 0% | 0% | 0% |
| PAT CAGR | 46% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | NA% | NA% | NA% |
| ROE Average | 12% | 9% | -8% | -8% |
| ROCE Average | 10% | 11% | 8% | 8% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 2 | 953 | 997 | 1920 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 98 | 1745 | 2586 | 2353 |
| Other Non-Current Liabilities | 0 | 653 | 727 | 1551 |
| Total Current Liabilities | 2 | 128 | 213 | 299 |
| Total Liabilities | 103 | 3479 | 4523 | 6123 |
| Fixed Assets | 20 | 3030 | 3491 | 4600 |
| Other Non-Current Assets | 74 | 269 | 665 | 698 |
| Total Current Assets | 9 | 180 | 368 | 825 |
| Total Assets | 103 | 3479 | 4523 | 6123 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 7 | 23 | 106 |
| Cash Flow from Operating Activities | 1 | 172 | 337 | 478 |
| Cash Flow from Investing Activities | -92 | -1786 | -857 | -378 |
| Cash Flow from Financing Activities | 99 | 1629 | 603 | 386 |
| Net Cash Inflow / Outflow | 7 | 16 | 83 | 486 |
| Closing Cash & Cash Equivalent | 7 | 23 | 106 | 592 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.02 | -0 | 1 | 1.29 |
| CEPS(Rs) | -0.02 | 1.05 | 2.31 | 2.56 |
| DPS(Rs) | 0 | 0.05 | 0.33 | 0 |
| Book NAV/Share(Rs) | 0.04 | 6.09 | 6.58 | 14.85 |
| Core EBITDA Margin(%) | 0 | 64.9 | 70.77 | 73.69 |
| EBIT Margin(%) | 0 | 39.84 | 51.96 | 57.59 |
| Pre Tax Margin(%) | 0 | 0.74 | 21.54 | 26.57 |
| PAT Margin (%) | 0 | -0.02 | 15.41 | 20.49 |
| Cash Profit Margin (%) | 0 | 25.79 | 35.7 | 40.81 |
| ROA(%) | -1.06 | -0 | 2.16 | 2.39 |
| ROE(%) | -61.04 | -0.03 | 15.74 | 12.48 |
| ROCE(%) | -0.57 | 11.86 | 10.75 | 10.06 |
| Receivable days | 0 | 37.13 | 65.4 | 73.72 |
| Inventory Days | 0 | 4.22 | 4.55 | 4.51 |
| Payable days | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 4.88 | 4.42 | 4.64 |
| EV/Core EBITDA(x) | -160.54 | 7.43 | 6.11 | 5.95 |
| Net Sales Growth(%) | 0 | 0 | 58.99 | 10.56 |
| EBIT Growth(%) | 0 | 0 | 107.38 | 22.53 |
| PAT Growth(%) | 0 | 93.13 | 0 | 47.01 |
| EPS Growth(%) | 0 | 96.36 | 0 | 29.06 |
| Debt/Equity(x) | 51.93 | 3.3 | 4.53 | 1.69 |
| Current Ratio(x) | 4.25 | 1.41 | 1.73 | 2.76 |
| Quick Ratio(x) | 4.16 | 1.35 | 1.7 | 2.73 |
| Interest Cover(x) | -1.1 | 1.02 | 1.71 | 1.86 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 86.93 | 86.93 | 86.93 | 86.93 |
| FII | 5.87 | 6.07 | 6.03 | 5.89 |
| DII | 5.29 | 5.04 | 4.98 | 4.89 |
| Public | 1.9 | 1.96 | 2.06 | 2.28 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 96.32 | 96.32 | 96.32 | 96.32 |
| FII | 6.51 | 6.73 | 6.68 | 6.53 |
| DII | 5.86 | 5.58 | 5.51 | 5.42 |
| Public | 2.11 | 2.17 | 2.28 | 2.53 |
| Others | 0 | 0 | 0 | 0 |
| Total | 110.8 | 110.8 | 110.8 | 110.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +10% | — | — | — |
| Operating Profit CAGR | +19% | — | — | — |
| PAT CAGR | +46% | — | — | — |
| Share Price CAGR | -27% | — | — | — |
| ROE Average | +12% | +9% | -8% | -8% |
| ROCE Average | +10% | +11% | +8% | +8% |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 86.93 | 86.93 | 86.93 | 86.93 |
| FII | 5.87 | 6.07 | 6.03 | 5.89 |
| DII | 5.29 | 5.04 | 4.98 | 4.89 |
| Public | 13.07 | 13.07 | 13.07 | 13.07 |
| Others | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 96.32 | 96.32 | 96.32 | 96.32 |
| FII | 6.51 | 6.73 | 6.68 | 6.53 |
| DII | 5.86 | 5.58 | 5.51 | 5.42 |
| Public | 14.48 | 14.48 | 14.48 | 14.48 |
| Others | 0 | 0 | 0 | 0 |
| Total | 110.8 | 110.8 | 110.8 | 110.8 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.