Aegis Vopak Terminals Ltd (AEGISVOPAK) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 544407 | NSE: AEGISVOPAK | Miscellaneous | Small Cap

Aegis Vopak Terminal Share Price

246.35 -4.85 -1.93%
as on 15-Dec'25 14:25

DeciZen - make an informed investing decision on Aegis Vopak Terminal

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Aegis Vopak Terminals stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
256.87
Market Cap:
27,832.8 Cr.
52-wk low:
220
52-wk high:
302

Is Aegis Vopak Terminals Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Aegis Vopak Terminal: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Aegis Vopak Terminals Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -0.6%12.2%8.6%9.3%-
Value Creation
Index
NA0.1-0.2-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0290418518518
Sales YoY Gr.-NA44.3%23.9%-
Adj EPS -00.10.51.11
YoY Gr.-NA800%103.7%-
BVPS (₹) -06.16.114.338.1
Adj Net
Profit
-1.1546.9108109
Cash Flow from Ops. -1.2153312395-
Debt/CF from Ops. -8311.48.16.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA23.9%
Adj EPS NANANA103.7%
BVPSNANANA133.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
204.11.14.97.73.7
Op. Profit
Mgn %
072.473.477.576.9
Net Profit
Mgn %
01.711.220.921
Debt to
Equity
-183.23.34.81.70.1
Working Cap
Days
0243537611179
Cash Conv.
Cycle
017284194

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Aegis Vopak Terminals Ltd.

Standalone Consolidated
TTM EPS (₹) 1 1.2
TTM Sales (₹ Cr.) 518 621
BVPS (₹.) 38.1 38.7
Reserves (₹ Cr.) 3,113 3,183
P/BV 6.59 6.49
PE 256.87 218.76
From the Market
52 Week Low / High (₹) 220.00 / 302.00
All Time Low / High (₹) 220.00 / 302.00
Market Cap (₹ Cr.) 27,833
Equity (₹ Cr.) 1,108
Face Value (₹) 10
Industry PE 73.5

Management X-Ray of Aegis Vopak Terminal:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Aegis Vopak Terminal - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Aegis Vopak Terminal

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales0290418518
Operating Expenses 180111117
Manufacturing Costs0404847
Material Costs0000
Employee Cost 0183035
Other Costs 1223334
Operating Profit -1210307401
Operating Profit Margin (%) -72.4%73.4%77.5%
Other Income 0142231
Interest 1138167185
Depreciation 080101110
Exceptional Items 0000
Profit Before Tax -1761138
Tax 021429
Profit After Tax -1547108
PAT Margin (%) -1.7%11.2%20.9%
Adjusted EPS (₹)-0.00.10.51.1
Dividend Payout Ratio (%)0%77%62%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund -19559561,860
Share Capital 111989
Reserves -1954955871
Minority Interest0000
Debt981,7452,5282,437
Long Term Debt981,7452,5282,320
Short Term Debt000117
Trade Payables019118
Others Liabilities 17258371,588
Total Liabilities 983,4454,3325,892

Fixed Assets

Gross Block03,0013,3904,592
Accumulated Depreciation0234336474
Net Fixed Assets 02,7673,0544,118
CWIP 010839137
Investments 27227227227
Inventories0748
Trade Receivables0576388
Cash Equivalents 622102586
Others Assets 65256843727
Total Assets 983,4454,3325,892

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -1153312395
PBT -1761138
Adjustment 1206247266
Changes in Working Capital -1-549-4
Tax Paid 0-6-5-4
Cash Flow From Investing Activity -92-1,817-787-312
Capex -64-103-614-100
Net Investments 00-189-270
Others -27-1,7151658
Cash Flow From Financing Activity 991,680555402
Net Proceeds from Shares 01,0980800
Net Proceeds from Borrowing 98729787-93
Interest Paid -0-100-149-201
Dividend Paid 00-330
Others 0-47-49-104
Net Cash Flow 61581484

Finance Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/A1.898.8411.18
ROCE (%)N/A12.178.559.33
Asset Turnover Ratio00.160.110.1
PAT to CFO Conversion(x)N/A30.66.643.66
Working Capital Days
Receivable Days0725253
Inventory Days0954
Payable Days0000

Aegis Vopak Terminals Ltd Stock News

Aegis Vopak Terminals Ltd FAQs

The current trading price of Aegis Vopak Terminal on 15-Dec-2025 14:25 is ₹246.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 14-Dec-2025 the market cap of Aegis Vopak Terminal stood at ₹27,832.8.
The latest P/E ratio of Aegis Vopak Terminal as of 14-Dec-2025 is 256.9.
The latest P/B ratio of Aegis Vopak Terminal as of 14-Dec-2025 is 6.59.
The 52-week high of Aegis Vopak Terminal is ₹302.0 and the 52-week low is ₹220.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aegis Vopak Terminal is ₹518.0 ( Cr.) .

About Aegis Vopak Terminals Ltd

Aegis Vopak Terminals Limited was incorporated as ‘Aegis LPG Logistics (Pipavav) Limited’, a public limited company under the provisions of the Companies Act, 1956, pursuant to a certificate of incorporation dated May 28, 2013, issued by the RoC and received a certificate for commencement of business dated June 20, 2013 from the RoC. Subsequently, pursuant to a resolution passed by its Board on July 29, 2021, and by its Shareholders on August 6, 2021, the name of the Company was changed from ‘Aegis LPG Logistics (Pipavav) Limited’ to ‘Aegis Vopak Terminals Limited’ and a fresh certificate of incorporation consequent to the change in name of the Company was issued by the RoC on August 23, 2021.

The company builds, owns and operates a network of storage tank terminals and offer secure storage facilities and associated infrastructure for liquids such as petroleum, vegetable oil, lubricants, and various categories of chemicals and gases such as liquified petroleum gas (LPG), propane and butane. It owns and operates a network of storage tank terminals having an aggregate storage capacity of approximately 1.50 million cubic meters for liquid products and 70,800 metric tons (MT) of static capacity for LPG as of December 31, 2024, and offer secure storage facilities and associated infrastructure for liquids such as petroleum, vegetable oil, lubricants, and various categories of chemicals and gases such as LPG (including propane and butane

In terms of storage of liquid products, it is the largest third-party tank storage company in India, contributing to approximately 25.53% of India’s third-party liquid storage capacity as of December 31, 2024. As of December 31, 2024, the company has a diversified network of terminals spread strategically across five key ports in operation on the West and East coast of India. At these terminals, it owns and operates facilities for different functions including product storage tanks, firefighting facilities, self-owned pipelines connected to jetty, ship loading and unloading infrastructure, as well as infrastructure for product evacuation by ship, rail, road and pipelines.

Business of the company

The company is the largest Indian third-party owner and operator of tank storage terminals for LPG and liquid products in terms of storage capacity.

Awards, accreditations or recognitions

2023: Received recognition for handling highest quantity of liquid bulk cargo in the Financial Year 2022-23 from the Deendayal Port Authority.

History and milestones

  • 2022: Acquisition of CRL Terminals Private Limited by the Company.
  • 2022: Acquisition of four liquid terminals of M/S Viking Lighterage and Cargo Handlers Private Limited, Friends Bulk Handlers Limited and Friends Salt Works and Allied Industries Limited at Kandla port with cumulative capacity of 545,713 cubic meters.
  • 2023: Brownfield expansion of Haldia liquid terminal by 51,050 cubic meters for additional storage capacity.
  • 2024: Acquisition of liquid terminal from Ruchi Infrastructure Limited at Kochi port with cumulative capacity of 15,000 cubic meters.
  • 2024: Acquisition of liquid terminal from Nadella Agrotech Private Limited at Mangalore port with cumulative capacity of 44,170 cubic meters.
  • 2024: Brownfield expansion of Pipavav LPG terminal by 3,800 metric tonnes for additional storage capacity.
  • 2024: Brownfield expansion of Kandla liquid terminal by 27,744 cubic meters for additional storage capacity.
  • 2024: Brownfield expansion of Kochi liquid terminal by 16,175 cubic meters for additional storage capacity.
  • 2024: Established the Kandla bottling plant.
  • 2024: Brownfield expansion of Mangalore liquid terminal by 74,390 cubic meters for additional storage capacity.
  • 2025: Acquisition of liquid terminal from Sea Lord Containers Limited with cumulative capacity of 74,390 cubic meters.
  • 2025: Acquisition of liquid terminal from Sea Lord Containers Limited with cumulative capacity of 104,750 cubic meters.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×