SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

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

212.35 0.70 (0.33%)
As on 11-May'26 16:59

Aegis Vopak Terminals Ltd (AEGISVOPAK)

BSE: 544407 NSE: AEGISVOPAK
Key Metrics
Market Cap
₹23,528 Cr.
P/E Ratio
132.08
Price to Book (P/B)
5.51
Price to Sales (P/S)
39.56
EV/EBITDA
48.71
Return on Capital Employed (ROCE)
9.33%
Current Price
₹212.4
Return on Equity (ROE)
11.18%
Return on Assets (ROA)
2.12%
Operating Profit Margin
77.5%
Net Profit Margin
20.92%
Gross Profit Margin
47.8%
Book Value per Share
₹38.6
Sales Growth (YoY)
23.94%
Sales Growth (3 Years)
NA%
Operating Profit Growth (1 Year)
30.81%
Operating Profit Growth (3 Years)
N/A%
Net Profit Growth (1 Year)
131.02%
52-Week Low / High
₹159 / 302
Net Profit Growth (3 Years)
N/A%
Dividend Yield
0.00%
Promoter Holding
86.93%
Pledged shares (%)
of Promoter's holding (%)
0.00%

Check Before You Invest

Q.1 Stock return of Aegis Vopak Terminals Ltd over the last decade?
Over the last - year(s), the stock has delivered a CAGR of N/A% based on the current price.
Q.1 Which industry/sub-sector does Aegis Vopak Terminals Ltd belong to?
Aegis Vopak Terminals Ltd belongs to the Miscellaneous sector, operating specifically within the Miscellaneous segment.
Q.1 Gross Profit margin of Aegis Vopak Terminals Ltd?
Aegis Vopak Terminals Ltd Gross profit margin which is the profit after deduction of direct costs, is 47.8% for FY-2025, which is above its 3-year median of 38.6%, indicating increasing margins.
Q.1 Promoter shareholding and pledge status of Aegis Vopak Terminals Ltd?
Promoters hold 86.93% of the Aegis Vopak Terminals Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Revenue growth of Aegis Vopak Terminals Ltd vs industry peers?
Aegis Vopak Terminals Ltd revenue CAGR is 0.00%, compared to the industry median CAGR of 1.2%, indicating slower growth and losing its market share.

DeciZen - make an informed investing decision on Aegis Vopak Terminal

Based on:

Overall Rating

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Strong

Aegis Vopak Terminals stock performance

Key Ratios
mw4me loader

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

1. Is Aegis Vopak Terminals Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Aegis Vopak Terminals Ltd is a below average quality company.

2. Is Aegis Vopak Terminals Ltd undervalued or overvalued?

The key valuation ratios of Aegis Vopak Terminals Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Aegis Vopak Terminals Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Aegis Vopak Terminals Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray :

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 0290418518595
Sales YoY Gr.-NA44.3%23.9%-
Adj EPS -00.10.51.11.6
YoY Gr.-NA800%103.7%-
BVPS (₹) -06.16.114.338.6
Adj Net
Profit
-1.1546.9108178
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 %
204.11.14.97.76.1
Op. Profit
Mgn %
072.473.477.576.7
Net Profit
Mgn %
01.711.220.930
Debt to
Equity
-183.23.34.81.7-
Working Cap
Days
0244538611179
Cash Conv.
Cycle
017284194

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 6.10%

Debt to equity has declined versus last 3 years average to 1.73

Sales growth is good in last 4 quarters at 15.01%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials

Standalone Consolidated
TTM EPS (₹) 1.6 1.9
TTM Sales (₹ Cr.) 595 706
BVPS (₹) 38.6 39.3
Reserves (₹ Cr.) 3,244 3,244
P/BV 5.51 5.41
PE 132.08 115.05
From the Market
52 Week Low / High (₹) 158.80 / 302.00
All Time Low / High (₹) 158.80 / 302.00
Market Cap (₹ Cr.) 23,528
Equity (₹ Cr.) 1,108
Face Value (₹) 10
Industry PE 66.8

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* 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

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
Exceptional Items 0000
Interest 1138167185
Depreciation 080101110
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%77.10%61.80%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
Debt +981,7452,5282,437
Long Term Debt981,7452,5282,320
Short Term Debt000117
Minority Interest0000
Trade Payables019118
Others Liabilities 17278371,588
Total Liabilities 983,4464,3325,892

Fixed Assets

Net Fixed Assets +02,7673,0544,118
Gross Block03,0013,3904,592
Accumulated Depreciation0234336474
CWIP 010839137
Investments 27227227227
Inventories0748
Trade Receivables0576388
Cash Equivalents 622102586
Others Assets 65257843727
Total Assets 983,4464,3325,892

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 0-1,408-189-270
Others -27-3061658
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 Days072.1052.4053.10
Inventory Days095.104.40
Payable Days0000

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aegis Vopak Terminals Ltd FAQs

The current trading price of Aegis Vopak Terminal on 11-May-2026 16:59 is ₹212.3.

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 10-May-2026 the market cap of Aegis Vopak Terminal stood at ₹23,528.2 Cr

The latest P/E ratio of Aegis Vopak Terminal as of 10-May-2026 is 132.1.

The latest P/B ratio of Aegis Vopak Terminal as of 10-May-2026 is 5.51.

The 52-week high of Aegis Vopak Terminal is ₹302.0 and the 52-week low is ₹158.8.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aegis Vopak Terminal is ₹595 ( 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.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×