Aegis Logistics Ltd (AEGISLOG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500003 | NSE: AEGISLOG | Trading | Small Cap

Aegis Logistics Share Price

746.30 -15.05 -1.98%
as on 05-Dec'25 12:12

Aegis Logistics Ltd (AEGISLOG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 500003 | NSE: AEGISLOG | Trading | Small Cap

DeciZen - make an informed investing decision on Aegis Logistics

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 Logistics stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
50.68
Market Cap:
26,723.4 Cr.
52-wk low:
610.5
52-wk high:
1,035.7

Is Aegis Logistics Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Aegis Logistics: 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 Logistics Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 16%15.9%12.1%14.4%2.3%13.8%30.8%51%22.9%24.9%-
Value Creation
Index
0.10.2-0.10.1-0.80.01.32.80.71.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3573895017078607051,2283,0752,9802,9773,451
Sales YoY Gr.-8.7%29%41.1%21.6%-18%74.2%150.4%-3.1%-0.1%-
Adj EPS 1.72.13.12.70.74.513.123.411.51315
YoY Gr.-25.8%45.2%-12.1%-74.6%558.8%192.2%79%-51.1%13.2%-
BVPS (₹) 12.620.92324.325.934.843.661.967.979.778.4
Adj Net
Profit
55.87010289.623.2157460822402455527
Cash Flow from Ops. 67.67765.214419224417514549076.3-
Debt/CF from Ops. 1.42.44.21.51.31.62.20.10.23.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 26.6%28.2%34.3%-0.1%
Adj EPS 25.6%80.3%-0.3%13.2%
BVPS22.7%25.2%22.2%17.4%
Share Price 21% 24.3% 31.3% -11.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
13.512.513.911.42.614.133.444.417.717.619
Op. Profit
Mgn %
25.426.422.321.9-0.322.127.511.411.515.413.2
Net Profit
Mgn %
15.61820.312.72.722.337.426.713.515.315.3
Debt to
Equity
0.20.30.40.30.30.30.3000.10
Working Cap
Days
19923722314310418117714220017894
Cash Conv.
Cycle
6-4381929251341361

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Aegis Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 15 20.4
TTM Sales (₹ Cr.) 3,451 7,425
BVPS (₹.) 78.4 169.3
Reserves (₹ Cr.) 2,716 5,906
P/BV 9.71 4.50
PE 50.68 37.28
From the Market
52 Week Low / High (₹) 610.50 / 1035.70
All Time Low / High (₹) 0.32 / 1035.70
Market Cap (₹ Cr.) 26,723
Equity (₹ Cr.) 35.1
Face Value (₹) 1
Industry PE 36.9

Management X-Ray of Aegis Logistics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Aegis Logistics - 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 Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales3573895017078607051,2283,0752,9802,977
Operating Expenses 2702913955548625509022,7312,6392,527
Manufacturing Costs24232429323735255740
Material Costs1431702643984993217512,5712,4532,312
Employee Cost 4039394227713150373233
Other Costs 636068855460669797140
Operating Profit 8797106153-2154326344341450
Operating Profit Margin (%) 24.5%25.0%21.2%21.7%-0.3%21.9%26.6%11.2%11.5%15.1%
Other Income 72628206782263728210261
Interest 98721231519171015
Depreciation 12111825384045251818
Exceptional Items 0000000000
Profit Before Tax 7410310912731825251,031523678
Tax 2037838-212673214111149
Profit After Tax 54661018925156452817412529
PAT Margin (%) 15.1%17.1%20.1%12.5%2.9%22.1%36.8%26.6%13.8%17.8%
Adjusted EPS (₹)1.62.03.02.70.74.412.923.311.715.1
Dividend Payout Ratio (%)56%53%41%53%234%45%19%25%55%48%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 4226997698108791,2201,5312,1732,3822,797
Share Capital 33333333343535353535
Reserves 3896657357778451,1851,4962,1382,3472,762
Minority Interest0000000000
Debt801832611682033333661090287
Long Term Debt403649494911282000
Short Term Debt40147212119154222285990287
Trade Payables26403436253539213180215
Others Liabilities 772141952406195396765969531,142
Total Liabilities 6061,1361,2581,2551,7262,1272,6132,9923,6064,440

Fixed Assets

Gross Block3705687748441,2231,2701,833650680727
Accumulated Depreciation1721129549714219291106126
Net Fixed Assets 1985567457911,1261,1281,641559574601
CWIP 72161132123211435116106251591
Investments 95794046464637242231337
Inventories717182729426412439157
Trade Receivables293540405660104210158321
Cash Equivalents 4133354510359874319421,612
Others Assets 1642542481821563575641,3201,411821
Total Assets 6061,1361,2581,2551,7262,1272,6132,9923,6064,440

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 68776514419224417514549076
PBT 7410310912731825251,031523678
Adjustment 14-6-22923783-182-679-161-215
Changes in Working Capital 36-617-24-17-129-2285-248
Tax Paid -24-26-35-30-25-4-40-205-157-139
Cash Flow From Investing Activity -20-132-96-39-56-35659405-24-468
Capex -53-99-168-87-112-275-178-128-176-378
Net Investments 22039-500-117-101-838
Others 12-33335457-81238517253748
Cash Flow From Financing Activity -685734-112-7370-206-573-12628
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -14-122233-884-64-99-80
Interest Paid -9-11-23-22-12-24-11-11-4-20
Dividend Paid -36-27-30-30-64-41-140-175-181-135
Others -910765-9310529-28866183
Net Cash Flow -2023-862-4128-22340-364

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)13.0411.8313.7511.222.9214.8632.8644.1318.0820.43
ROCE (%)15.9615.9212.114.362.313.8230.7650.9722.8824.93
Asset Turnover Ratio0.590.450.420.560.580.370.521.10.90.74
PAT to CFO Conversion(x)1.261.170.641.627.681.560.390.181.190.14
Working Capital Days
Receivable Days33302721203024192329
Inventory Days11111312121816111012
Payable Days62715132223418182931

Aegis Logistics Ltd Stock News

Aegis Logistics Ltd FAQs

The current trading price of Aegis Logistics on 05-Dec-2025 12:12 is ₹746.3.
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 04-Dec-2025 the market cap of Aegis Logistics stood at ₹26,723.4.
The latest P/E ratio of Aegis Logistics as of 04-Dec-2025 is 50.68.
The latest P/B ratio of Aegis Logistics as of 04-Dec-2025 is 9.71.
The 52-week high of Aegis Logistics is ₹1,035.7 and the 52-week low is ₹610.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aegis Logistics is ₹3,451 ( Cr.) .

About Aegis Logistics Ltd

Aegis Logistics is an India-based company, which was incorporated in the year 1956. It commenced business as a chemical manufacturer in 1967. It was formerly known as Atul Drug House. The company ventured into the logistic business in 1996-97 and hived off its chemical manufacturing unit in the year 2005. It has a strategic alliance with Essar Oil Ltd. Aegis Logistics Limited is based in Mumbai, India .The company's shares are presently listed on the Bombay Stock Exchange, National Stock Exchange, Ahmadabad Stock Exchange and Delhi Stock Exchange.

Aegis Group plays a key role in India’s downstream oil and gas sector, and its flagship company, Aegis Logistics Limited, is India’s leading oil, gas, and chemical logistics company. The company’s vision is to be the industry leader in its business segments by delivering superior customer service with a focus on quality, safety, and environmental standards.

The Group has five distinct but related business segments, and operates a network of bulk liquid handling terminals, liquefied petroleum gas (LPG) terminals, filling plants, pipelines, and gas stations to deliver products and services. Its client base includes many leading industrial companies in India as well as individual retail customers whom it serves at its Aegis Autogas stations.

Aegis Group also operates internationally through its sourcing and trading subsidiaries located in Singapore.

Credentials

  • OHSAS 18001:2007: Occupation Health and Safety Certification
  • ISO 9001:2008: Quality Management Certification
  • ISO 14001:2004: Environment Management System Certification
  • Responsible Care Committed Company

Business area of the company

Aegis is India’s leading oil, gas and chemical logistics company. The company has five distinct but related business segments, and operates a network of bulk liquid terminals, liquefied petroleum gas (LPG) terminals, filling plants, pipelines, and gas stations to deliver products and services.

Business Mix

  • Liquid Logistics
  • Gas Logistics
  • EPC Services
  • Retail LPG
  • Marine

History and Milestones

  • 2010: Aegis enters into a major deal with APM terminals.
  • 2012: Aegis group launches its “marine products division”.
  • 2013: Aegis Logistics - phase 1 commissioning of bulk liquid terminal at Haldia
  • 2014: Completion of Joint Venture with ITOCHU Petroleum Co. (Singapore) Pte. Ltd.
  • 2014: Aegis to enter into a Joint Venture for its Singapore based LPG Sourcing and Supply Business with ITOCHU Petroleum Co., (Singapore) Pte Ltd
  • 2015: “India Ratings Assigns Aegis Logistics ‘IND AA’; Outlook Stable”
  • 2017: 'ITOCHU Petroleum Co., (Singapore) Pte Ltd to invest and take up a 19.7% stake in the new Haldia LPG terminal project.'
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.

×