Key Metrics 
Check Before You Invest 
DeciZen 
10 Yrs X-Ray 
Profit & Loss 
Valuation 
Analyst Note 
Balance Sheet 
Cash Flow 
Financial Ratio 
Qtr. Results 
News 
About
Aegis Logistics Ltd (AEGISLOG)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500003 NSE: AEGISLOG Trading | Small Cap | Aegis Logistics Share Price
₹1,350.95 36.15 (2.75%)
As on 22-Jul'26 16:59
Aegis Logistics Ltd (AEGISLOG)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500003 NSE: AEGISLOG Trading | Small Cap | Aegis Logistics Share Price
₹1,350.95 36.15 (2.75%)
As on 22-Jul'26 16:59
Key Metrics
Valuation Multiples
Market Cap
₹47,418 Cr.
Current Price
₹1,351
52-Week Low / High
₹576 / 1,434
TTM EPS
₹26.9
TTM Sales
₹4,492 Cr.
Book Value per Share
₹98.6
P/E Ratio
50.26
Higher than its 5-year historical median
Industry PE
39.1
Price to Book (P/B)
13.71
Higher than its 5-year historical median
Price to Sales (P/S)
10.56
Higher than its 5-year historical median
EV/EBITDA
37.01
Higher than its 5-year historical median
Dividend Yield
0.64%
Profitability Efficiency
Return on Equity (ROE)
30.16%
Outperforms industry median
Return on Capital Employed (ROCE)
34.89%
Outperforms industry median
Return on Assets (ROA)
18.78%
Operating Profit Margin
15.3%
Net Profit Margin
21.01%
Gross Profit Margin
26.6%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
50.89%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
44.97%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
78.36%
Asset Quality
Promoter Holding
58.10%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹3,424 Cr.
Equity
₹35.1 Cr.
Face Value
₹1
All Time Low / High
₹0.32 / 1434.00
Check Before You Invest
Quality
Somewhat GoodValuation
OvervaluedCheck Valuation charts
Price Trend
Strong
Is Aegis Logistics Ltd a good quality company?
Aegis Logistics Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.
This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.
We have analysed the performance of the company on the following:
-
How has it performed on generating Profits?
By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.
-
How efficiently has it utilized Capital?
By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.
-
How is it managing its Debt?
By checking its Debt to Equity and Cash Flow from Operations.
How does Aegis Logistics Ltd performance compare with that of its Peers?
Revenue growth of Aegis Logistics Ltd vs industry peers?
Aegis Logistics Ltd revenue CAGR is 28.20%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Promoter shareholding and pledge status of Aegis Logistics Ltd?
Promoters hold 58.10% of the Aegis Logistics Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Stock return of Aegis Logistics Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 20.7% based on the current price.
DeciZen - make an informed investing decision on Aegis Logistics
Decision Maker
Standalone basis
1. Right Stock
10 Year X-ray Pro
Long Term Prospect
2. Right Price
3. Right Time ⓘ
#Likely Future 5 Year CAGR.
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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 ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 15.9% | 12.1% | 14.4% | 2.3% | 13.8% | 30.8% | 51% | 22.9% | 24.9% | 34.9% | - |
| Value Creation Index ⓘ | 0.2 | -0.1 | 0.1 | -0.8 | 0.0 | 1.3 | 2.8 | 0.7 | 1.2 | 2.1 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 389 | 501 | 707 | 860 | 705 | 1,228 | 3,075 | 2,980 | 2,977 | 4,492 | 4,492 |
| Sales YoY Gr. | - | 29% | 41.1% | 21.6% | -18% | 74.2% | 150.4% | -3.1% | -0.1% | 50.9% | - |
| Adj EPS ⓘ | 2.1 | 3.1 | 2.7 | 0.7 | 4.5 | 13.1 | 14.9 | 11.4 | 13 | 27.6 | 26.9 |
| YoY Gr. | - | 45.2% | -12.1% | -74.6% | 558.8% | 192.2% | 13.5% | -23.4% | 13.8% | 112.6% | - |
| BVPS (₹) ⓘ | 20.9 | 23 | 24.3 | 25.9 | 34.8 | 43.6 | 61.9 | 67.9 | 79.7 | 98.6 | 98.6 |
| Adj Net Profit ⓘ | 70 | 102 | 89.6 | 23.2 | 157 | 460 | 522 | 400 | 455 | 967 | 943 |
| Cash Flow from Ops. ⓘ | 77 | 65.2 | 144 | 192 | 244 | 175 | 145 | 490 | 76.3 | 957 | - |
| Debt/CF from Ops. ⓘ | 2.4 | 4.2 | 1.5 | 1.3 | 1.6 | 2.2 | 0.1 | 0.2 | 3.8 | 0.3 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 31.3% | 44.8% | 13.5% | 50.9% | ||||
| Adj EPS ⓘ | 33.1% | 43.8% | 22.9% | 112.6% | ||||
| BVPSⓘ | 18.8% | 23.2% | 16.8% | 23.7% | ||||
| Share Price | 27.3% | 33.3% | 56% | 79.4% | ||||
Key Financial Parameters ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 12.5 | 13.9 | 11.4 | 2.6 | 14.1 | 33.4 | 28.2 | 17.6 | 17.6 | 30.9 | 27.3 |
| Op. Profit Mgn % ⓘ | 26.4 | 22.3 | 21.9 | -0.3 | 22.1 | 27.5 | 11.4 | 11.5 | 15.4 | 15.3 | 14.5 |
| Net Profit Mgn % ⓘ | 18 | 20.3 | 12.7 | 2.7 | 22.3 | 37.4 | 17 | 13.4 | 15.3 | 21.5 | 21 |
| Debt to Equity ⓘ | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0.1 | 0.1 | 0 |
| Working Cap Days ⓘ | 237 | 222 | 143 | 104 | 181 | 177 | 142 | 200 | 178 | 84 | 87 |
| Cash Conv. Cycle ⓘ | -3 | 4 | 9 | 19 | 29 | 25 | 13 | 4 | 13 | 5 | 55 |
Profit And Loss
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 389 | 501 | 707 | 860 | 705 | 1,228 | 3,075 | 2,980 | 2,977 | 4,492 |
| Operating Expenses ⓘ + | 291 | 395 | 554 | 862 | 550 | 902 | 2,731 | 2,639 | 2,527 | 3,839 |
| Operating Profit ⓘ | 97 | 106 | 153 | -2 | 154 | 326 | 344 | 341 | 450 | 653 |
| Operating Profit Margin (%) | 25.0% | 21.2% | 21.7% | -0.3% | 21.9% | 26.6% | 11.2% | 11.5% | 15.1% | 14.5% |
| Other Income ⓘ + | 26 | 28 | 20 | 67 | 82 | 263 | 728 | 210 | 261 | 563 |
| Interest ⓘ | 8 | 7 | 21 | 23 | 15 | 19 | 17 | 10 | 15 | 21 |
| Depreciation ⓘ | 11 | 18 | 25 | 38 | 40 | 45 | 25 | 18 | 18 | 21 |
| Profit Before Tax ⓘ | 103 | 109 | 127 | 3 | 182 | 525 | 1,031 | 523 | 678 | 1,172 |
| Tax ⓘ | 37 | 8 | 38 | -21 | 26 | 73 | 214 | 111 | 149 | 229 |
| Profit After Tax | 66 | 101 | 89 | 25 | 156 | 452 | 817 | 412 | 529 | 944 |
| PAT Margin (%) | 17.1% | 20.1% | 12.5% | 2.9% | 22.1% | 36.8% | 26.6% | 13.8% | 17.8% | 21.0% |
| Adjusted EPS (₹) | 2.0 | 3.0 | 2.7 | 0.7 | 4.4 | 12.9 | 23.3 | 11.7 | 15.1 | 26.9 |
| Dividend Payout Ratio (%) | 52.90% | 41.40% | 52.80% | 233.90% | 45% | 19.40% | 24.70% | 55.40% | 48.10% | 32.40% |
Valuation of Aegis Logistics - Standalone
Analyst's Notes
No data found!
Balance Sheet
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 699 | 769 | 810 | 879 | 1,220 | 1,531 | 2,173 | 2,382 | 2,797 | 3,459 | |
| Debt + | 183 | 261 | 168 | 203 | 333 | 366 | 10 | 90 | 287 | 299 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Trade Payables | 40 | 34 | 36 | 25 | 35 | 39 | 213 | 180 | 215 | 432 | |
| Others Liabilities ⓘ | 214 | 195 | 240 | 619 | 539 | 676 | 596 | 953 | 1,142 | 1,417 | |
| Total Liabilities ⓘ | 1,136 | 1,258 | 1,255 | 1,726 | 2,127 | 2,613 | 2,992 | 3,606 | 4,440 | 5,607 | |
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 556 | 745 | 791 | 1,126 | 1,128 | 1,641 | 559 | 574 | 601 | 693 | |
| CWIP ⓘ | 161 | 132 | 123 | 211 | 435 | 116 | 106 | 251 | 591 | 478 | |
| Investments ⓘ | 79 | 40 | 46 | 46 | 46 | 37 | 242 | 231 | 337 | 935 | |
| Inventories | 17 | 18 | 27 | 29 | 42 | 64 | 124 | 39 | 157 | 81 | |
| Trade Receivables | 35 | 40 | 40 | 56 | 60 | 104 | 210 | 158 | 321 | 375 | |
Cash Equivalents 
ⓘ
| 33 | 35 | 45 | 103 | 59 | 87 | 431 | 942 | 1,612 | 2,742 | |
| Others Assets ⓘ | 254 | 248 | 182 | 156 | 357 | 564 | 1,320 | 1,411 | 821 | 303 | |
| Total Assets ⓘ | 1,136 | 1,258 | 1,255 | 1,726 | 2,127 | 2,613 | 2,992 | 3,606 | 4,440 | 5,607 | |
Cash Flow
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 77 | 65 | 144 | 192 | 244 | 175 | 145 | 490 | 76 | 957 |
| Cash Flow From Investing Activity ⓘ + | -132 | -96 | -39 | -56 | -356 | 59 | 405 | -24 | -468 | 493 |
| Cash Flow From Financing Activity ⓘ + | 57 | 34 | -112 | -73 | 70 | -206 | -573 | -126 | 28 | -311 |
| Net Cash Flow ⓘ | 2 | 3 | -8 | 62 | -41 | 28 | -22 | 340 | -364 | 1,139 |
Financial Ratio
| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 11.83 | 13.75 | 11.22 | 2.92 | 14.86 | 32.86 | 44.13 | 18.08 | 20.43 | 30.16 |
| ROCE (%) | 15.92 | 12.1 | 14.36 | 2.3 | 13.82 | 30.76 | 50.97 | 22.88 | 24.93 | 34.89 |
| Asset Turnover Ratio | 0.45 | 0.42 | 0.56 | 0.58 | 0.37 | 0.52 | 1.1 | 0.9 | 0.74 | 0.89 |
| PAT to CFO Conversion(x) | 1.17 | 0.64 | 1.62 | 7.68 | 1.56 | 0.39 | 0.18 | 1.19 | 0.14 | 1.01 |
| Working Capital Days | ||||||||||
| Receivable Days | 30 | 27 | 20.50 | 20.30 | 29.80 | 24.30 | 18.60 | 22.50 | 29.40 | 28.30 |
| Inventory Days | 11 | 12.60 | 11.70 | 11.80 | 18.20 | 15.70 | 11.20 | 10 | 12 | 9.70 |
| Payable Days | 70.70 | 50.80 | 32.20 | 22.40 | 33.70 | 17.90 | 17.90 | 29.30 | 31.20 | 33.50 |
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Aegis Logistics Ltd FAQs
The current trading price of Aegis Logistics on 22-Jul-2026 16:59 is ₹1,351.
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 21-Jul-2026 the market cap of Aegis Logistics stood at ₹47,418.4 Cr
The latest P/E ratio of Aegis Logistics as of 21-Jul-2026 is 50.26.
The latest P/B ratio of Aegis Logistics as of 21-Jul-2026 is 13.71.
The 52-week high of Aegis Logistics is ₹1,434 and the 52-week low is ₹576.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aegis Logistics is ₹4,492 ( Cr.) .
Past 10 year's financial track record analysis by Moneyworks4me indicates that Aegis Logistics Ltd is a average quality company.
The key valuation ratios of Aegis Logistics Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Aegis Logistics Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing
About Aegis Logistics Ltd
Aegis Logistics is India’s leading integrated oil, gas & chemical logistics company and one of India’s top importers and handlers of Liquefied Petroleum Gas (LPG) amongst private players. The company operates through its state-of-the-art Necklace of Liquid & Gas terminals across major ports of India. Aegis Logistics and its subsidiaries together referred as Group. Aegis Group was founded in 1956 and is headquartered in Mumbai.
It is a publicly traded company listed on the Bombay Stock Exchange (BSE) and National Stock Exchange (NSE). As a dominant parallel marketer of LPG, Aegis has a robust presence in India. The company has a strong spread of Autogas dispensing Retail Outlets along with a wide network of distributors who sell LPG Cylinders and Appliances to Domestic, Commercial, and Industrial customers. Aegis also provides LPG Installation and Interfuel services that maximize the efficiency and cost benefits of LPG to large industries looking to transition from other fuels to LPG.
Business area of the company
The company is in the business of import and distribution of LPG and storage and terminalling facility for LPG, Oil, Petroleum and chemical products and erection and construction of terminals and allied facilities.
Businesses of the company
LPG Products & Services: Aegis Group is India’s leading parallel marketer of LPG, with state-of-the-art infrastructure, quality of service and safety of operations, fueling the availability of LPG products and services across major Indian cities. Thanks to its strong distribution network, Aegis has emerged as one of India’s fastest-growing distributors of LPG products and services that cater to homes, hotels, industries and more. Aegis is known and respected for its quality of LPG supplied and reliable after-sales services which act as a key differentiator in this highly competitive market, catering to all the segments of Domestic, Commercial and Industrial clients under the brand name Aegis Puregas & Chhota Cikander.
Transport Fuels: Aegis Autogas is a world-class Auto-LPG provider that has been delivering high quality LPG to customers in major states of India since 2005. The company has its own in-house dedicated team of experienced maintenance engineers who ensure safe operations and maintenance of all gas stations on a real time basis. Aegis Autogas has partnered with Nayara Energy Ltd. (formerly known as Essar Oil Ltd.) to set up MS/HSD facilities, as well as partner with existing and new customers in the retail market. This partnership gives the company an edge in the industry and empowers the expansion of its footprint throughout the country. Nayara Energy is a fully integrated oil and gas company with a strong presence in India as well as globally.
Gas Logistics: Aegis Group is a major player in sourcing and distribution of Liquefied Petroleum gases (LPG and propane) in India. The services offered include complete supply chain management from product planning, sourcing, and shipping, through to receipt, storage, and despatch. These services are provided using its terminals at Ports of Mumbai, Pipavav and Haldia and efficient sourcing through its Singapore based trading JV with Itochu Corp. of Japan.
Liquid Logistics: Aegis Group owns and operates a network of shore based tank farm installations for handling of bulk liquids for Petroleum, Oil, Petrochemical, Chemical and Vegetable Oil Industry. These terminals are located in Port of Kandla, Pipavav, Mumbai, Mangalore, Kochi, and Haldia. The Group is a pioneer in handling of hazardous chemicals, petroleum products, and petrochemicals with excellent track record of safe operations.
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.'
- 2021: Aegis Logistics and Royal Vopak of the Netherlands have decided to join forces in India with the aim to grow together in the LPG, chemicals storage and handling business.
- 2022: Aegis Logistics inks pacts to acquire assets pertaining to liquid tank terminals at Kandla port.
- 2024: Aegis Logistics’ subsidiary -- Aegis Vopak Terminals has received approval from board of directors for acquisition of the specialised storage terminals at Mangalore, thereby resulting in capacity addition at its facilities at Mangalore.
- 2025: Aegis Logistics commissions LPG cryogenic terminal at Pipavav.
- 2025: Aegis Logistics adds 61,000 KL capacity in Mumbai Port.
- 2025: Aegis Logistics inks pact with Aegis Vopak Terminals.
You have 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
