SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aegis Logistics Ltd (AEGISLOG)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500003 NSE: AEGISLOG Trading | Small Cap | Aegis Logistics Share Price

₹771 14.70 (1.94%)

As on 05-Jun'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

₹771 14.70 (1.94%)

As on 05-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹26,546 Cr.
Current Price
₹771
52-Week Low / High
₹576 / 944
TTM EPS
₹26.9
TTM Sales
₹4,492 Cr.
Book Value per Share
₹98.6
P/E Ratio
28.13
Lower than its 5-year historical median
Industry PE
36
Price to Book (P/B)
7.67
Higher than its 5-year historical median
Price to Sales (P/S)
5.91
Lower than its 5-year historical median
EV/EBITDA
19.83
Lower than its 5-year historical median
Dividend Yield
0.90%
Profitability Efficiency
Return on Equity (ROE)
20.43%
Outperforms industry median
Return on Capital Employed (ROCE)
24.93%
Outperforms industry median
Return on Assets (ROA)
13.15%
Operating Profit Margin
15.4%
Net Profit Margin
17.77%
Gross Profit Margin
23.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-0.12%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
31.91%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
28.45%
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 / 1035.70

Aegis Logistics stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Fair

Price Trend

Strong
Q.1 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?
Q.1 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.
Q.1 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.
Q.1 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 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

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

Sales 3573895017078607051,2283,0752,9802,9774,492
Sales YoY Gr.-8.7%29%41.1%21.6%-18%74.2%150.4%-3.1%-0.1%-
Adj EPS 1.72.13.12.70.74.513.114.911.41326.9
YoY Gr.-25.8%45.2%-12.1%-74.6%558.8%192.2%13.5%-23.4%13.8%-
BVPS (₹) 12.620.92324.325.934.843.661.967.979.798.6
Adj Net
Profit
55.87010289.623.2157460522400455943
Cash Flow from Ops. 67.67765.214419224417514549076.3-
Debt/CF from Ops. 1.42.44.21.51.31.62.20.10.23.8-

CAGR

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%13.8%
BVPS22.7%25.2%22.2%17.4%
Share Price 20.8% 16% 30.5% -3.6%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
13.512.513.911.42.614.133.428.217.617.630.2
Op. Profit
Mgn %
25.426.422.321.9-0.322.127.511.411.515.414.5
Net Profit
Mgn %
15.61820.312.72.722.337.41713.415.321
Debt to
Equity
0.20.30.40.30.30.30.3000.10
Working Cap
Days
19923722214310418117714220017887
Cash Conv.
Cycle
7-3491929251341355

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 Costs30303448323835255841
Material Costs1431702643984993217512,5712,4532,312
Employee Cost 4039394227713150373233
Other Costs 565358665360669796140
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
Exceptional Items 0000000000
Interest 98721231519171015
Depreciation 12111825384045251818
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 (%)55.80%52.90%41.40%52.80%233.90%45%19.40%24.70%55.40%48.10%

Valuation of Aegis Logistics - Standalone

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

Analyst's Notes

data not found
No data found!

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
Debt +801832611682033333661090287
Long Term Debt403649494911282000
Short Term Debt40147212119154222285990287
Minority Interest0000000000
Trade Payables26403436253539213180215
Others Liabilities 772141952406195396765969531,142
Total Liabilities 6061,1361,2581,2551,7262,1272,6132,9923,6064,440

Fixed Assets

Net Fixed Assets +1985567457911,1261,1281,641559574601
Gross Block3705687748441,2231,2701,833650680727
Accumulated Depreciation1721129549714219291106126
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 2200-500-117-101-838
Others 12-33725457-81238517253748
Cash Flow From Financing Activity + -685734-112-7370-206-573-12628
Net Proceeds from Shares 0000110000
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 -910765-939519-28866183
Net Cash Flow -2023-862-4128-22340-364

Financial 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 Days33.30302720.5020.3029.8024.3018.6022.5029.40
Inventory Days10.901112.6011.7011.8018.2015.7011.201012
Payable Days62.1070.7050.8032.2022.4033.7017.9017.9029.3031.20

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aegis Logistics Ltd FAQs

The current trading price of Aegis Logistics on 05-Jun-2026 16:59 is ₹771.0.

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-Jun-2026 the market cap of Aegis Logistics stood at ₹26,546.1 Cr

The latest P/E ratio of Aegis Logistics as of 04-Jun-2026 is 28.13.

The latest P/B ratio of Aegis Logistics as of 04-Jun-2026 is 7.67.

The 52-week high of Aegis Logistics is ₹943.9 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 Fair 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 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:

×