Aegis Logistics Ltd - Stock Valuation and Financial Performance

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

Aegis Logistics Share Price

675.60 -31.55 -4.46%
as on 24-Jan'25 16:59

DeciZen - make an informed investing decision on Aegis Logistics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Aegis Logistics stock performance -

mw4me loader
P/E Ratio (SA):
50.32
Market Cap:
23,713.6 Cr.
52-wk low:
358.2
52-wk high:
1,035.7

Is Aegis Logistics Ltd an attractive stock to invest in?

1. Is Aegis Logistics Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Aegis Logistics Ltd is a average quality company.

2. Is Aegis Logistics Ltd undervalued or overvalued?

The key valuation ratios of Aegis Logistics Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Aegis Logistics Ltd a good buy now?

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

10 Year X-Ray of Aegis Logistics:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 28%16%15.9%12.1%14.4%2.3%13.8%30.8%51%22.9%-
Value Creation
Index
1.00.10.2-0.10.1-0.80.01.32.80.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3453573895017078607051,2283,0752,9802,936
Sales YoY Gr.-3.5%8.7%29%41.1%21.6%-18%74.2%150.4%-3.1%-
Adj EPS 2.61.72.13.12.70.74.513.123.411.513.4
YoY Gr.--35%25.8%45.2%-12.1%-74.6%558.8%192.2%79%-51.1%-
BVPS (₹) 12.112.620.92324.325.934.843.661.967.971.4
Adj Net
Profit
85.855.87010289.623.2157460822402471
Cash Flow from Ops. 35.167.67765.2144192244175145490-
Debt/CF from Ops. 3.31.42.44.21.51.31.62.20.10.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 27.1%33.3%61.7%-3.1%
Adj EPS 18.1%33.7%36.7%-51.1%
BVPS21.1%22.9%25%9.6%
Share Price 31.3% 26.3% 49.3% 74.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
23.613.512.513.911.42.614.133.444.417.719.3
Op. Profit
Mgn %
19.825.426.422.321.9-0.322.127.511.411.511.2
Net Profit
Mgn %
24.915.61820.312.72.722.337.426.713.516
Debt to
Equity
0.30.20.30.40.30.30.30.3000
Working Cap
Days
208199237223143104181177142200116
Cash Conv.
Cycle
206-43819292513492

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 61.70%

Net Profit is growing at healthy rate in last 3 years 36.72%

Return on Equity has declined versus last 3 years average to 19.30%

Sales growth is not so good in last 4 quarters at -4.39%

Latest Financials - Aegis Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 13.4 16.6
TTM Sales (₹ Cr.) 2,936 7,062
BVPS (₹.) 71.4 117.4
Reserves (₹ Cr.) 2,471 4,087
P/BV 9.46 5.75
PE 50.32 40.61
From the Market
52 Week Low / High (₹) 358.15 / 1035.70
All Time Low / High (₹) 0.32 / 1035.70
Market Cap (₹ Cr.) 23,714
Equity (₹ Cr.) 35.1
Face Value (₹) 1
Industry PE 37.2

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Aegis Logistics: Stock Pulse - 30 Sep 2024

Brief about company

Aegis Logistics Ltd. is India’s leading integrated oil, gas & chemical logistics company and one of India’s top importers and handlers of LPG amongst private players. It was founded in 1956 and is headquartered in Mumbai. 

Company operates in two divisions namely Gas and Chemicals. Under gas division it has three business - sourcing, distribution, and logistics. In chemical division company has tank farm installations which are used for handling of bulk liquids for petroleum, oil, petrochemical, and chemicals. The company operates through its state-of-the-art necklace of Gas & Liquid terminals across major ports of India having a static storage capacity 1,19,000 MT for LPG as well as 18,29,000 KL for Chemicals & POL. 

What is the business model? 

Broadly, Aegis operates under two segments one is Gas division and another is Chemical division. Under Gas division it includes sourcing, terminaling, distribution and third party logistics.

  • Sourcing: Company has a joint venture with Itochu Corporation of Japan, which provides global expertise in gas trading business. Under this segment, company mainly caters to PSU oil companies like IOC, BPCL, and HPCL. In addition to this it also provides solution to private players like Reliance, Godrej and many other bulk clients all over the country. 

  • Terminaling: It has terminals at various ports in Mumbai, Pipavav, Haldia and Kandla.

  • Distribution: Company distributes LPG through autogas stations and commercial distributors in over 100 cities and across 12 states. It transports the product through all possible modes- road, rail and pipeline. 

  • Third party logistics: It offers third-party logistics (3PL) services for bulk LPG and propane.

Chemical Division- Under this business company owns tank farm installations for handling of bulk liquids for petroleum, oil, petrochemical, and chemical. These terminals are located in port of Kandla, Pipavav, Mumbai, Mangalore, Kochi, and Haldia. 

How has been the divisional performance? 

Revenue grew at 5% CAGR over FY19-24. Segmental performance has been skewed as Gas terminal division revenue grew at CAGR of 4% while Liquid terminal division grew at 25% CAGR over the same period. Performance of Gas division is masked because of volatility in gas prices impacting sourcing revenues. 

This business should be analyzed on EBITDA margin basis, utilization and efficiency impacts margins. Liquid division is a high margin business, contributing ~40% to EBITDA in FY24. Over FY19-24, gas division margins have expanded from 6% to 9% driven by utilization in distribution and logistics volumes. Similarly, liquid division margins have expanded from 57% to 72% over FY19-24, driven by utilization.  Currently company’s utilization in Gas division in terms of throughput stands at 49% and in liquid division capacity utilization stands at 87% for FY24. 

What are the growth plans of the company? 

Company is going to incur capex of Rs 4,500 crores by FY27. It plans to invest Rs 1,750 crores to almost double LPG static capacity by Q1FY26 from existing capacity of 1,19,000 MT. In liquid division, handling capacity to reach almost 2 mn KL by FY27 from the existing capacity of 1.8 mn KL (expansion at Kandla, Mangalore, and Kochi expected to be operational by FY 25). It is also planning to construct ammonia terminals at Gujarat. 

What is the debt and returns profile of the company? 

Company’s total debt stood at Rs 1,663 crores in FY24 out of which 1,432 crores is long term debt and remaining is for short term debt which company takes as working capital loan. Company has a strong balance sheet (debt/equity ratio at 0.37 in FY24). Overall RoCE of the company in FY24 was 19%. In terms segmental ROCE their gas division RoCE stood at 26% while liquid division RoCE stood at 13%. This was due to higher EBITDA margins in liquid division.

Moneyworks4me opinion

Aegis Logistics: Q2FY24 result update - 04 Nov 2023

                                                

Particulars

Q2FY24 (Rs. Crs)

YoY Trend

Comments

Revenue

1,235

-42%

Decline is on lower sourcing volumes (trading business) so fluctuations are normal. Gas and liquid volumes as well as revenues have scaled up.   
EBITDA

208

+23%

Growth higher in gas division than liquid division 
EBITDA Margin

17%

+ 898bps

On account of change in mix 
PAT

150

+49%

Other income aided profit margins

Good results, decline in quarterly revenues (trading business) shouldn’t be a concern. 

Aegis Logistics: Q1FY24 Result Update - 28 Jul 2023

Particulars

Q1FY24

YoY trend

Comment

Revenue

2,101

-6%

 

EBITDA

196

+130%

Normalised EBITDA growth 30%

EBITDA Margin

9%

+552 bps

Operating leverage playing out particularly in liquid division

PAT

133

+24%

Highest lifetime PBT/PAT

Overall good performance, minor decline in revenues is not to be read into.

 

Aegis Logistics: Q4FY23 Result Update - 02 Jun 2023

 

Particulars

Q4FY23

YoY Growth

Comments

Revenue

2,154

2.4%

 

EBITDA

203

41.6%

EBITDA margin at 9.4%

PAT

160

56%

 

Results were subpar, with positive improvement in liquid & LPG distribution segments.

 

Initiating Coverage: Aegis Logistics - 14 Apr 2023

Aegis Logistics is in the business of import and distribution of Liquified Petroleum Gas (LPG) and storage and terminalling facility for LPG and chemical products. Aegis Logistics Limited,(AGL) is India’s leading oil, gas, and chemical logistics co., it operates a network of bulk liquid handling terminals, liquefied petroleum gas (LPG) terminals, filling plants, pipelines, and LPG gas stations to deliver products and services.

Industry

Consumption of liquefied petroleum gas across India was more than 28 million metric tons during FY22. LPG demand is driven residential, commercial and transportation sector, along with growing demand for cleaner fuels for cooking in urban and rural geographies. Further initiatives and support from government towards LPG has taken penetration towards 99.8% of households in FY22. During this period, about 90% of LPG was consumed by households, 8% by industrial users and 2% by vehicles. Over 60% of LPG was imported and over 99% of domestic production was from public sector refineries. Abundance of LPG in international market and poor profit margins for domestic refiners, domestic production is unlikely to increase.

 

Business Model

Liquid logistics: Aegis Logistics operates a network of liquid terminals in India, which are used for storing and handling petroleum products, chemicals, and other liquids. The company's liquid terminals are strategically located near ports, refineries, and industrial hubs, which enables it to serve a diverse set of customers across the country. It has capacity of handling 1,603,000 KL with various expansions undergo with Vopak.It serves clients such as BPCL, HPCL, Reliance Industries, Caltex, Supreme Industries, Jubilant Lifesciences, Bombay Dyeing, and Laxmi Organics. Facilities are offered on a long-term contract or spot contract basis, and other services such as customs bonding, inventory management, just-in-time delivery, and on-site product quality testing are also provided.

LPG sourcing:AGL has a joint venture with Itochu Corporation, for LPG gas sourcing. Currently, Aegis has a 15.5% market share in LPG imports in India where it sources gas for various distributors and refiners.

LPG Retailing: Company operates its LPG retailing business through 135 Autogas stations in 10 states and a network of 262 LPG distributors across 14 states. Aegis also operates 37 LPG bottling plants through their supply to both commercial and domestic LPG markets. LPG retailing is the highest profit margin segment for the company.


Storage Terminals & Pipelines:Aegishas a gas storage business, which involves storage of liquefied petroleum gas (LPG) and other gases such as propane, butane, and ammonia. Aegis has static capacity of 115,000 MT and throughput of 9,600,000 MT through which it services customers by storage, handling, and distribution of LPG and other gases.It operates their storage terminals from six different terminals located near ports, having refrigerated gas terminals and a pressurized gas terminal in Pipavav. Additionally, it has its own pipeline facilities and transports gas via Roadways and Railways.

Business Performance

 

FY22

FY21

Change %

Gas Trading

331

340

-3%

Liquid Terminal Division

4,024

3,267

23%

Gas Terminal Division

270

234

15%

Total Revenue

4,631

3,483

20%

EBITDA Margin

12.6%

13.9%

 

 

 

Aegis revenue is derived from Gas & Liquid terminals, as well gas sourcing. Sourcing business revenue is dependent on gas prices and volumes, which as share of revenue is highest but contributes less to EBITDA. Revenue without sourcing business has grown at CAGR 19% over last 5 years. While sourcing volumes have declined by CAGR 5.7%, this segment has 16% market share in LPG import.

Risks

Use of alternative fuels like CNG and PNG in residential as well commercial settings.

Infrastructure obsolescenceor delay in commissioning.

Any disruptions in supply chain, such as delays in the delivery of product, could impact its operations and revenues.

Key Ratios of Aegis Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales3453573895017078607051,2283,0752,980
Operating Expenses 2812702913955548625509022,7312,639
Manufacturing Costs24242324293237352557
Material Costs1751431702643984993217512,5712,453
Employee Cost 3540393942277131503732
Other Costs 49636068855460669797
Operating Profit 648797106153-2154326344341
Operating Profit Margin (%) 18.5%24.5%25.0%21.2%21.7%-0.3%21.9%26.6%11.2%11.5%
Other Income 9472628206782263728210
Interest 13987212315191710
Depreciation 12121118253840452518
Exceptional Items 0000000000
Profit Before Tax 1337410310912731825251,031523
Tax 252037838-212673214111
Profit After Tax 10854661018925156452817412
PAT Margin (%) 31.2%15.1%17.1%20.1%12.5%2.9%22.1%36.8%26.6%13.8%
Adjusted EPS (₹)3.21.62.03.02.70.74.412.923.311.7
Dividend Payout Ratio (%)23%56%53%41%53%234%45%19%25%55%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 4044226997698108791,2201,5312,1732,382
Share Capital 33333333333435353535
Reserves 3713896657357778451,1851,4962,1382,347
Minority Interest0000000000
Debt101801832611682033333661090
Long Term Debt5140364949491128200
Short Term Debt5040147212119154222285990
Trade Payables2226403436253539213180
Others Liabilities 6977214195240619539676596953
Total Liabilities 5966061,1361,2581,2551,7262,1272,6132,9923,606

Fixed Assets

Gross Block3613705687748441,2231,2701,833650680
Accumulated Depreciation1601721129549714219291106
Net Fixed Assets2011985567457911,1261,1281,641559574
CWIP 2772161132123211435116106251
Investments 11695794046464637242231
Inventories15717182729426412439
Trade Receivables36293540405660104210158
Cash Equivalents 61413335451035987431942
Others Assets1401642542481821563575641,3201,411
Total Assets 5966061,1361,2581,2551,7262,1272,6132,9923,606

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 35687765144192244175145490
PBT 1337410310912731825251,031523
Adjustment -6814-6-22923783-182-679-161
Changes in Working Capital -1336-617-24-17-129-2285
Tax Paid -16-24-26-35-30-25-4-40-205-157
Cash Flow From Investing Activity 125-20-132-96-39-56-35659405-24
Capex -24-53-99-168-87-112-275-178-128-176
Net Investments 1522039-500-117-101
Others 13312-33335457-81238517253
Cash Flow From Financing Activity -133-685734-112-7370-206-573-126
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -40-14-122233-884-64-99-8
Interest Paid -14-9-11-23-22-12-24-11-11-4
Dividend Paid -34-36-27-30-30-64-41-140-175-181
Others -46-910765-9310529-28866
Net Cash Flow 27-2023-862-4128-22340
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)29.713.0411.8313.7511.222.9214.8632.8644.1318.08
ROCE (%)27.9815.9615.9212.114.362.313.8230.7650.9722.88
Asset Turnover Ratio0.580.590.450.420.560.580.370.521.10.9
PAT to CFO Conversion(x)0.321.261.170.641.627.681.560.390.181.19
Working Capital Days
Receivable Days30333027212030241923
Inventory Days17111113121218161110
Payable Days40627151322234181829

Aegis Logistics Ltd Stock News

Aegis Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Aegis Logistics on 24-Jan-2025 16:59 is ₹675.6.
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 24-Jan-2025 16:59 the market cap of Aegis Logistics stood at ₹23,713.6.
The latest P/E ratio of Aegis Logistics as of 24-Jan-2025 16:59 is 50.32.
The latest P/B ratio of Aegis Logistics as of 24-Jan-2025 16:59 is 9.46.
The 52-week high of Aegis Logistics is ₹1,035.7 and the 52-week low is ₹358.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aegis Logistics is ₹2,936 ( 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.'
Read More Read Less
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
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.