Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Aegis Logistics Ltd

AEGISLOG
NSE
700.95
1.23%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Aegis Logistics Ltd

AEGISLOG
NSE
700.95
1.23%
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
24,603Cr
Close
Close Price
700.95
Industry
Industry
Logistics
PE
Price To Earnings
31.98
PS
Price To Sales
3.31
Revenue
Revenue
7,444Cr
Rev Gr TTM
Revenue Growth TTM
7.95%
PAT Gr TTM
PAT Growth TTM
37.20%
Peer Comparison
How does AEGISLOG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
AEGISLOG
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
2,1542,1011,2351,8731,8371,6011,7501,7071,7051,7192,2941,725
Growth YoY
Revenue Growth YoY%
2.4-6.0-42.6-10.2-14.7-23.841.8-8.9-7.27.431.11.1
Expenses
ExpensesCr
1,9521,9051,0271,6621,5301,3691,5261,4741,2961,4792,0031,428
Operating Profit
Operating ProfitCr
203196208212307232224233409240291297
OPM
OPM%
9.49.316.911.316.714.512.813.624.013.912.717.2
Other Income
Other IncomeCr
643744456344396065639681
Interest Expense
Interest ExpenseCr
253027302931305152332426
Depreciation
DepreciationCr
293334343337373741425253
PBT
PBTCr
212170192192307208196204381228310299
Tax
TaxCr
523742407050444563536667
PAT
PATCr
159133150152237158152160318175244233
Growth YoY
PAT Growth YoY%
56.023.548.46.648.919.11.34.833.910.960.545.8
NPM
NPM%
7.46.312.28.112.99.98.79.318.610.210.613.5
EPS
EPS
4.03.33.63.75.63.83.63.58.03.75.15.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3,9162,2133,9304,7915,6167,1833,8434,6318,6277,0466,7647,444
Growth
Revenue Growth%
-43.577.621.917.227.9-46.520.586.3-18.3-4.010.1
Expenses
ExpensesCr
3,7732,0283,7274,5255,2456,9073,4564,0977,9556,1235,6666,207
Operating Profit
Operating ProfitCr
1431852042663712773885346729231,0981,236
OPM
OPM%
3.78.45.25.56.63.910.111.57.813.116.216.6
Other Income
Other IncomeCr
428688333739187190208305
Interest Expense
Interest ExpenseCr
211816152633172288116165135
Depreciation
DepreciationCr
2323243451697279126135152187
PBT
PBTCr
1421531692253022083364726458619891,219
Tax
TaxCr
3027361150748687134189201249
PAT
PATCr
112126133214252134249385511672787970
Growth
PAT Growth%
12.35.460.817.9-46.986.054.532.731.617.123.2
NPM
NPM%
2.95.73.44.54.51.96.58.35.99.511.613.0
EPS
EPS
3.13.44.06.46.62.96.510.213.216.218.921.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
333333333334353535353535
Reserves
ReservesCr
3944718041,1741,3581,6211,9012,1453,4973,8594,5965,906
Current Liabilities
Current LiabilitiesCr
3142011,0678497897645061,1671,1331,0431,3421,240
Non Current Liabilities
Non Current LiabilitiesCr
170154102881744115316051,9832,5684,1692,239
Total Liabilities
Total LiabilitiesCr
9388992,0352,2142,4292,9213,0824,0347,1638,07311,23312,050
Current Assets
Current AssetsCr
3802478436277588526021,1832,7592,8504,3033,744
Non Current Assets
Non Current AssetsCr
5586521,1921,5871,6702,0692,4802,8514,4045,2236,9308,306
Total Assets
Total AssetsCr
9388992,0352,2142,4292,9213,0824,0347,1638,07311,23312,050

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
122138177191556146442280358656558
Investing Cash Flow
Investing Cash FlowCr
15-64-220-296-155-151-428-179-931-712-1,463
Financing Cash Flow
Financing Cash FlowCr
-77-8347184-143-12661-3041,3112561,283
Net Cash Flow
Net Cash FlowCr
61-9480258-13174-203738200379
Free Cash Flow
Free Cash FlowCr
7547-46-108402-2483-113-17942-386
CFO To PAT
CFO To PAT%
108.9109.7133.189.5220.7109.2177.272.870.297.570.9
CFO To EBITDA
CFO To EBITDA%
85.374.786.972.0150.052.9113.952.453.471.050.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,0303,2506,4918,6466,7794,73210,4517,21313,30115,64428,220
Price To Earnings
Price To Earnings
19.730.354.443.730.647.546.820.228.727.542.5
Price To Sales
Price To Sales
0.51.51.61.81.20.72.71.61.52.24.2
Price To Book
Price To Book
4.86.47.87.24.92.95.43.33.84.06.1
EV To EBITDA
EV To EBITDA
14.817.932.833.017.716.928.014.820.817.927.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
7.215.39.39.110.39.917.616.212.118.121.7
OPM
OPM%
3.78.45.25.56.63.910.111.57.813.116.2
NPM
NPM%
2.95.73.44.54.51.96.58.35.99.511.6
ROCE
ROCE%
26.225.817.016.120.812.913.216.413.414.912.5
ROE
ROE%
26.325.015.917.718.18.112.917.714.517.317.0
ROA
ROA%
12.014.06.59.710.44.68.19.57.18.37.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Aegis Logistics Limited (Aegis) is India’s leading provider of integrated logistics solutions for the oil, gas, and chemical industries. With a strategic focus on building a national "necklace of terminals," the company operates across major Indian ports and is rapidly expanding its infrastructure and distribution networks to support India’s evolving energy transition toward cleaner fuels. Aegis manages the entire **LPG value chain**—from sourcing, terminalling (storage and handling), to distribution across B2B and B2C segments—and has established itself as a dominant player in the liquid and LPG tank terminal space. The company has strategically partnered with global leaders such as **Royal Vopak** (Netherlands) and **ITOCHU Corporation** (Japan), combining local execution strength with international expertise, safety standards, and sourcing capabilities. --- ### **Core Business Segments** 1. **LPG Business (Vertically Integrated & High-Margin)** - Fully integrated value chain: sourcing, storage (terminalling), and distribution. - Distribution commands **higher margin per ton** compared to other segments and leverages existing terminal infrastructure. - Serves multiple end markets: - **Domestic**: 2kg, 4kg, 12kg, 19kg LPG cylinders via **Aegis Chota Cikander** brand in Tier 1–3 cities. - **Commercial & Industrial**: Under **Aegis Puregas** and **Magna** (e.g., 425kg cylinder), targeting hotels, restaurants, and manufacturing clusters. - **Transportation (Autogas)**: 142 multi-fuel stations (as of Jun 2025) offering petrol, diesel, and auto LPG; expanding to 200 stations across 20 states. - **LPG Throughput**: Reached **4.5 million metric tonnes (MMT)** in FY 2024–25, up from 3.3 MMT over the prior two years. Bulk LPG represents ~80% of total volumes. - Propane (LPG) offers a **15–25% price advantage** over natural gas (LNG) for industrial users, enhancing demand especially during peak seasons. 2. **Liquid Terminals & Storage Infrastructure** - Core profit source: **fee-based revenue** from terminalling and handling of petroleum, petrochemicals, chemicals, edible oils, and future low-carbon fuels. - Operates under **Aegis Vopak Terminals Limited (AVTL)**, a 51:49 joint venture with Royal Vopak. - AVTL was **listed on BSE and NSE in June 2025**, marking a milestone in its financial and strategic growth path. - Total liquid storage capacity: ~**1.9 million kiloliters** (as of Feb 2024), with significant expansion underway. - Key ports served: **Kandla, Pipavav, Haldia, Mumbai (JNPT), Mangalore, Kochi**. - AVTL is the **market leader** at multiple ports, with leadership in pricing and volume, driven by strategic acquisitions (e.g., Friends Group’s assets in Kandla). --- ### **Strategic Growth Initiatives** #### **1. Project GATI – Gateway Access to India (Launched Jul 2025)** A comprehensive strategy to position Aegis as the **primary gateway for liquid and gas imports/exports** in India. Goals: - Leverage coastal port infrastructure for **import, export, and coastal logistics**. - Integrate multimodal connectivity (road, rail, pipeline). - Capture growth in India’s rising fossil fuel imports, expected tripling over the next two decades. - Target **$5 billion in Capex by 2030** (up from $1.2 billion projected by end of FY26). #### **2. Infrastructure Expansion (Greenfield & Brownfield)** - **New Capacity Additions (as of Aug 2025):** - **Pipavav Port**: - Added **48,000 MT** of cryogenic LPG capacity (total: 70,800 MT). - 45,000 MT expansion underway, with commissioning expected by FY26. - New liquid berth and rail gantry for evacuation under development. - VLGC-capable upgrades allowing large cargo vessels. - **Kandla Port**: - Total capacity: **970,000 KL (~1 MM metric tons)**; additional 25,000 KL under construction. - LPG bottling plant commissioned; now revenue-generating. - Signed **MoU with L&T** to develop a **green ammonia terminal** at Kandla. - **Mangalore**: - Acquired 44,168 KL specialized terminal (with high-temperature heating capabilities). - Constructing **71,000 KL liquid** and **85,000 MT cryogenic LPG** capacity—both on schedule. - **JNPT (Navi Mumbai)**: - Commissioned greenfield liquid terminal with **101,900 m³** capacity. - Allocated ~30 acres for future development (liquids, LPG, ammonia). - **Kochi**: Acquired and expanded liquid tankage; operating at high utilization. - **Mumbai**: Secured **19,000 m²** land for new liquid tank terminals (~150,000 KL capacity planned; cost: Rs. 250 crores). - **7th Port Expansion in Progress**: Aegis is in the process of expanding to a **seventh port location**, pending land allotment; details pending disclosure. #### **3. Pipeline Integration** - The **Kandla–Gorakhpur Pipeline (KGPL)**, expected to be commissioned by Dec 2024, has a 8.25 MMT annual capacity; **1.5 MMT reserved for Aegis**, enhancing inland reach and logistics efficiency. - Pipavav’s future integration with KGPL will position it as a **major LPG logistics hub**. --- ### **Strategic Partnerships & Collaborations** 1. **Royal Vopak (Netherlands)** - Formed **Aegis Vopak Terminals Limited (AVTL)** in 2021–2022. - AVTL combines Aegis' local dominance with Vopak’s **global best practices in safety, operations, and ESG standards**. - Enables access to international customers (NOCs, MNCs, chemical traders) and pan-India service network. - Positions Aegis for expansion into **LNG, green ammonia, biofuels, and renewable energy storage**. 2. **ITOCHU Corporation (Japan)** - Strategic joint venture in **LPG sourcing** to **achieve cost leadership and deliver lowest landed prices** in India. - ITOCHU, one of the world’s largest LPG traders, enhances Aegis’ access to international markets and vessels. - Aegis has already secured 18 new LPG cargo contracts (Aug 2022), with further bidding planned in collaboration with ITOCHU. --- ### **Competitive Positioning** - **Market Leadership**: - #1 independent tank terminal operator at key ports: Kandla, Pipavav, Haldia, Mumbai, Mangalore, Kochi. - First-mover advantage in commercial LPG retail and industrial scale cylinder solutions. - **Competitors**: NOCs (IOCL, HPCL), SHV Energy, TotalEnergies, Confidence Petroleum. - **Competitive Edge**: - Vertical integration in LPG (sourcing to distribution). - High-capacity terminals with VLGC access, multimodal evacuation (rail, pipeline, barge). - Strong technical expertise in **EPC**, cryogenic storage, and handling of sensitive liquids. - Trusted supplier due to **reliability, quality, and safety standards**—not price-based competition. --- ### **Recent Milestones (2024–2025)** | Date | Achievement | |------|-------------| | **Jun 2025** | Commissioned JNPT greenfield liquid terminal (101,900 m³); expanded Autogas network to 142 stations. | | **Jun 2025** | AVTL listed on BSE/NSE—enhancing visibility and capital access. | | **Aug 2024** | Pipavav loads **1,000+ LPG railway wagons**, receives first **VLGC**. | | **May 2024** | Commissions LPG bottling plants at Pipavav and Kandla. | | **Nov 2024** | Finalizes land for 150,000 KL Mumbai terminal; greenfield JNPT project on track. | | **Jul 2023** | AVTL Kandla LPG terminal boosts industrial LPG demand and throughput. |