| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,235 | 1,873 | 1,837 | 1,601 | 1,750 | 1,707 | 1,705 | 1,719 | 2,294 | 1,725 | 2,594 | 2,357 | |
Growth YoY Revenue Growth YoY% | -42.6 | -10.2 | -14.7 | -23.8 | 41.8 | -8.9 | -7.2 | 7.4 | 31.1 | 1.1 | 52.2 | 37.1 |
| 1,027 | 1,662 | 1,530 | 1,369 | 1,526 | 1,474 | 1,296 | 1,479 | 2,003 | 1,428 | 1,970 | 1,643 | |
| 208 | 212 | 307 | 232 | 224 | 233 | 409 | 240 | 291 | 297 | 624 | 714 | |
OPM OPM% | 16.9 | 11.3 | 16.7 | 14.5 | 12.8 | 13.6 | 24.0 | 13.9 | 12.7 | 17.2 | 24.1 | 30.3 |
| 44 | 45 | 63 | 44 | 39 | 60 | 65 | 63 | 96 | 81 | 87 | 106 | |
Interest Expense Interest ExpenseCr | 27 | 30 | 29 | 31 | 30 | 51 | 52 | 33 | 24 | 26 | 63 | 48 |
Depreciation DepreciationCr | 34 | 34 | 33 | 37 | 37 | 37 | 41 | 42 | 52 | 53 | 53 | 53 |
PBT PBTCr | 192 | 192 | 307 | 208 | 196 | 204 | 381 | 228 | 310 | 299 | 596 | 719 |
| 42 | 40 | 70 | 50 | 44 | 45 | 63 | 53 | 66 | 67 | 141 | 174 | |
| 150 | 152 | 237 | 158 | 152 | 160 | 318 | 175 | 244 | 233 | 455 | 545 | |
Growth YoY PAT Growth YoY% | 48.4 | 6.6 | 48.9 | 19.1 | 1.3 | 4.8 | 33.9 | 10.9 | 60.5 | 45.8 | 43.0 | 210.7 |
NPM NPM% | 12.2 | 8.1 | 12.9 | 9.9 | 8.7 | 9.3 | 18.6 | 10.2 | 10.6 | 13.5 | 17.5 | 23.1 |
| 3.6 | 3.7 | 5.6 | 3.8 | 3.6 | 3.5 | 8.0 | 3.7 | 5.1 | 5.0 | 11.7 | 13.8 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,235 | 1,873 | 1,837 | 1,601 | 1,750 | 1,707 | 1,705 | 1,719 | 2,294 | 1,725 | 2,594 | 2,357 | |
Growth YoY Revenue Growth YoY% | -42.6 | -10.2 | -14.7 | -23.8 | 41.8 | -8.9 | -7.2 | 7.4 | 31.1 | 1.1 | 52.2 | 37.1 |
| 1,027 | 1,662 | 1,530 | 1,369 | 1,526 | 1,474 | 1,296 | 1,479 | 2,003 | 1,428 | 1,970 | 1,643 | |
| 208 | 212 | 307 | 232 | 224 | 233 | 409 | 240 | 291 | 297 | 624 | 714 | |
OPM OPM% | 16.9 | 11.3 | 16.7 | 14.5 | 12.8 | 13.6 | 24.0 | 13.9 | 12.7 | 17.2 | 24.1 | 30.3 |
| 44 | 45 | 63 | 44 | 39 | 60 | 65 | 63 | 96 | 81 | 87 | 106 | |
Interest Expense Interest ExpenseCr | 27 | 30 | 29 | 31 | 30 | 51 | 52 | 33 | 24 | 26 | 63 | 48 |
Depreciation DepreciationCr | 34 | 34 | 33 | 37 | 37 | 37 | 41 | 42 | 52 | 53 | 53 | 53 |
PBT PBTCr | 192 | 192 | 307 | 208 | 196 | 204 | 381 | 228 | 310 | 299 | 596 | 719 |
| 42 | 40 | 70 | 50 | 44 | 45 | 63 | 53 | 66 | 67 | 141 | 174 | |
| 150 | 152 | 237 | 158 | 152 | 160 | 318 | 175 | 244 | 233 | 455 | 545 | |
Growth YoY PAT Growth YoY% | 48.4 | 6.6 | 48.9 | 19.1 | 1.3 | 4.8 | 33.9 | 10.9 | 60.5 | 45.8 | 43.0 | 210.7 |
NPM NPM% | 12.2 | 8.1 | 12.9 | 9.9 | 8.7 | 9.3 | 18.6 | 10.2 | 10.6 | 13.5 | 17.5 | 23.1 |
| 3.6 | 3.7 | 5.6 | 3.8 | 3.6 | 3.5 | 8.0 | 3.7 | 5.1 | 5.0 | 11.7 | 13.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,213 | 3,930 | 4,791 | 5,616 | 7,183 | 3,843 | 4,631 | 8,627 | 7,046 | 6,764 | 8,333 | 8,971 |
Growth Revenue Growth% | -43.5 | 77.6 | 21.9 | 17.2 | 27.9 | -46.5 | 20.5 | 86.3 | -18.3 | -4.0 | 23.2 | 30.4 |
| 2,028 | 3,727 | 4,525 | 5,245 | 6,907 | 3,456 | 4,097 | 7,955 | 6,123 | 5,666 | 6,881 | 7,045 | |
| 185 | 204 | 266 | 371 | 277 | 388 | 534 | 672 | 923 | 1,098 | 1,452 | 1,926 | |
OPM OPM% | 8.4 | 5.2 | 5.5 | 6.6 | 3.9 | 10.1 | 11.5 | 7.8 | 13.1 | 16.2 | 17.4 | 21.5 |
| 8 | 6 | 8 | 8 | 33 | 37 | 39 | 187 | 190 | 208 | 327 | 370 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 15 | 26 | 33 | 17 | 22 | 88 | 116 | 165 | 146 | 161 |
Depreciation DepreciationCr | 23 | 24 | 34 | 51 | 69 | 72 | 79 | 126 | 135 | 152 | 199 | 211 |
PBT PBTCr | 153 | 169 | 225 | 302 | 208 | 336 | 472 | 645 | 861 | 989 | 1,433 | 1,925 |
| 27 | 36 | 11 | 50 | 74 | 86 | 87 | 134 | 189 | 201 | 327 | 449 | |
PAT PATCr | 126 | 133 | 214 | 252 | 134 | 249 | 385 | 511 | 672 | 787 | 1,107 | 1,476 |
Growth PAT Growth% | 12.3 | 5.4 | 60.8 | 17.9 | -46.9 | 86.0 | 54.5 | 32.7 | 31.6 | 17.1 | 40.5 | 83.4 |
NPM NPM% | 5.7 | 3.4 | 4.5 | 4.5 | 1.9 | 6.5 | 8.3 | 5.9 | 9.5 | 11.6 | 13.3 | 16.4 |
| 3.4 | 4.0 | 6.4 | 6.6 | 2.9 | 6.5 | 10.2 | 13.2 | 16.2 | 18.9 | 25.6 | 35.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,213 | 3,930 | 4,791 | 5,616 | 7,183 | 3,843 | 4,631 | 8,627 | 7,046 | 6,764 | 8,333 | 8,971 |
Growth Revenue Growth% | -43.5 | 77.6 | 21.9 | 17.2 | 27.9 | -46.5 | 20.5 | 86.3 | -18.3 | -4.0 | 23.2 | 30.4 |
| 2,028 | 3,727 | 4,525 | 5,245 | 6,907 | 3,456 | 4,097 | 7,955 | 6,123 | 5,666 | 6,881 | 7,045 | |
| 185 | 204 | 266 | 371 | 277 | 388 | 534 | 672 | 923 | 1,098 | 1,452 | 1,926 | |
OPM OPM% | 8.4 | 5.2 | 5.5 | 6.6 | 3.9 | 10.1 | 11.5 | 7.8 | 13.1 | 16.2 | 17.4 | 21.5 |
| 8 | 6 | 8 | 8 | 33 | 37 | 39 | 187 | 190 | 208 | 327 | 370 | |
Interest Expense Interest ExpenseCr | 18 | 16 | 15 | 26 | 33 | 17 | 22 | 88 | 116 | 165 | 146 | 161 |
Depreciation DepreciationCr | 23 | 24 | 34 | 51 | 69 | 72 | 79 | 126 | 135 | 152 | 199 | 211 |
PBT PBTCr | 153 | 169 | 225 | 302 | 208 | 336 | 472 | 645 | 861 | 989 | 1,433 | 1,925 |
| 27 | 36 | 11 | 50 | 74 | 86 | 87 | 134 | 189 | 201 | 327 | 449 | |
PAT PATCr | 126 | 133 | 214 | 252 | 134 | 249 | 385 | 511 | 672 | 787 | 1,107 | 1,476 |
Growth PAT Growth% | 12.3 | 5.4 | 60.8 | 17.9 | -46.9 | 86.0 | 54.5 | 32.7 | 31.6 | 17.1 | 40.5 | 83.4 |
NPM NPM% | 5.7 | 3.4 | 4.5 | 4.5 | 1.9 | 6.5 | 8.3 | 5.9 | 9.5 | 11.6 | 13.3 | 16.4 |
| 3.4 | 4.0 | 6.4 | 6.6 | 2.9 | 6.5 | 10.2 | 13.2 | 16.2 | 18.9 | 25.6 | 35.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 33 | 33 | 33 | 33 | 34 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | 471 | 804 | 1,174 | 1,358 | 1,621 | 1,901 | 2,145 | 3,497 | 3,859 | 4,596 | 6,020 |
| 201 | 1,067 | 849 | 789 | 764 | 506 | 1,167 | 1,133 | 1,043 | 1,342 | 3,468 | |
| 154 | 102 | 88 | 174 | 411 | 531 | 605 | 1,983 | 2,568 | 4,169 | 2,238 | |
| 899 | 2,035 | 2,214 | 2,429 | 2,921 | 3,082 | 4,034 | 7,163 | 8,073 | 11,233 | 14,491 | |
| 247 | 843 | 627 | 758 | 852 | 602 | 1,183 | 2,759 | 2,850 | 4,303 | 5,919 | |
| 652 | 1,192 | 1,587 | 1,670 | 2,069 | 2,480 | 2,851 | 4,404 | 5,223 | 6,930 | 8,572 | |
| 899 | 2,035 | 2,214 | 2,429 | 2,921 | 3,082 | 4,034 | 7,163 | 8,073 | 11,233 | 14,491 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 33 | 33 | 33 | 33 | 34 | 35 | 35 | 35 | 35 | 35 | 35 |
Reserves ReservesCr | 471 | 804 | 1,174 | 1,358 | 1,621 | 1,901 | 2,145 | 3,497 | 3,859 | 4,596 | 6,020 |
| 201 | 1,067 | 849 | 789 | 764 | 506 | 1,167 | 1,133 | 1,043 | 1,342 | 3,468 | |
| 154 | 102 | 88 | 174 | 411 | 531 | 605 | 1,983 | 2,568 | 4,169 | 2,238 | |
| 899 | 2,035 | 2,214 | 2,429 | 2,921 | 3,082 | 4,034 | 7,163 | 8,073 | 11,233 | 14,491 | |
| 247 | 843 | 627 | 758 | 852 | 602 | 1,183 | 2,759 | 2,850 | 4,303 | 5,919 | |
| 652 | 1,192 | 1,587 | 1,670 | 2,069 | 2,480 | 2,851 | 4,404 | 5,223 | 6,930 | 8,572 | |
| 899 | 2,035 | 2,214 | 2,429 | 2,921 | 3,082 | 4,034 | 7,163 | 8,073 | 11,233 | 14,491 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 177 | 191 | 556 | 146 | 442 | 280 | 358 | 656 | 558 | 2,028 | |
| -64 | -220 | -296 | -155 | -151 | -428 | -179 | -931 | -712 | -1,463 | -2,533 | |
| -83 | 47 | 184 | -143 | -126 | 61 | -304 | 1,311 | 256 | 1,283 | 1,606 | |
Net Cash Flow Net Cash FlowCr | -9 | 4 | 80 | 258 | -131 | 74 | -203 | 738 | 200 | 379 | 1,101 |
Free Cash Flow Free Cash FlowCr | 47 | -46 | -108 | 402 | -24 | 83 | -113 | -179 | 42 | -386 | 1,212 |
CFO To PAT CFO To PAT% | 109.7 | 133.1 | 89.5 | 220.7 | 109.2 | 177.2 | 72.8 | 70.2 | 97.5 | 70.9 | 183.2 |
CFO To EBITDA CFO To EBITDA% | 74.7 | 86.9 | 72.0 | 150.0 | 52.9 | 113.9 | 52.4 | 53.4 | 71.0 | 50.8 | 139.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 138 | 177 | 191 | 556 | 146 | 442 | 280 | 358 | 656 | 558 | 2,028 | |
| -64 | -220 | -296 | -155 | -151 | -428 | -179 | -931 | -712 | -1,463 | -2,533 | |
| -83 | 47 | 184 | -143 | -126 | 61 | -304 | 1,311 | 256 | 1,283 | 1,606 | |
Net Cash Flow Net Cash FlowCr | -9 | 4 | 80 | 258 | -131 | 74 | -203 | 738 | 200 | 379 | 1,101 |
Free Cash Flow Free Cash FlowCr | 47 | -46 | -108 | 402 | -24 | 83 | -113 | -179 | 42 | -386 | 1,212 |
CFO To PAT CFO To PAT% | 109.7 | 133.1 | 89.5 | 220.7 | 109.2 | 177.2 | 72.8 | 70.2 | 97.5 | 70.9 | 183.2 |
CFO To EBITDA CFO To EBITDA% | 74.7 | 86.9 | 72.0 | 150.0 | 52.9 | 113.9 | 52.4 | 53.4 | 71.0 | 50.8 | 139.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,250 | 6,491 | 8,646 | 6,779 | 4,732 | 10,451 | 7,213 | 13,301 | 15,644 | 28,220 | 21,013 | 49,298 |
Price To Earnings Price To Earnings | 30.3 | 54.4 | 43.7 | 30.6 | 47.5 | 46.8 | 20.2 | 28.7 | 27.5 | 42.5 | 23.4 | 39.4 |
Price To Sales Price To Sales | 1.5 | 1.6 | 1.8 | 1.2 | 0.7 | 2.7 | 1.6 | 1.5 | 2.2 | 4.2 | 2.5 | 5.5 |
Price To Book Price To Book | 6.4 | 7.8 | 7.2 | 4.9 | 2.9 | 5.4 | 3.3 | 3.8 | 4.0 | 6.1 | 3.5 | 8.1 |
EV To EBITDA EV To EBITDA | 17.9 | 32.8 | 33.0 | 17.7 | 16.9 | 28.0 | 14.8 | 20.8 | 17.9 | 27.0 | 14.4 | 25.9 |
GPM GPM% | 13.5 | 8.2 | 8.2 | 9.1 | 8.9 | 15.8 | 14.5 | 10.8 | 16.3 | 19.6 | 21.2 | 21.2 |
OPM OPM% | 8.4 | 5.2 | 5.5 | 6.6 | 3.9 | 10.1 | 11.5 | 7.8 | 13.1 | 16.2 | 17.4 | 21.5 |
NPM NPM% | 5.7 | 3.4 | 4.5 | 4.5 | 1.9 | 6.5 | 8.3 | 5.9 | 9.5 | 11.6 | 13.3 | 16.4 |
ROCE ROCE% | 25.8 | 17.0 | 16.1 | 20.8 | 12.9 | 13.2 | 16.4 | 13.4 | 14.9 | 12.5 | 15.5 | 15.5 |
ROE ROE% | 25.0 | 15.9 | 17.7 | 18.1 | 8.1 | 12.9 | 17.7 | 14.5 | 17.3 | 17.0 | 18.3 | 18.3 |
ROA ROA% | 14.0 | 6.5 | 9.7 | 10.4 | 4.6 | 8.1 | 9.5 | 7.1 | 8.3 | 7.0 | 7.6 | 7.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,250 | 6,491 | 8,646 | 6,779 | 4,732 | 10,451 | 7,213 | 13,301 | 15,644 | 28,220 | 21,013 | 49,298 |
Price To Earnings Price To Earnings | 30.3 | 54.4 | 43.7 | 30.6 | 47.5 | 46.8 | 20.2 | 28.7 | 27.5 | 42.5 | 23.4 | 39.4 |
Price To Sales Price To Sales | 1.5 | 1.6 | 1.8 | 1.2 | 0.7 | 2.7 | 1.6 | 1.5 | 2.2 | 4.2 | 2.5 | 5.5 |
Price To Book Price To Book | 6.4 | 7.8 | 7.2 | 4.9 | 2.9 | 5.4 | 3.3 | 3.8 | 4.0 | 6.1 | 3.5 | 8.1 |
EV To EBITDA EV To EBITDA | 17.9 | 32.8 | 33.0 | 17.7 | 16.9 | 28.0 | 14.8 | 20.8 | 17.9 | 27.0 | 14.4 | 25.9 |
GPM GPM% | 13.5 | 8.2 | 8.2 | 9.1 | 8.9 | 15.8 | 14.5 | 10.8 | 16.3 | 19.6 | 21.2 | 21.2 |
OPM OPM% | 8.4 | 5.2 | 5.5 | 6.6 | 3.9 | 10.1 | 11.5 | 7.8 | 13.1 | 16.2 | 17.4 | 21.5 |
NPM NPM% | 5.7 | 3.4 | 4.5 | 4.5 | 1.9 | 6.5 | 8.3 | 5.9 | 9.5 | 11.6 | 13.3 | 16.4 |
ROCE ROCE% | 25.8 | 17.0 | 16.1 | 20.8 | 12.9 | 13.2 | 16.4 | 13.4 | 14.9 | 12.5 | 15.5 | 15.5 |
ROE ROE% | 25.0 | 15.9 | 17.7 | 18.1 | 8.1 | 12.9 | 17.7 | 14.5 | 17.3 | 17.0 | 18.3 | 18.3 |
ROA ROA% | 14.0 | 6.5 | 9.7 | 10.4 | 4.6 | 8.1 | 9.5 | 7.1 | 8.3 | 7.0 | 7.6 | 7.6 |
Documents — Aegis Logistics Ltd
Concall Transcript Summaries — Aegis Logistics Ltd