Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Aegis Vopak Terminals Ltd

AEGISVOPAK
NSE
194.58
2.26%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Aegis Vopak Terminals Ltd

AEGISVOPAK
NSE
194.58
2.26%
29 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
21,559Cr
Close
Close Price
194.58
Industry
Industry
Miscellaneous
PE
Price To Earnings
100.82
PS
Price To Sales
30.54
Revenue
Revenue
706Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does AEGISVOPAK stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
AEGISVOPAK
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
154149162157164188197
Growth YoY
Revenue Growth YoY%
6.526.222.3
Expenses
ExpensesCr
41394341445052
Operating Profit
Operating ProfitCr
114109119116120137146
OPM
OPM%
73.773.573.474.173.173.373.9
Other Income
Other IncomeCr
22814913
Interest Expense
Interest ExpenseCr
48475048301820
Depreciation
DepreciationCr
31323232365050
PBT
PBTCr
37324551637179
Tax
TaxCr
1110710151718
PAT
PATCr
26223841485462
Growth YoY
PAT Growth YoY%
85.1141.762.7
NPM
NPM%
16.715.023.426.429.128.731.1
EPS
EPS
0.30.20.40.40.50.50.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
0353562621706
Growth
Revenue Growth%
59.010.613.7
Expenses
ExpensesCr
1124164163186
Operating Profit
Operating ProfitCr
-1229398458520
OPM
OPM%
64.970.873.773.6
Other Income
Other IncomeCr
0382628
Interest Expense
Interest ExpenseCr
1138171193116
Depreciation
DepreciationCr
091114126168
PBT
PBTCr
-13121165264
Tax
TaxCr
03343859
PAT
PATCr
-1087127205
Growth
PAT Growth%
93.11,15,492.047.060.7
NPM
NPM%
0.015.420.529.0
EPS
EPS
0.00.01.01.31.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1119891,108
Reserves
ReservesCr
19529969313,634
Current Liabilities
Current LiabilitiesCr
2128213299312
Non Current Liabilities
Non Current LiabilitiesCr
982,4013,3133,9042,018
Total Liabilities
Total LiabilitiesCr
1033,4814,5236,1237,072
Current Assets
Current AssetsCr
9180368825326
Non Current Assets
Non Current AssetsCr
933,3024,1565,2986,747
Total Assets
Total AssetsCr
1033,4814,5236,1237,072

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1172337478
Investing Cash Flow
Investing Cash FlowCr
-92-1,786-857-378
Financing Cash Flow
Financing Cash FlowCr
991,629603386
Net Cash Flow
Net Cash FlowCr
71683486
Free Cash Flow
Free Cash FlowCr
-64-6-325350
CFO To PAT
CFO To PAT%
-45.9-2,29,981.3389.6375.8
CFO To EBITDA
CFO To EBITDA%
-87.175.284.8104.5

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000
Price To Earnings
Price To Earnings
0.00.00.00.0
Price To Sales
Price To Sales
0.00.00.0
Price To Book
Price To Book
0.00.00.00.0
EV To EBITDA
EV To EBITDA
-158.710.38.07.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0
OPM
OPM%
64.970.873.7
NPM
NPM%
0.015.420.5
ROCE
ROCE%
-0.64.26.86.0
ROE
ROE%
-61.00.08.76.6
ROA
ROA%
-1.10.01.92.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Aegis Vopak Terminals Limited (**AVTL**) is India’s premier independent infrastructure provider for the storage and handling of **LPG**, **liquids**, and **chemical products**. Formed as a strategic Joint Venture between **Aegis Logistics (50.10%)** and **Royal Vopak (47.31%)**, the company operates a "necklace" of **22 terminals** across **6 strategic ports** on the Indian coastline. Following its successful **June 2025 IPO**, AVTL has transitioned into a publicly listed entity, positioning itself as a critical gateway for India’s energy and industrial imports. --- ### **Strategic Asset Footprint & Multimodal Infrastructure** AVTL operates a comprehensive network of terminals providing road, rail, and direct pipeline connectivity to India’s industrial heartlands. | Port Location | Current Infrastructure & Capabilities | Key Expansion Projects | | :--- | :--- | :--- | | **Pipavav** | **70,800 MT** LPG capacity; **VLGC** enabled; **24-carousel** automated bottling plant. | **36,000 MT** Ammonia terminal (Q1 FY27); **15-year** petroleum take-or-pay deal. | | **JNPA (Mumbai)** | **106,900 cbm** liquid capacity. | **INR 1,675 crore** "J2 Project": **318,100 cbm** liquid & **77,236 MT** LPG expansion. | | **Kandla** | Connected to **KGPL** and **JLPL** pipelines; **VLGC** berthing enabled (Dec 2025). | **94,148 cbm** liquid expansion (CRL4); Green Ammonia MoU with **L&T**. | | **Haldia** | **226,890 cbm** liquid storage; **25,000 MT** LPG (via HALPG acquisition). | **3 acres** additional land acquired for liquid expansion. | | **Mangalore** | **82,000 MT** cryogenic LPG terminal; **75,230 cbm** liquid storage. | **60,000 cbm** liquid expansion; new **LPG Rail Gantry** and Bottling Plant. | | **Kochi** | Liquid storage services via **Konkan Storage Systems**. | **60,000 cbm** liquid expansion planned. | --- ### **The 2030 Growth Roadmap: Scaling to $5 Billion** The company is executing an aggressive multi-phase expansion strategy to evolve from a storage provider into an integrated energy logistics platform. * **Capital Expenditure Targets:** AVTL aims for an aggregate capex of **$1.2 billion by 2027**, with a long-term vision to reach **$5 billion by 2030**. * **Pipeline Integration:** Facilities are strategically linked to the **2,805 km Kandla-Gorakhpur Pipeline (KGPL)**, capable of transporting over **25%** of India's LPG demand, and the **Jamnagar-Loni Pipeline (JLPL)**. * **New Energy Diversification:** AVTL is pioneering India’s first independent **Ammonia** storage terminal at Pipavav (**36,000 MT**) to support the **National Green Hydrogen Mission** and the fertilizer sector. * **Strategic Partnerships:** * **Itochu Corporation:** Sold a **10% stake** in the Pipavav subsidiary to bring in global expertise for the ammonia segment. * **Larsen & Toubro (L&T):** MoU to develop ammonia terminals at Kandla. * **Vadhavan Port:** MoU for a potential **₹20,000 crore** project at this upcoming mega-port. --- ### **Financial Performance & Deleveraging Strategy** The **June 2025 IPO** served as a transformative event, allowing the company to optimize its capital structure and fuel growth through internal accruals. **Key Financial Metrics (FY 2024-25 vs. FY 2023-24):** | Metric | FY 2024-25 (₹ Crore) | FY 2023-24 (₹ Crore) | Change (%) | | :--- | :--- | :--- | :--- | | **Revenue from Operations** | **621.08** | **561.76** | **+10.56%** | | **Operational Profit** | **461.43** | **403.17** | **+14.45%** | | **Profit After Tax (PAT)** | **127.23** | **86.54** | **+47.01%** | | **Adjusted Net Debt to Equity** | **0.99** | **2.49** | **-60.24%** | **Capital Management Highlights:** * **IPO Proceeds:** Raised **₹2,800 crore** (fresh issue of **119.14 million shares** at **₹235/share**). * **Debt Repayment:** Utilized **₹2,015.95 crore** of IPO proceeds to repay high-cost bank borrowings from **HDFC** and **DBS Bank**. * **Credit Profile:** Rated **IND AA** by India Ratings & Research, with the outlook recently upgraded to **'Positive'**. * **Leverage Discipline:** The company maintains a strict **0.6x debt gearing ratio** target and a maximum leverage cap of **3.5x EBITDA**. --- ### **Revenue Stability & Contractual Moats** AVTL utilizes long-term, high-visibility contracts to ensure steady cash flows and mitigate market volatility. * **Take-or-Pay Agreements:** Secured a **15-year** agreement with a major conglomerate for **0.5 million MT** of petroleum products annually at Pipavav (starting late 2026). * **Hindustan Zinc Contract:** A **15-year take-or-pay** contract is in place for the upcoming Ammonia terminal. * **Strategic Acquisitions:** * **Hindustan Aegis LPG (HALPG):** Acquired a **75% stake** in 2026, including an exclusive terminalling agreement with **HPCL** valid until **2038**. * **Inorganic Growth:** Recent acquisitions include liquid terminals at **Mangalore (75,230 cbm)** and **JNPA (101,900 cbm)**. --- ### **Risk Governance & Operational Safeguards** The company operates under a rigorous risk management framework overseen by a dedicated Board committee to navigate the complexities of hazardous material logistics. * **Regulatory & Environmental Risk:** The primary challenge involves potential delays in **environmental permits** and **license renewals**. AVTL mitigates this through proactive compliance and resource allocation to project management. * **Operational Continuity:** A formal **Business Continuity Plan** is in place to manage infrastructure disruptions. * **ESG Integration:** Risks related to **Environmental, Social, and Governance** factors are reviewed every **two years**. CSR initiatives focus on rural development and resource management. * **Financial Oversight:** The **Risk Management Committee** monitors sectoral, cyber, and financial risks, ensuring the company can meet all liabilities due within a **one-year** horizon while maintaining long-term stability.