Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹21,559Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AEGISVOPAK
VS
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 6.5 | 26.2 | 22.3 |
| 41 | 39 | 43 | 41 | 44 | 50 | 52 |
Operating Profit Operating ProfitCr |
| 73.7 | 73.5 | 73.4 | 74.1 | 73.1 | 73.3 | 73.9 |
Other Income Other IncomeCr | 2 | 2 | 8 | 14 | 9 | 1 | 3 |
Interest Expense Interest ExpenseCr | 48 | 47 | 50 | 48 | 30 | 18 | 20 |
Depreciation DepreciationCr | 31 | 32 | 32 | 32 | 36 | 50 | 50 |
| 37 | 32 | 45 | 51 | 63 | 71 | 79 |
| 11 | 10 | 7 | 10 | 15 | 17 | 18 |
|
Growth YoY PAT Growth YoY% | | | | | 85.1 | 141.7 | 62.7 |
| 16.7 | 15.0 | 23.4 | 26.4 | 29.1 | 28.7 | 31.1 |
| 0.3 | 0.2 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | 59.0 | 10.6 | 13.7 |
| 1 | 124 | 164 | 163 | 186 |
Operating Profit Operating ProfitCr |
| | 64.9 | 70.8 | 73.7 | 73.6 |
Other Income Other IncomeCr | 0 | 3 | 8 | 26 | 28 |
Interest Expense Interest ExpenseCr | 1 | 138 | 171 | 193 | 116 |
Depreciation DepreciationCr | 0 | 91 | 114 | 126 | 168 |
| -1 | 3 | 121 | 165 | 264 |
| 0 | 3 | 34 | 38 | 59 |
|
| | 93.1 | 1,15,492.0 | 47.0 | 60.7 |
| | 0.0 | 15.4 | 20.5 | 29.0 |
| 0.0 | 0.0 | 1.0 | 1.3 | 1.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 989 | 1,108 |
| 1 | 952 | 996 | 931 | 3,634 |
Current Liabilities Current LiabilitiesCr | 2 | 128 | 213 | 299 | 312 |
Non Current Liabilities Non Current LiabilitiesCr | 98 | 2,401 | 3,313 | 3,904 | 2,018 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 9 | 180 | 368 | 825 | 326 |
Non Current Assets Non Current AssetsCr | 93 | 3,302 | 4,156 | 5,298 | 6,747 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 172 | 337 | 478 |
Investing Cash Flow Investing Cash FlowCr | -92 | -1,786 | -857 | -378 |
Financing Cash Flow Financing Cash FlowCr | 99 | 1,629 | 603 | 386 |
|
Free Cash Flow Free Cash FlowCr | -64 | -6 | -325 | 350 |
| -45.9 | -2,29,981.3 | 389.6 | 375.8 |
CFO To EBITDA CFO To EBITDA% | -87.1 | 75.2 | 84.8 | 104.5 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
| -158.7 | 10.3 | 8.0 | 7.5 |
Profitability Ratios Profitability Ratios |
| | 100.0 | 100.0 | 100.0 |
| | 64.9 | 70.8 | 73.7 |
| | 0.0 | 15.4 | 20.5 |
| -0.6 | 4.2 | 6.8 | 6.0 |
| -61.0 | 0.0 | 8.7 | 6.6 |
| -1.1 | 0.0 | 1.9 | 2.1 |
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.