AEGIS VOPAK TERMINALS LTD AEGISVOPAK NIFTY_SMALLNSEINFRA
Energy · Oil & Gas Equipment & Services · India
Aegis Vopak Terminals Limited engages in the business of storage and terminalling facilities for LPG and chemical products in India. The company operates through Gas Terminal Division and Liquid Terminal Division segments. It is involved in the storage and handling of liquified petroleum gas, oil, liquid chemical, petrochemical, gas, petroleum, bitumen, and vegetable oil products. The company was formerly known as Aegis LPG Logistics (Pipavav) Limited and changed its name to Aegis Vopak Terminals Limited in August 2021. Aegis Vopak Terminals Limited was incorporated in 2013 and is based in Mumbai, India.
READ MORE ›₹196.16
-18.94% 1Y
Market & Price
Market Cap
₹21,734.36 Cr
Current Price
₹196.16
High / Low (52W)
₹293.37 / ₹161.65
Beta
-
Valuation
Stock P/E
69.07
Industry PE
17.61
Forward P/E
26.04
PEG Ratio
-
Book Value
₹38.75
Price to Book
5.06
P/S
30.67
EV/EBITDA
57.12
Dividend Yield
-
Profitability & Returns
ROCE
7.99%
ROE
-
ROA
-
Profit Margin
28.86%
Op Margin
48.46%
EPS (Latest Qtr)
₹0.62
EPS (TTM)
₹2.84
Balance Sheet & Liquidity
Debt/Equity
0.42
Quick Ratio
-
Current Ratio
-
Debt
₹2,004.38 Cr
Total Assets
₹8,450.13 Cr
Current Assets
₹735.25 Cr
Working Capital
₹-1,255.58 Cr
Ownership
Promoter Holding
87.35%
Chg in Prom Hold
0.00%
FII / Inst Holding
5.21%
Chg in FII Hold
0.08%
Financial Snapshot
Enterprise Value
₹24,746.12 Cr
Total Revenue (TTM)
₹708.65 Cr
EBITDA
₹433.21 Cr
Free Cash Flow
-
Operating Cash Flow
-
Shares Outstanding
₹110.80 Cr
Gross Margin
99.32%
Payout Ratio
0.00%
Growth (CAGR)
Revenue 5Y
37.73%
Profit 5Y
138,019.69%
Revenue (YoY)
22.30%
Earnings (YoY)
43.60%
PROS
- Excellent profit margin of 28.9%.
- Compounding revenue at 37.7% over 5 years.
- Profit CAGR of 138019.7% over 5 years.
CONS
- Trading at a high P/E of 69.1.
- Trading 33.1% below its 52-week high.
- In a downtrend (50-DMA below 200-DMA).
* The pros and cons are auto-generated from financial metrics.
Price Chart
Technical Trend
Computed from daily close history using EMA cross, slope, and RSI signals.
Note: intraday data is not stored locally. “Hourly” uses the most recent 10 daily candles as a short-term proxy.
Fundamental Growth
No fundamental data available for this stock.
Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).
Peer comparison
Peer companies in the same sector (Energy).
| # | Name | CMP ₹ | P/E | Mkt Cap | Div Yld % | ROCE % | ROE % | Rev CAGR 5Y % | Profit CAGR 5Y % |
|---|---|---|---|---|---|---|---|---|---|
| 1 | AEGISVOPAK AEGIS VOPAK TERMINALS LTD NIFTY_SMALLNSEINFRA | 196.16 | 69.07 | ₹21,734.36 Cr | - | 7.99% | - | 37.73% | 138,019.69% |
| 2 | RELIANCE Reliance Industries Limited NIFTY50NSEAIINFRA | 1,321.20 | 22.12 | ₹17.88 L Cr | 0.45% | 8.99% | 9.14% | 6.39% | 6.59% |
| 3 | ADANIENT Adani Enterprises Limited NIFTY50NSEAIINFRA | 2,937.40 | 39.84 | ₹4.03 L Cr | 0.04% | 10.09% | 13.66% | -7.61% | 55.92% |
| 4 | ONGC Oil and Natural Gas Corporation Limited NIFTY50NSEINFRAPSU | 265.40 | 8.06 | ₹3.34 L Cr | 6.97% | 12.95% | 12.70% | 1.70% | 4.11% |
| 5 | COALINDIA Coal India Limited NIFTY50NSEINFRAPSU | 457.90 | 9.07 | ₹2.82 L Cr | 4.80% | 19.79% | 28.12% | 9.74% | -0.71% |
| 6 | IOC Indian Oil Corporation Limited NSEINFRAPSU | 140.24 | 4.59 | ₹1.98 L Cr | 7.13% | 20.70% | 20.97% | -1.77% | 62.60% |
| 7 | HINDPETRO Hindustan Petroleum Corporation Limited NIFTY_MIDNSEINFRA | 393.85 | 4.64 | ₹83,804.29 Cr | 8.82% | 23.54% | 30.93% | 0.47% | 119.51% |
| 8 | OIL Oil India Limited NIFTY_MIDNSEINFRAPSU | 476.15 | 11.70 | ₹77,450.93 Cr | 3.99% | 10.13% | 12.74% | -2.02% | -8.81% |
| 9 | PETRONET Petronet LNG Limited NIFTY_MIDNSEINFRAPSU | 271.05 | 10.39 | ₹40,657.50 Cr | 3.69% | 21.26% | 18.56% | -9.63% | 5.56% |
Ad space
Quarterly Results
Figures in INR.
| Metric | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| Revenue | - | - | 199.17 Cr | 164.01 Cr | 187.63 Cr | 197.49 Cr | 243.45 Cr |
| Cost of Revenue | - | - | 36.97 Cr | 36.34 Cr | 49.52 Cr | 50.21 Cr | 55.36 Cr |
| Gross Profit | - | - | 162.20 Cr | 127.67 Cr | 138.11 Cr | 147.28 Cr | 188.09 Cr |
| Operating Expenses | - | - | 54.96 Cr | 44.11 Cr | 50.18 Cr | 51.59 Cr | 64.29 Cr |
| Operating Income | - | - | 107.25 Cr | 83.56 Cr | 87.92 Cr | 95.70 Cr | 123.81 Cr |
| EBITDA | - | - | 176.35 Cr | 92.89 Cr | 89.38 Cr | 98.62 Cr | 128.16 Cr |
| Interest Expense | - | - | 48.08 Cr | 30.09 Cr | 18.37 Cr | 19.52 Cr | 41.06 Cr |
| Pretax Income | - | - | 75.20 Cr | 62.81 Cr | 71.01 Cr | 79.10 Cr | 87.10 Cr |
| Tax Provision | - | - | 11.12 Cr | 15.09 Cr | 17.07 Cr | 17.59 Cr | 13.23 Cr |
| Net Income | - | - | 58.39 Cr | 47.72 Cr | 53.94 Cr | 61.51 Cr | 68.64 Cr |
| Diluted EPS | - | - | 0.53 | 0.46 | 0.49 | 0.56 | 0.62 |
Profit & Loss (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Revenue | - | 353.33 Cr | 561.76 Cr | 789.21 Cr | 923.08 Cr |
| Cost of Revenue | - | 94.59 Cr | 121.84 Cr | 147.67 Cr | 207.74 Cr |
| Gross Profit | - | 258.74 Cr | 439.92 Cr | 641.55 Cr | 715.34 Cr |
| Operating Expenses | - | 119.76 Cr | 154.07 Cr | 214.37 Cr | 236.63 Cr |
| Operating Income | - | 138.98 Cr | 285.85 Cr | 427.17 Cr | 478.71 Cr |
| EBITDA | - | 231.41 Cr | 404.27 Cr | 606.47 Cr | 723.92 Cr |
| Interest Expense | - | 137.61 Cr | 169.27 Cr | 193.41 Cr | 109.73 Cr |
| Pretax Income | - | 2.60 Cr | 121.02 Cr | 265.39 Cr | 406.45 Cr |
| Tax Provision | - | 2.67 Cr | 34.47 Cr | 40.55 Cr | 64.53 Cr |
| Net Income | - | -7.50 L | 86.54 Cr | 200.44 Cr | 310.47 Cr |
| Diluted EPS | - | -0.00 | 0.78 | 1.81 | 2.85 |
Compounded Sales Growth
| 5 Years: | 37.73% |
| 1 Year: | 22.30% |
Compounded Profit Growth
| 5 Years: | 138,019.69% |
| 1 Year: | 43.60% |
Stock Price Performance
| 1 Year: | -18.94% |
| 6 Months: | -23.06% |
| 3 Months: | -13.89% |
| 1 Month: | +3.45% |
Balance Sheet (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2026 |
|---|---|---|---|---|
| Total Assets | 102.56 Cr | 3,481.48 Cr | 4,523.40 Cr | 8,450.13 Cr |
| Current Assets | 9.46 Cr | 179.75 Cr | 367.82 Cr | 735.25 Cr |
| Cash & Equivalents | 6.86 Cr | 22.90 Cr | 105.57 Cr | 302.28 Cr |
| Inventory | 19.10 L | 7.98 Cr | 6.03 Cr | 17.60 Cr |
| Receivables | 1.98 Cr | 69.91 Cr | 131.41 Cr | 186.18 Cr |
| Total Liabilities | 100.67 Cr | 2,528.39 Cr | 3,526.24 Cr | 4,031.59 Cr |
| Current Liabilities | 2.23 Cr | 127.62 Cr | 213.23 Cr | 1,990.83 Cr |
| Long Term Debt | 98.10 Cr | 1,745.17 Cr | 2,586.42 Cr | 346.91 Cr |
| Total Debt | 98.16 Cr | 2,373.85 Cr | 3,272.95 Cr | 3,730.93 Cr |
| Total Equity | 1.89 Cr | 953.09 Cr | 997.16 Cr | 4,290.57 Cr |
| Shares Outstanding | 110.80 Cr | 110.80 Cr | 110.80 Cr | 110.80 Cr |
Cash Flows (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | - | 172.49 Cr | 337.21 Cr | 576.33 Cr | 701.96 Cr |
| Investing Cash Flow | - | -1,785.61 Cr | -857.48 Cr | -381.09 Cr | -3,077.43 Cr |
| Financing Cash Flow | - | 1,629.17 Cr | 602.94 Cr | 385.31 Cr | 1,956.46 Cr |
| Capital Expenditure | - | -178.93 Cr | -662.73 Cr | -135.77 Cr | -701.41 Cr |
| Free Cash Flow | - | -6.45 Cr | -325.52 Cr | 440.56 Cr | 55.79 L |
| Net Change in Cash | - | 16.04 Cr | 82.67 Cr | 580.55 Cr | -419.01 Cr |
Ratios (Annual)
Figures in %.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Gross Margin % | - | 73.2% | 78.3% | 81.3% | 77.5% |
| Operating Margin % | - | 39.3% | 50.9% | 54.1% | 51.9% |
| Net Margin % | - | -0.0% | 15.4% | 25.4% | 33.6% |
| ROE % | - | -0.0% | 8.7% | - | 7.2% |
| ROCE % | - | 4.1% | 6.6% | - | 7.4% |
Shareholding Pattern
Insiders
87.35%
Institutions
5.21%
Public Float
41.22%
Analyst View
Loading analyst coverage…
Analyst aggregate. Targets and ratings update periodically; not investment advice.
Latest News
Recent headlines for AEGISVOPAK
No recent headlines available.