Aegis Vopak Terminals Ltd.

•

aegisvopak.comBSE: 544407NSE: AEGISVOPAK

Market Cap₹ 32,669 Cr.

Current Price

High / Low₹ 311 / 158

Stock P/E130.6

Book Value₹ 31

Price to Book5.26

Dividend Yield0.07 %

ROCE11.8 %

ROE16.4 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Gas Terminal: 52.3% • Liquid Terminal: 47.7%

AI Sector View

AI GENERATED

Oil Gas & Consumable Fuels

Reduce

Sector economics are clouded by input volatility and uneven volume trends. WPI fuel inflation is very high at 20.05% (Jul/26), crude oil output is -5.3% YoY (2026-07), natural gas is -3.7% YoY (2026-07), and natural gas consumption is -3.0% YoY (2026-06), although refinery products grew 2.7% YoY (2026-07) and coal was 7.6% YoY (2026-07). Heavy FPI outflows of INR -15293 crore over 3 months to 2026-08-31 and negative oil-linked news flow reinforce the underweight.

Confidence

78%

View full sector analysis →

PROS

Company has a good return on equity (ROE) track record: 3 Years ROE 21.9%
Latest quarter profit grew 45.5% YoY, showing strong momentum
Operating margins have improved to 74.4% from 65.6%
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 2.47x)
Working capital cycle has improved - days down from -166 to -496

CONS

Receivables are growing faster than sales - a possible quality concern
Equity base is being diluted - shares outstanding up 110699.1%
Stock is trading at 5.3x its book value
Though reporting repeated profits, the company pays out little dividend (7.1%)
Inventory has been piling up - inventory days up from 5 to 6

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Oil Gas & Consumable FuelsMiscellaneousMiscellaneous

Part ofNIFTY TOTAL MKT NIFTY 500 NIFTY SMLCAP 250

S.No.	Name
1.	AEGISVOPAK	294.85	130.59	32669.13	0.07	694.14	781.03	2337.74	1023.98	11.76	76.75
2.	WEWORK	670.05	110.47	9305.00	0.00	-40.61	-187.06	6838.32	1177.45	114.70	64.06
3.	PRABHA	243.70	3256.13	3571.98	0.00	0.29	234.25	1.69	49.82	0.10	19.08
4.	MALLCOM	959.95	22.39	599.01	0.31	6.57	-33.36	109.49	-10.57	21.53	12.47
5.	MODIRUBBER	123.00	0.00	308.00	0.00	4.25	-91.29	7.81	—	4.41	4.02
6.	MODIPON	42.00	0.00	48.62	0.00	-0.13	-48.89	0.00	—	0.00	—
7.	JISLDVREQS	20.36	0.45	39.28	0.00	0.00	—	1357.77	—	—	12.61

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	154	149	162	199	164	188	197	243	234
	41	39	43	55	44	50	52	64	149
Operating Profit	114	109	119	144	120	137	146	179	85
OPM %	73.70%	73.52%	73.42%	72.41%	73.11%	73.26%	73.88%	73.59%	36.20%
	2	2	8	16	9	1	3	4	4
Interest	48	47	50	48	30	18	20	41	39
Depreciation	31	32	32	37	36	50	50	55	55
Profit before Tax	37	32	45	75	63	71	79	87	89
Tax %	29.49%	31.01%	16.17%	14.79%	24.02%	24.04%	22.24%	15.19%	21.99%
Net Profit	0	0	0	41	48	54	62	74	69
	0.29	0.23	0.39	0.59	0.46	0.49	0.56	0.62	0.60

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	0	353	562	789	923	862
	1	124	164	214	237	315
Operating Profit	-1	229	398	575	686	547
OPM %	—	64.90%	70.77%	72.84%	74.37%	63.45%
	0	3	8	32	37	13
Interest	1	138	171	193	110	118
Depreciation	0	91	114	148	208	211
Profit before Tax	-1	3	121	265	406	326
Tax %	-0.00%	102.89%	28.49%	15.28%	15.88%	20.68%
Net Profit	-1	-0	87	225	342	259
EPS	-0.03	0.00	865.43	2.03	2.80	—
Dividend Payout %	0.00%	-5149.33%	33.51%	0.00%	7.14%	—

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: —
3 Years:: 38%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: —
1 Year:: 18%

RETURN ON EQUITY

10 Years:: —
5 Years:: 1%
3 Years:: 22%
Last Year:: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	1	1	1	989	1,108
Minority Interest	0	0	0	152	128
	1	952	996	354	3,183
	98	2,325	3,218	3,772	3,522
Trade Payables	0	27	14	20	28
	2	174	294	1,461	453
Total Liabilities	103	3,479	4,523	6,747	8,421
	20	3,030	3,491	5,046	6,650
Capital Work in Progress	8	152	53	167	210
	0	8	6	15	18
	0	0	131	120	186
Cash & Bank	7	24	106	725	307
	67	265	736	674	1,050
Total Assets	103	3,479	4,523	6,747	8,421

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1	178	337	576	702
Cash from Investing	-92	-1,786	-857	-381	-3,077
Cash from Financing	99	1,629	603	385	1,956
	7	16	83	581	-419

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026

Shareholding Pattern

Numbers in percentages

	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	86.93	86.93	86.93	86.93	86.93
	5.87	6.07	6.03	5.89	5.36
	5.29	5.03	4.98	4.89	5.30
Government	0.00	0.00	0.00	0.00	0.00
	1.90	1.96	2.06	2.28	2.41

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-08-24

Agreements

2026-08-24 - Aegis Vopak Terminals Limited has informed the Exchange about Business Transfer Agreement executed between Aegis Logistics Limited and Aegis Terminal (Pipavav) Limited, subsidiary company.

2026-08-24

Capacity addition

2026-08-24 - Aegis Vopak Terminals Limited has informed the Exchange about Capacity addition at Pipavav by Aegis Terminal (Pipavav) Limited (ATPL), subsidiary company.

2026-08-19

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-19 - Aegis Vopak Terminals Limited has informed the Exchange about Transcript

2026-08-14

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-14 - Aegis Vopak Terminals Limited has informed the Exchange about Link of Recording of earnings call

2026-08-10

Shareholders meeting

2026-08-10 - Aegis Vopak Terminals Limited has submitted the Exchange a copy Srutinizers report of Annual General Meeting held on August 07, 2026. Further, the company has informed the Exchange regarding voting results.

2026-08-07

Investor Presentation

2026-08-07 - Aegis Vopak Terminals Limited has informed the Exchange about Investor Presentation

2026-08-07

Shareholders meeting

2026-08-07 - Aegis Vopak Terminals Limited has informed the Exchange regarding Proceedings of Annual General Meeting held on August 07, 2026

2026-08-07

Copy of Newspaper Publication

2026-08-07 - Aegis Vopak Terminals Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-06

Investor Presentation

2026-08-06 - Aegis Vopak Terminals Limited has informed the Exchange about Investor Presentation

News

Recent coverage and analyst commentary for AEGISVOPAK

Loading news…

🤖

AI Stock Analyst

Aegis Vopak Terminals Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

AEGISVOPAK

294.85

130.59

32669.13

0.07

694.14

781.03

2337.74

1023.98

11.76

76.75

WEWORK

670.05

110.47

9305.00

0.00

-40.61

-187.06

6838.32

1177.45

114.70

64.06

PRABHA

243.70

3256.13

3571.98

0.00

0.29

234.25

1.69

49.82

0.10

19.08

MALLCOM

959.95

22.39

599.01

0.31

6.57

-33.36

109.49

-10.57

21.53

12.47

MODIRUBBER

123.00

0.00

308.00

0.00

4.25

-91.29

7.81

—

4.41

4.02

MODIPON

42.00

0.00

48.62

0.00

-0.13

-48.89

0.00

—

0.00

—

JISLDVREQS

20.36

0.45

39.28

0.00

—

1357.77

—

12.61

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

154

149

162

199

164

188

197

243

234

149

Operating Profit

114

109

119

144

120

137

146

179

OPM %

73.70%

73.52%

73.42%

72.41%

73.11%

73.26%

73.88%

73.59%

36.20%

Interest

Depreciation

Profit before Tax

Tax %

29.49%

31.01%

16.17%

14.79%

24.02%

24.04%

22.24%

15.19%

21.99%

Net Profit

0.29

0.23

0.39

0.59

0.46

0.49

0.56

0.62

0.60

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

TTM

353

562

789

923

862

124

164

214

237

315

Operating Profit

-1

229

398

575

686

547

OPM %

—

64.90%

70.77%

72.84%

74.37%

63.45%

Interest

138

171

193

110

118

Depreciation

114

148

208

211

Profit before Tax

-1

121

265

406

326

Tax %

-0.00%

102.89%

28.49%

15.28%

15.88%

20.68%

Net Profit

-1

-0

225

342

259

EPS

-0.03

0.00

865.43

2.03

2.80

—

Dividend Payout %

0.00%

-5149.33%

33.51%

0.00%

7.14%

—

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Equity Capital

989

1,108

Minority Interest

152

128

952

996

354

3,183

2,325

3,218

3,772

3,522

Trade Payables

174

294

1,461

453

Total Liabilities

103

3,479

4,523

6,747

8,421

3,030

3,491

5,046

6,650

Capital Work in Progress

152

167

210

131

120

186

Cash & Bank

106

725

307

265

736

674

1,050

Total Assets

103

3,479

4,523

6,747

8,421

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

178

337

576

702

Cash from Investing

-92

-1,786

-857

-381

-3,077

Cash from Financing

1,629

603

385

1,956

581

-419

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

86.93

5.87

6.07

6.03

5.89

5.36

5.29

5.03

4.98

4.89

5.30

Government

0.00

1.90

1.96

2.06

2.28

2.41

Aegis Vopak Terminals Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Aegis Vopak Terminals Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI