Aegis Logistics Ltd.

NSE: AEGISLOG · Oil Gas & Consumable Fuels

₹1,141.10-3.77%06 Nov 2026

Ask the data

Instant answers about Aegis Logistics Ltd. — computed from its filings, no language model

Market cap₹40,053 cr

Current price₹1,141.10

High / Low₹1,489 / ₹588

P/E30.1

P/B6.02

Book value₹189.7

ROE20.0%

ROCE22.9%

Debt / equity0.46

Dividend yield0.94%

EPS (TTM)₹37.96

Face value₹1

Price & valuation

split & bonus adjusted · pick a metric and range

Annual performance

annual · ₹ crore · line = operating margin

showing latest 6 of 9 periods

	FY18	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Revenue	4,791	5,616	7,183	3,843	4,631	8,627	7,046	6,764	8,333
EBITDA	266	371	277	388	534	672	923	1,098	1,452
Operating margin	5.6%	6.6%	3.8%	10.1%	11.5%	7.8%	13.1%	16.2%	17.4%
Interest	15	26	33	17	22	88	116	165	146
Depreciation	34	51	69	72	79	126	135	152	199
Profit before tax	225	302	208	336	472	645	861	989	1,433
Tax	11	50	74	86	87	134	189	201	327
Net profit	198	221	100	223	358	463	569	663	898
EPS ₹	6.38	7.55	2.94	6.49	10.19	13.19	16.22	18.90	25.59
Operating cash flow	—	—	—	—	263	358	656	558	2,028
Capex	—	—	—	—	393	538	616	945	821
Dividend paid	—	—	—	—	221	215	238	135	377
Total assets	2,214	2,429	2,921	3,082	4,034	7,163	8,073	11,233	14,491
Equity	1,207	1,391	1,655	1,936	2,180	3,532	3,894	4,631	6,055

Quarterly performance

last 35 quarters · ₹ crore

showing latest 8 of 35 periods

	MAR '18	JUN '18	SEP '18	DEC '18	MAR '19	JUN '19	SEP '19	DEC '19	MAR '20	JUN '20	SEP '20	DEC '20	MAR '21	JUN '21	SEP '21	DEC '21	MAR '22	JUN '22	SEP '22	DEC '22	MAR '23	JUN '23	SEP '23	DEC '23	MAR '24	JUN '24	SEP '24	DEC '24	MAR '25	JUN '25	SEP '25	DEC '25	MAR '26	JUN '26	SEP '26
Revenue	1,252	1,017	1,426	1,320	1,853	1,955	1,818	2,169	1,242	636	650	1,546	1,011	678	635	1,214	2,104	2,235	2,151	2,087	2,154	2,101	1,235	1,873	1,837	1,601	1,750	1,707	1,705	1,719	2,294	1,725	2,594	2,357	2,213
Operating profit	70	86	89	93	103	102	-28	110	93	67	102	118	100	105	137	149	143	85	169	216	203	196	208	212	307	232	224	233	409	240	291	297	624	714	434
Operating margin	5.6%	8.5%	6.2%	7.0%	5.6%	5.2%	-1.5%	5.1%	7.5%	10.6%	15.7%	7.6%	9.9%	15.5%	21.6%	12.3%	6.8%	3.8%	7.8%	10.4%	9.4%	9.3%	16.9%	11.3%	16.7%	14.5%	12.8%	13.6%	24.0%	14.0%	12.7%	17.2%	24.1%	30.3%	19.6%
Other income	4	1	2	1	4	6	3	5	19	5	7	10	15	8	9	8	14	86	18	19	64	37	44	45	63	44	39	60	65	63	96	81	87	106	98
Interest	4	7	7	5	7	8	7	9	8	5	4	4	4	4	4	4	10	10	25	27	25	30	27	30	29	31	30	51	52	33	24	26	63	48	57
Depreciation	13	12	12	13	13	16	17	17	19	18	18	18	18	19	19	21	21	29	33	34	29	33	34	34	33	37	37	37	41	42	52	53	53	53	55
Profit before tax	57	69	71	76	87	84	-50	88	86	50	87	106	92	90	124	132	126	131	128	174	212	170	192	192	307	208	196	204	381	228	310	299	596	719	420
Tax	2	10	14	11	16	22	-16	28	39	13	23	28	22	18	23	23	24	24	27	31	52	37	42	40	70	50	44	45	63	53	66	67	141	174	100
Net profit	48	51	49	59	62	57	-41	50	34	30	57	71	65	67	94	102	95	103	93	125	141	116	127	130	196	131	126	124	282	131	180	177	410	484	261
EPS ₹	1.62	1.55	1.46	1.77	2.11	1.71	-1.22	1.47	1.00	0.88	1.66	2.06	1.87	1.90	2.69	2.90	2.70	2.95	2.66	3.57	4.01	3.30	3.62	3.71	5.59	3.75	3.59	3.54	8.02	3.74	5.12	5.04	11.69	13.80	7.42
Revenue YoY	—	—	—	—	48.0%	92.3%	27.5%	64.2%	-33.0%	-67.5%	-64.2%	-28.7%	-18.6%	6.5%	-2.3%	-21.4%	108.0%	229.7%	238.5%	71.9%	2.4%	-6.0%	-42.6%	-10.2%	-14.7%	-23.8%	41.8%	-8.9%	-7.2%	7.4%	31.1%	1.1%	52.2%	37.1%	-3.5%
Profit YoY	—	—	—	—	27.9%	10.7%	-184.6%	-15.6%	-44.7%	-47.6%	—	42.6%	91.8%	123.3%	65.7%	43.0%	44.8%	55.2%	-1.1%	23.2%	48.7%	12.0%	36.0%	3.8%	39.4%	13.5%	-0.8%	-4.5%	43.5%	-0.1%	42.6%	42.3%	45.7%	268.9%	45.1%

Earlier results (standalone, Sep '07 – Dec '17)

₹ crore · from BSE, before the NSE XBRL filings begin

Aegis Logistics Ltd. reports consolidated figures above. Quarterly consolidated results only became mandatory in India in 2019, so the earlier history available is the standalone company only (excluding subsidiaries). It is shown separately so the two bases are never mixed.

Full years

	FY09†	FY12†	FY13†	FY14†	FY15†	FY16†	FY17†
Revenue	369	286	384	371	345	357	391
Operating profit	44	59	57	48	64	87	100
Operating margin	12.0%	20.7%	14.9%	12.8%	18.5%	24.5%	25.6%
Other income	2	9	18	9	58	7	17
Interest	1	3	10	12	13	9	8
Depreciation	9	11	12	13	12	12	11
Profit before tax	36	54	54	31	133	74	98
Tax	7	12	14	11	25	20	35
Net profit	30	41	40	19	108	54	63

Quarters

showing latest 8 of 40 periods

	SEP '07†	DEC '07†	MAR '08†	JUN '08†	SEP '08†	DEC '08†	MAR '09†	JUN '09†	SEP '09†	DEC '09†	JUN '10†	SEP '10†	DEC '10†	JUN '11†	SEP '11†	DEC '11†	MAR '12†	JUN '12†	SEP '12†	DEC '12†	MAR '13†	JUN '13†	SEP '13†	DEC '13†	MAR '14†	JUN '14†	SEP '14†	DEC '14†	MAR '15†	JUN '15†	SEP '15†	DEC '15†	MAR '16†	JUN '16†	SEP '16†	DEC '16†	MAR '17†	JUN '17†	SEP '17†	DEC '17†
Revenue	90	92	115	110	126	74	59	65	71	76	62	63	69	71	70	69	76	91	80	115	99	94	93	93	92	81	90	87	87	93	91	86	87	93	94	97	106	112	103	134
Operating profit	12	13	24	12	12	11	10	13	16	16	13	15	16	15	20	18	7	24	11	12	9	13	12	13	9	10	14	17	23	24	25	21	18	23	29	24	24	26	30	28
Operating margin	13.9%	14.2%	21.2%	10.9%	9.6%	14.6%	16.3%	20.3%	22.5%	21.3%	20.5%	24.2%	22.9%	21.1%	27.8%	26.1%	8.8%	26.8%	14.3%	10.7%	9.4%	13.9%	13.4%	13.6%	10.3%	12.4%	15.3%	19.3%	26.6%	25.9%	27.5%	24.0%	20.2%	25.0%	30.5%	24.8%	22.6%	23.0%	29.3%	21.0%
Other income	1	1	-0	1	0	1	0	2	1	0	0	1	0	1	5	-0	3	3	4	3	8	2	2	2	2	4	51	2	2	2	2	1	2	1	2	1	13	2	12	2
Interest	0	0	2	1	1	0	0	1	0	0	0	1	1	0	0	0	2	2	2	2	3	3	3	3	4	4	3	3	2	2	2	2	2	2	2	2	2	2	2	2
Depreciation	1	1	6	2	2	2	2	2	2	2	3	3	3	3	3	3	3	3	3	3	3	3	3	3	4	3	3	3	3	3	3	3	3	3	3	3	3	3	4	4
Profit before tax	12	13	16	10	10	9	7	12	14	14	10	12	13	12	21	15	5	22	10	10	11	9	9	8	5	7	58	48	20	21	22	17	15	20	26	20	32	23	37	24
Tax	3	3	4	2	2	2	1	3	3	3	2	4	4	4	-0	5	4	5	4	4	2	4	3	3	2	2	3	12	8	7	7	1	5	7	9	8	12	1	3	1
Net profit	10	10	12	8	8	8	6	10	11	11	8	9	9	9	22	9	1	18	6	6	9	6	6	5	2	5	55	36	12	14	15	16	10	13	17	12	20	21	34	23
EPS ₹	5.84	6.21	6.03	3.91	4.02	3.94	3.06	4.95	5.69	5.75	2.64	2.77	2.85	2.60	6.44	2.83	—	5.34	1.95	1.90	2.81	1.72	1.86	—	0.64	1.50	16.56	10.65	3.57	4.14	0.44	0.47	0.29	0.39	0.51	0.37	0.61	0.64	1.00	0.70
Revenue YoY	—	—	—	—	41.2%	-19.9%	-48.6%	-41.0%	-43.5%	3.4%	-3.3%	-12.2%	-10.0%	14.4%	11.9%	0.3%	—	26.8%	13.3%	67.0%	30.4%	3.5%	16.5%	-19.3%	-7.2%	-13.5%	-2.8%	-6.7%	-4.6%	14.4%	1.1%	-0.5%	-0.2%	0.3%	3.6%	12.8%	22.0%	20.8%	9.4%	38.2%
Profit YoY	—	—	—	—	-16.0%	-22.5%	-49.2%	25.9%	40.3%	39.1%	-15.8%	-22.9%	-18.3%	5.2%	148.0%	5.9%	—	105.2%	-69.8%	-32.9%	566.0%	-67.7%	-4.6%	-16.2%	-77.3%	-13.0%	792.3%	568.4%	460.6%	176.0%	-73.7%	-55.8%	-18.2%	-6.9%	17.6%	-20.7%	109.3%	64.8%	95.9%	87.2%

Returns & margins

trailing-twelve-month, per quarter

showing latest 8 of 32 periods

	DEC '18	MAR '19	JUN '19	SEP '19	DEC '19	MAR '20	JUN '20	SEP '20	DEC '20	MAR '21	JUN '21	SEP '21	DEC '21	MAR '22	JUN '22	SEP '22	DEC '22	MAR '23	JUN '23	SEP '23	DEC '23	MAR '24	JUN '24	SEP '24	DEC '24	MAR '25	JUN '25	SEP '25	DEC '25	MAR '26	JUN '26	SEP '26
ROE	17.2%	15.9%	16.3%	9.8%	9.1%	6.0%	4.4%	10.3%	11.6%	11.5%	13.4%	15.4%	16.9%	16.4%	18.1%	11.8%	12.5%	13.1%	13.5%	14.0%	14.1%	14.6%	15.0%	14.2%	14.0%	14.3%	14.3%	12.1%	13.0%	14.8%	20.7%	20.0%
ROCE	19.8%	20.8%	21.9%	14.2%	15.2%	12.9%	10.9%	18.0%	18.7%	15.0%	16.7%	18.2%	19.3%	19.3%	21.1%	14.1%	15.7%	16.2%	17.5%	17.0%	17.4%	17.6%	18.3%	14.9%	15.3%	15.4%	15.6%	19.2%	20.3%	18.6%	24.6%	22.9%
Net margin	4.1%	3.9%	3.5%	2.0%	1.6%	1.4%	1.2%	3.6%	4.7%	5.8%	6.7%	7.7%	9.3%	7.7%	6.4%	5.1%	4.9%	5.4%	5.6%	6.7%	7.0%	8.1%	8.9%	8.3%	8.4%	9.8%	9.6%	9.7%	10.3%	10.8%	13.9%	15.0%
EBITDA margin	6.7%	6.6%	5.9%	3.9%	3.7%	3.8%	4.1%	7.9%	9.3%	10.1%	10.9%	11.9%	13.9%	11.5%	8.3%	7.1%	7.1%	7.8%	9.2%	10.9%	11.1%	13.1%	14.7%	13.8%	14.4%	16.2%	16.1%	15.8%	16.6%	17.4%	21.5%	23.3%
Debt / equity	0.23	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.13	0.22	0.22	0.22	0.22	0.18	0.18	0.21	0.21	0.28	0.28	0.38	0.38	0.43	0.43	0.67	0.67	0.62	0.62	0.12	0.12	0.40	0.40	0.46
Interest coverage	13.09	12.54	12.27	7.97	7.41	7.27	6.93	12.94	16.92	20.39	23.49	26.50	27.62	22.70	19.32	11.37	8.69	8.31	7.35	7.87	7.84	8.44	8.66	8.48	7.44	6.98	7.05	7.97	10.01	10.83	12.97	11.51
Asset turnover	2.27	2.31	2.70	2.86	3.21	2.46	2.01	1.61	1.39	1.25	1.26	1.26	1.15	1.15	1.53	1.20	1.34	1.20	1.19	1.05	1.02	0.87	0.81	0.71	0.70	0.60	0.61	0.62	0.62	0.58	0.62	0.57

Balance sheet

equity vs borrowings over time · ₹ crore

showing latest 6 of 18 periods

	MAR '14‡	MAR '15‡	MAR '16‡	MAR '17‡	MAR '18‡	MAR '19‡	MAR '20‡	MAR '21‡	MAR '22‡	SEP '22	MAR '23	SEP '23	MAR '24	SEP '24	MAR '25	SEP '25	MAR '26	SEP '26
Share capital	33	33	33	33	33	33	34	35	35	35	35	35	35	35	35	35	35	35
Other equity / reserves	317	394	471	804	1,174	1,358	1,621	1,901	2,145	3,297	3,497	3,610	3,859	4,087	4,596	5,906	6,020	6,622
Total equity	350	427	504	837	1,207	1,391	1,655	1,936	2,180	3,333	3,532	3,645	3,894	4,122	4,631	5,941	6,055	6,657
Borrowings	225	194	156	255	282	187	216	416	383	688	995	1,385	1,663	2,766	2,884	742	2,417	3,054
Current liabilities	—	—	—	1,067	849	789	764	506	1,167	1,005	1,133	660	1,043	966	1,342	1,240	3,468	3,866
Non-current liabilities	—	—	—	102	88	174	411	531	605	1,564	1,983	2,356	2,568	4,190	4,169	2,239	2,238	2,377
Total assets	888	938	899	2,035	2,214	2,429	2,921	3,082	4,034	6,401	7,163	7,194	8,073	9,900	11,233	12,050	14,491	15,648
Property, plant & equipment	410	439	457	746	1,280	1,326	1,697	1,709	2,374	3,528	3,645	3,750	4,123	4,726	5,070	6,373	6,344	6,584
Capital work-in-progress	35	34	73	313	126	121	220	488	253	353	412	567	697	1,057	1,308	436	764	960
Investments	11	21	0	0	0	10	7	0	0	112	204	0	194	0	0	925	1,745	2,125
Inventories	25	20	12	22	26	34	42	52	91	206	147	123	64	157	185	115	129	464
Receivables	206	201	97	706	347	229	454	94	738	398	839	399	513	504	693	539	481	613
Cash & equivalents	73	105	97	15	95	353	222	297	94	1,043	833	1,049	1,032	1,409	1,411	783	2,512	2,999

Cash flow

annual · ₹ crore · line = free cash flow

showing latest 5 of 13 periods

	FY14‡	FY15‡	FY16‡	FY17‡	FY18‡	FY19‡	FY20‡	FY21‡	FY22	FY23	FY24	FY25	FY26
Cash from operations	88	122	138	177	191	556	146	442	263	358	656	558	2,028
Cash from investing	-109	15	-64	-220	-296	-155	-151	-428	-162	-931	-712	-1,463	-2,533
Cash from financing	-128	-77	-83	47	184	-143	-126	61	-304	1,311	256	1,283	1,606
Capex	—	—	—	223	299	154	171	359	393	538	616	945	821
Free cash flow	—	—	—	-46	-108	402	-24	83	-130	-180	39	-387	1,207
Dividends paid	18	34	36	—	41	31	87	49	221	215	238	135	377

Where the assets sit

Sep '26 · ₹ crore

Fixed assets (PPE)

₹6,584 cr42%

CWIP

₹960 cr6%

Investments

₹2,125 cr14%

Inventories

₹464 cr3%

Receivables

₹613 cr4%

Cash & equivalents

₹2,999 cr19%

Other assets

₹1,903 cr12%

Peer comparison

largest in Oil Gas & Consumable Fuels · this company in bold

Company	Market cap ₹cr	Price	P/E	P/B	ROE
Reliance Industries Ltd.	17,86,356	1,320.00	21.8	1.89	8.7%
Oil & Natural Gas Corporation Ltd.	2,91,561	231.76	5.9	0.73	12.4%
Coal India Ltd.	2,46,509	400.00	7.4	1.93	26.2%
Indian Oil Corporation Ltd.	2,06,523	146.25	4.4	0.89	20.3%
Bharat Petroleum Corporation Ltd.	1,36,680	319.90	8.6	1.35	15.6%
GAIL (India) Ltd.	1,22,159	185.79	9.7	1.26	13.1%
Hindustan Petroleum Corporation Ltd.	82,379	387.15	—	1.56	-4.9%
Oil India Ltd.	72,205	443.90	8.6	1.24	14.4%
Adani Total Gas Ltd.	63,282	575.40	98.6	12.22	12.4%
Petronet LNG Ltd.	47,550	317.00	19.9	1.96	9.9%
Aegis Logistics Ltd.	40,053	1,141.10	30.1	6.02	20.0%

StoxGud checklist: Neutral setup · 6/10

Price above 50-day average
Price above 200-day average
50-day average above 200-day (uptrend)
RSI in healthy 40–70 zone
Positive 1-year return
Return on equity above 15%
Debt to equity below 1
Revenue growing year on year
Net profit margin above 10%
P/E below industry median

A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.

Returns & technicals

1 month-21.9%

6 months+54.3%

1 year+45.3%

3Y CAGR+57.1%

5Y CAGR+40.2%

10Y CAGR+22.2%

50-day avg₹1,314.43

200-day avg₹992.25

RSI (14)30

Compare Aegis Logistics Ltd. with

Adani Total Gas vs Aegis Logistics Petronet LNG vs Aegis Logistics Aegis Logistics vs Mangalore Refinery & Petrochemicals Aegis Logistics vs Aegis Vopak Terminals

FAQs

What is the share price of Aegis Logistics Ltd.?

Aegis Logistics Ltd. (AEGISLOG) closed at ₹1,141.10 on NSE on 06 Nov 2026.

What is the market cap of Aegis Logistics Ltd.?

₹40,053 crore at the latest close.

What is the P/E ratio of Aegis Logistics Ltd.?

30.1, on trailing-twelve-month earnings from its filings.

How fast is Aegis Logistics Ltd. growing?

Aegis Logistics Ltd.: revenue has compounded at -1.1% a year over three years; net profit at 24.7% a year. Latest-quarter revenue is down 3.5% year on year, profit up 45.1%.

How profitable is Aegis Logistics Ltd.?

On a trailing-twelve-month basis return on equity is 20.0%, return on capital employed 22.9%, operating margin 23.3%, net margin 15.0%.

How much debt does Aegis Logistics Ltd. have?

Aegis Logistics Ltd. is lightly geared: debt to equity is 0.46 with borrowings of ₹3,054 cr against cash of ₹2,999 cr (balance sheet of 2026-09-30). Operating profit covers interest 11.5 times.

Financials parsed from Aegis Logistics Ltd.'s own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from MAR '18, annual from FY18, balance sheet from Mar '14. * = derived (full year or half year minus earlier quarters). ‡ = balance sheet / cash flow read from the company's published annual report (same basis), for years before the NSE filings carry them; each one checked to add up. Information only, not investment advice.