Valuation Aegis Logistics Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 04:35:06 14/07/2026 pm IST			5-day change	1st Jan Change
1,222.50 ^INR	-5.50%		-11.65%	+70.36%

09/07	IIFL Downgrades Aegis Logistics to Add From Buy; Price Target is INR1,069	MT
09/06	Aegis Logistics Limited, Q4 2026 Earnings Call, Jun 09, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,04,826	72,148	1,33,011	1,56,774	2,82,713	4,54,054	-	-
Change	-	-31.17%	84.36%	17.87%	80.33%	60.61%	-	-
Enterprise Value (EV) ¹	1,04,900	74,473	1,28,271	1,53,720	2,82,713	2,01,423	4,55,374	4,79,932
Change	-	-29.01%	72.24%	19.84%	83.91%	-28.75%	-2.22%	5.39%
P/E	47x	20.2x	28.7x	27.5x	42.6x	23.4x	39.8x	34.9x
PBR	5.41x	3.31x	3.77x	4.03x	6.11x	3.47x	5.93x	5.37x
PEG	-	0.3x	1x	1.2x	2.6x	0.7x	0.7x	2.5x
Capitalization / Revenue	2.73x	1.56x	1.54x	2.23x	4.18x	2.52x	4.25x	3.41x
EV / Revenue	2.73x	1.61x	1.49x	2.18x	4.18x	2.42x	4.26x	3.6x
EV / EBITDA	27.1x	13.9x	19.1x	16.7x	25.7x	13.9x	24.3x	21.4x
EV / EBIT	33.2x	16.4x	23.5x	19.5x	29.9x	16.1x	27.9x	24.5x
EV / FCF	127x	-57.2x	-71.4x	366x	-73.1x	16.7x	-68.3x	-500x
FCF Yield	0.79%	-1.75%	-1.4%	0.27%	-1.37%	5.99%	-1.47%	-0.2%
Dividend per Share ²	2	2.5	5.75	6.5	6	6.7	9.15	10.35
Rate of return	0.67%	1.22%	1.52%	1.46%	0.74%	1.12%	0.71%	0.8%
EPS ²	6.36	10.19	13.19	16.22	18.9	25.59	32.5	37.04
Distribution rate	31.4%	24.5%	43.6%	40.1%	31.7%	26.2%	28.2%	27.9%
Net sales ¹	38,435	46,310	86,272	70,459	67,638	83,332	1,06,846	1,33,166
EBITDA ¹	3,876	5,344	6,718	9,228	10,980	14,518	18,748	22,390
EBIT ¹	3,160	4,550	5,460	7,875	9,457	12,525	16,338	19,624
Net income ¹	2,234	3,575	4,630	5,692	6,634	8,982	11,416	12,998
Net Debt ¹	74	2,325	-4,741	-3,054	-	-8,703	1,321	25,878
Reference price ²	298.65	205.55	378.95	446.65	805.45	1,293.60	1,293.60	1,293.60
Nbr of stocks (in thousands)	3,51,000	3,51,000	3,51,000	3,51,000	3,51,000	3,51,000	-	-
Announcement Date	27/05/21	27/05/22	30/05/23	24/05/24	19/06/25	29/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AEGIS LOGISTICS LIMITED	63.22x	6.13x	38.61x	0.6%	474.39Cr
CHENIERE ENERGY, INC.	-38.87x	3.33x	9.75x	0.87%	5.52TCr
PETRONET LNG LIMITED	11.87x	0.72x	6.61x	3.59%	437.17Cr
ROCKPOINT GAS STORAGE INC.	10.19x	4.6x	5.68x	4.29%	114.39Cr
STABILIS SOLUTIONS, INC.	196.75x	1.04x	5.7x	-	7.32Cr
Average	48.63x	3.16x	13.27x	2.34%	1.31TCr
Weighted average by Cap.	-26.97x	3.38x	11.55x	1.1%