Valuation Aegis Logistics Limited

Equities

Delayed NSE India S.E. Other stock markets 02:20:37 08/07/2025 pm IST			5-day change	1st Jan Change
756.75 ^INR	-0.22%		+1.60%	-7.74%

20/06	Aegis Logistics Limited Reports Earnings Results for the Full Year Ended March 31, 2025	CI
12/06	Aegis Logistics Arm Commission Cryogenic LPG Terminal at Mangalore, India	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	47,367	1,04,826	72,148	1,33,011	1,56,774	2,66,198	-	-
Change	-	121.31%	-31.17%	84.36%	17.87%	69.8%	-	-
Enterprise Value (EV)	46,241	1,04,900	74,473	1,28,271	1,53,720	2,66,198	2,66,198	2,66,198
Change	-	126.86%	-29.01%	72.24%	19.84%	73.17%	0%	0%
P/E ratio	49.1x	47x	20.2x	28.7x	27.5x	42.6x	36.3x	33.6x
PBR	2.86x	5.41x	3.31x	3.77x	4.03x	6.11x	5.94x	5.46x
PEG	-	0x	0.3x	1x	1.2x	2.6x	1.1x	4.26x
Capitalization / Revenue	0.66x	2.73x	1.56x	1.54x	2.23x	4.18x	3.56x	3.19x
EV / Revenue	0x	0x	0x	0x	0x	4.04x	3.56x	3.19x
EV / EBITDA	0x	0x	0x	0x	0x	27.1x	20.3x	18.4x
EV / EBIT	0x	0x	0x	0x	0x	31.1x	25.7x	21.5x
EV / FCF	-	0x	-0x	-0x	0x	-579x	65.1x	46.8x
FCF Yield	-	0.79%	-1.81%	-1.35%	0.27%	-1.37%	1.54%	2.14%
Dividend per Share ²	1.2	2	2.5	5.75	6.5	6	7.9	8.9
Rate of return	0.86%	0.67%	1.22%	1.52%	1.46%	0.74%	1.04%	1.17%
EPS ²	2.84	6.36	10.19	13.19	16.22	18.9	20.9	22.55
Distribution rate	42.3%	31.4%	24.5%	43.6%	40.1%	31.7%	37.8%	39.5%
Net sales ¹	71,832	38,435	46,310	86,272	70,459	67,638	74,835	83,333
EBITDA ¹	2,766	3,876	5,344	6,718	9,228	10,980	13,105	14,431
EBIT ¹	2,078	3,160	4,550	5,460	7,875	9,457	10,348	12,382
Net income ¹	995.9	2,234	3,575	4,630	5,692	6,634	7,343	7,810
Net Debt	-1,126	74	2,325	-4,741	-3,054	-	-	-
Reference price ²	139.45	298.65	205.55	378.95	446.65	758.40	758.40	758.40
Nbr of stocks (in thousands)	3,39,667	3,51,000	3,51,000	3,51,000	3,51,000	3,51,000	-	-
Announcement Date	22/06/20	27/05/21	27/05/22	30/05/23	24/05/24	19/06/25	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AEGIS LOGISTICS LIMITED	48x	-	-	0.78%	310.35Cr
CHENIERE ENERGY, INC.	22.26x	3.54x	10.57x	0.88%	5.29TCr
PETRONET LNG LIMITED	12.12x	0.72x	6.99x	3.88%	537.75Cr
GOLAR LNG LIMITED	30.68x	13.81x	19.74x	2.4%	436.85Cr
COOL COMPANY LTD.	8.49x	4.92x	7.7x	-.--%	37Cr
STABILIS SOLUTIONS, INC.	33.8x	-	-	-	9.43Cr
Average	25.89x	5.75x	11.25x	1.59%	1.1TCr
Weighted average by Cap.	23.14x	4.02x	10.89x	1.22%