|
Market Closed -
NSE India S.E.
07:05:07 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 1,380.10 INR | +6.18% |
|
-3.12% | +92.32% |
| 08-18 | Aegis Logistics Reportedly in Talks to Acquire Tristar for $1.5 Billion | CI |
| 08-14 | Aegis Logistics Limited, Q1 2027 Earnings Call, Aug 14, 2026 |
Company Valuation: Aegis Logistics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,148 | 133,011 | 156,774 | 282,713 | 210,126 | 484,415 | - | - |
| Change | - | 84.36% | 17.87% | 80.33% | -25.68% | 130.54% | - | - |
| Enterprise Value (EV) 1 | 74,473 | 128,271 | 153,720 | 282,713 | 201,423 | 484,203 | 507,948 | 527,302 |
| Change | - | 72.24% | 19.84% | 83.91% | -28.75% | 140.39% | 4.9% | 3.81% |
| P/E | 20.2x | 28.7x | 27.5x | 42.6x | 23.4x | 33.8x | 32.8x | 25.3x |
| PBR | 3.31x | 3.77x | 4.03x | 6.11x | 3.47x | 6.51x | 5.81x | 5.44x |
| PEG | - | 1x | 1.2x | 2.6x | 0.7x | 0.6x | 11.01x | 0.8x |
| Capitalization / Revenue | 1.56x | 1.54x | 2.23x | 4.18x | 2.52x | 4.54x | 3.79x | 3.05x |
| EV / Revenue | 1.61x | 1.49x | 2.18x | 4.18x | 2.42x | 4.54x | 3.98x | 3.32x |
| EV / EBITDA | 13.9x | 19.1x | 16.7x | 25.7x | 13.9x | 21.7x | 20.5x | 16.2x |
| EV / EBIT | 16.4x | 23.5x | 19.5x | 29.9x | 16.1x | 24.3x | 23.2x | 18.1x |
| EV / FCF | -57.2x | -71.4x | 366x | -73.1x | 16.7x | -154x | 266x | 217x |
| FCF Yield | -1.75% | -1.4% | 0.27% | -1.37% | 5.99% | -0.65% | 0.38% | 0.46% |
| Dividend per Share 2 | 2.5 | 5.75 | 6.5 | 6 | 6.7 | 10.4 | 11.22 | 13.5 |
| Rate of return | 1.22% | 1.52% | 1.46% | 0.74% | 1.12% | 0.75% | 0.81% | 0.98% |
| EPS 2 | 10.19 | 13.19 | 16.22 | 18.9 | 25.59 | 40.84 | 42.05 | 54.63 |
| Distribution rate | 24.5% | 43.6% | 40.1% | 31.7% | 26.2% | 25.5% | 26.7% | 24.7% |
| Net sales 1 | 46,310 | 86,272 | 70,459 | 67,638 | 83,332 | 106,583 | 127,698 | 158,681 |
| EBITDA 1 | 5,344 | 6,718 | 9,228 | 10,980 | 14,518 | 22,300 | 24,756 | 32,469 |
| EBIT 1 | 4,550 | 5,460 | 7,875 | 9,457 | 12,525 | 19,892 | 21,911 | 29,191 |
| Net income 1 | 3,575 | 4,630 | 5,692 | 6,634 | 8,982 | 14,330 | 14,759 | 19,180 |
| Net Debt 1 | 2,325 | -4,741 | -3,054 | - | -8,703 | -212.1 | 23,533 | 42,887 |
| Reference price 2 | 205.55 | 378.95 | 446.65 | 805.45 | 598.65 | 1,380.10 | 1,380.10 | 1,380.10 |
| Nbr of stocks (in thousands) | 351,000 | 351,000 | 351,000 | 351,000 | 351,000 | 351,000 | - | - |
| Announcement Date | 5/27/22 | 5/30/23 | 5/24/24 | 6/19/25 | 5/29/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.83x | 4.28x | 20.45x | 0.8% | 4.75B | |
| 23.13x | 3.19x | 12.86x | 5.87% | 104B | |
| 27.7x | 9.53x | 13.75x | 3.07% | 83.95B | |
| 11.97x | 1.75x | 10.12x | 6.23% | 77.78B | |
| 11.62x | 1.11x | 7.15x | 6.88% | 68.56B | |
| 19.59x | 5.48x | 11.04x | 3.92% | 67.81B | |
| 22.35x | 9.17x | 12.34x | 4.24% | 60.7B | |
| 24.28x | 4.16x | 13.22x | 1.82% | 58.64B | |
| 13.22x | 6.33x | 11.43x | 7.97% | 57.84B | |
| 34.48x | 3.34x | 9.29x | 0.87% | 55.2B | |
| Average | 22.02x | 4.83x | 12.16x | 4.17% | 63.92B | |
| Weighted average by Cap. | 20.94x | 4.83x | 11.44x | 4.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AEGISLOG Stock
- Valuation Aegis Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
