|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,349.60 INR | -1.41% |
|
+0.04% | +88.07% |
| 07-09 | IIFL Downgrades Aegis Logistics to Add From Buy; Price Target is INR1,069 | MT |
| 06-09 | Aegis Logistics Limited, Q4 2026 Earnings Call, Jun 09, 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 | 473,710 | - | - |
| Change | - | 84.36% | 17.87% | 80.33% | -25.68% | 125.44% | - | - |
| Enterprise Value (EV) 1 | 74,473 | 128,271 | 153,720 | 282,713 | 201,423 | 475,030 | 499,588 | 519,106 |
| Change | - | 72.24% | 19.84% | 83.91% | -28.75% | 135.84% | 5.17% | 3.91% |
| P/E | 20.2x | 28.7x | 27.5x | 42.6x | 23.4x | 41.5x | 36.4x | 25.4x |
| PBR | 3.31x | 3.77x | 4.03x | 6.11x | 3.47x | 6.18x | 5.6x | 4.34x |
| PEG | - | 1x | 1.2x | 2.6x | 0.7x | 1.5x | 2.6x | 0.6x |
| Capitalization / Revenue | 1.56x | 1.54x | 2.23x | 4.18x | 2.52x | 4.43x | 3.56x | 2.41x |
| EV / Revenue | 1.61x | 1.49x | 2.18x | 4.18x | 2.42x | 4.45x | 3.75x | 2.64x |
| EV / EBITDA | 13.9x | 19.1x | 16.7x | 25.7x | 13.9x | 25.3x | 22.3x | 16.3x |
| EV / EBIT | 16.4x | 23.5x | 19.5x | 29.9x | 16.1x | 29.1x | 25.5x | 18.3x |
| EV / FCF | -57.2x | -71.4x | 366x | -73.1x | 16.7x | -71.2x | -520x | -52.7x |
| FCF Yield | -1.75% | -1.4% | 0.27% | -1.37% | 5.99% | -1.4% | -0.19% | -1.9% |
| Dividend per Share 2 | 2.5 | 5.75 | 6.5 | 6 | 6.7 | 9.15 | 10.35 | 12.05 |
| Rate of return | 1.22% | 1.52% | 1.46% | 0.74% | 1.12% | 0.68% | 0.77% | 0.89% |
| EPS 2 | 10.19 | 13.19 | 16.22 | 18.9 | 25.59 | 32.5 | 37.04 | 53.18 |
| Distribution rate | 24.5% | 43.6% | 40.1% | 31.7% | 26.2% | 28.2% | 27.9% | 22.7% |
| Net sales 1 | 46,310 | 86,272 | 70,459 | 67,638 | 83,332 | 106,846 | 133,166 | 196,443 |
| EBITDA 1 | 5,344 | 6,718 | 9,228 | 10,980 | 14,518 | 18,748 | 22,390 | 31,905 |
| EBIT 1 | 4,550 | 5,460 | 7,875 | 9,457 | 12,525 | 16,338 | 19,624 | 28,361 |
| Net income 1 | 3,575 | 4,630 | 5,692 | 6,634 | 8,982 | 11,416 | 12,998 | 18,672 |
| Net Debt 1 | 2,325 | -4,741 | -3,054 | - | -8,703 | 1,321 | 25,878 | 45,396 |
| Reference price 2 | 205.55 | 378.95 | 446.65 | 805.45 | 598.65 | 1,349.60 | 1,349.60 | 1,349.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 41.52x | 4.45x | 25.34x | 0.68% | 4.92B | |
| -40.47x | 3.41x | 9.87x | 0.85% | 56.52B | |
| 11.69x | 0.71x | 6.48x | 3.65% | 4.28B | |
| 9.8x | 4.37x | 5.37x | 4.7% | 1.04B | |
| 230x | 1.21x | 6.64x | - | 85.54M | |
| Average | 50.51x | 2.83x | 10.74x | 2.47% | 13.37B | |
| Weighted average by Cap. | -29.97x | 3.32x | 10.71x | 1.08% |
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
