|
Market Closed -
NSE India S.E.
06:05:06 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 1,224.40 INR | -1.26% |
|
+7.30% | +70.62% |
| 11-03 | Aegis Logistics Limited, Q2 2027 Earnings Call, Nov 03, 2026 | |
| 10-26 | Aegis Logistics Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026 | CI |
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 | 429,764 | - | - |
| Change | - | 84.36% | 17.87% | 80.33% | -25.68% | 104.53% | - | - |
| Enterprise Value (EV) 1 | 74,473 | 128,271 | 153,720 | 282,713 | 201,423 | 431,247 | 455,564 | 475,007 |
| Change | - | 72.24% | 19.84% | 83.91% | -28.75% | 114.1% | 5.64% | 4.27% |
| P/E | 20.2x | 28.7x | 27.5x | 42.6x | 23.4x | 31.6x | 30.3x | 24.9x |
| PBR | 3.31x | 3.77x | 4.03x | 6.11x | 3.47x | 5.46x | 4.89x | 4.21x |
| PEG | - | 1x | 1.2x | 2.6x | 0.7x | 0.6x | 7.05x | 1.1x |
| Capitalization / Revenue | 1.56x | 1.54x | 2.23x | 4.18x | 2.52x | 4.62x | 3.33x | 2.72x |
| EV / Revenue | 1.61x | 1.49x | 2.18x | 4.18x | 2.42x | 4.63x | 3.53x | 3x |
| EV / EBITDA | 13.9x | 19.1x | 16.7x | 25.7x | 13.9x | 20x | 18.9x | 15.5x |
| EV / EBIT | 16.4x | 23.5x | 19.5x | 29.9x | 16.1x | 22.4x | 21.3x | 17.4x |
| EV / FCF | -57.2x | -71.4x | 366x | -73.1x | 16.7x | -80.7x | 170x | 193x |
| FCF Yield | -1.75% | -1.4% | 0.27% | -1.37% | 5.99% | -1.24% | 0.59% | 0.52% |
| Dividend per Share 2 | 2.5 | 5.75 | 6.5 | 6 | 6.7 | 10.3 | 11.12 | 12.22 |
| Rate of return | 1.22% | 1.52% | 1.46% | 0.74% | 1.12% | 0.84% | 0.91% | 1% |
| EPS 2 | 10.19 | 13.19 | 16.22 | 18.9 | 25.59 | 38.79 | 40.46 | 49.24 |
| Distribution rate | 24.5% | 43.6% | 40.1% | 31.7% | 26.2% | 26.6% | 27.5% | 24.8% |
| Net sales 1 | 46,310 | 86,272 | 70,459 | 67,638 | 83,332 | 93,050 | 129,193 | 158,177 |
| EBITDA 1 | 5,344 | 6,718 | 9,228 | 10,980 | 14,518 | 21,584 | 24,150 | 30,612 |
| EBIT 1 | 4,550 | 5,460 | 7,875 | 9,457 | 12,525 | 19,272 | 21,347 | 27,267 |
| Net income 1 | 3,575 | 4,630 | 5,692 | 6,634 | 8,982 | 13,619 | 14,198 | 17,294 |
| Net Debt 1 | 2,325 | -4,741 | -3,054 | - | -8,703 | 1,483 | 25,799 | 45,243 |
| Reference price 2 | 205.55 | 378.95 | 446.65 | 805.45 | 598.65 | 1,224.40 | 1,224.40 | 1,224.40 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.56x | 4.63x | 19.98x | 0.84% | 4.56B | |
| 23.34x | 2.93x | 13.11x | 5.71% | 106B | |
| 27.47x | 9.44x | 14.21x | 3.05% | 86.38B | |
| 12.63x | 1.74x | 10.43x | 5.85% | 82.55B | |
| 20.75x | 5.64x | 11.32x | 3.73% | 71.11B | |
| 24.86x | 9.85x | 13.15x | 3.8% | 67.49B | |
| 11.5x | 1.06x | 6.96x | 7.07% | 66.82B | |
| 25.26x | 4.28x | 13.82x | 1.68% | 63.79B | |
| 27.31x | 3.57x | 9.37x | 0.76% | 63.05B | |
| 13.19x | 6.17x | 11.43x | 7.96% | 58B | |
| Average | 21.79x | 4.93x | 12.38x | 4.04% | 67B | |
| Weighted average by Cap. | 20.98x | 4.90x | 11.74x | 4.43% |
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
