Valuation Aegis Logistics Limited Bombay S.E.
Stocks
AEGISLOG
INE208C01025
Oil & Gas Transportation Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,140.45 INR | +7.27% |
|
+13.10% | +59.04% |
| 06-09 | Aegis Logistics Limited, Q4 2026 Earnings Call, Jun 09, 2026 | |
| 05-31 | Aegis Logistics' Consolidated Profit Jumps in Fiscal Q4 | MT |
Company Valuation: Aegis Logistics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 104,826 | 72,148 | 133,011 | 156,774 | 282,713 | 400,368 | - | - |
| Change | - | -31.17% | 84.36% | 17.87% | 80.33% | 41.62% | - | - |
| Enterprise Value (EV) 1 | 104,900 | 74,473 | 128,271 | 153,720 | 282,713 | 201,423 | 404,082 | 431,927 |
| Change | - | -29.01% | 72.24% | 19.84% | 83.91% | -28.75% | -1.93% | 6.89% |
| P/E | 47x | 20.2x | 28.7x | 27.5x | 42.6x | 23.4x | 37.5x | 32.7x |
| PBR | 5.41x | 3.31x | 3.77x | 4.03x | 6.11x | 3.47x | 5.27x | 4.81x |
| PEG | - | 0.3x | 1x | 1.2x | 2.6x | 0.7x | 0.8x | 2.2x |
| Capitalization / Revenue | 2.73x | 1.56x | 1.54x | 2.23x | 4.18x | 2.52x | 3.83x | 3.1x |
| EV / Revenue | 2.73x | 1.61x | 1.49x | 2.18x | 4.18x | 2.42x | 3.86x | 3.34x |
| EV / EBITDA | 27.1x | 13.9x | 19.1x | 16.7x | 25.7x | 13.9x | 22.4x | 20x |
| EV / EBIT | 33.2x | 16.4x | 23.5x | 19.5x | 29.9x | 16.1x | 25.8x | 22.9x |
| EV / FCF | 127x | -57.2x | -71.4x | 366x | -73.1x | 16.7x | -95.6x | -422x |
| FCF Yield | 0.79% | -1.75% | -1.4% | 0.27% | -1.37% | 5.99% | -1.05% | -0.24% |
| Dividend per Share 2 | 2 | 2.5 | 5.75 | 6.5 | 6 | 6.7 | 8.85 | 10.2 |
| Rate of return | 0.67% | 1.22% | 1.52% | 1.46% | 0.74% | 1.12% | 0.78% | 0.89% |
| EPS 2 | 6.36 | 10.19 | 13.19 | 16.22 | 18.9 | 25.59 | 30.41 | 34.93 |
| Distribution rate | 31.4% | 24.5% | 43.6% | 40.1% | 31.7% | 26.2% | 29.1% | 29.2% |
| Net sales 1 | 38,435 | 46,310 | 86,272 | 70,459 | 67,638 | 83,332 | 104,627 | 129,282 |
| EBITDA 1 | 3,876 | 5,344 | 6,718 | 9,228 | 10,980 | 14,518 | 18,050 | 21,614 |
| EBIT 1 | 3,160 | 4,550 | 5,460 | 7,875 | 9,457 | 12,525 | 15,658 | 18,898 |
| Net income 1 | 2,234 | 3,575 | 4,630 | 5,692 | 6,634 | 8,982 | 10,679 | 12,259 |
| Net Debt 1 | 74 | 2,325 | -4,741 | -3,054 | - | -8,703 | 3,714 | 31,558 |
| Reference price 2 | 298.65 | 205.55 | 378.95 | 446.65 | 805.45 | 1,140.65 | 1,140.65 | 1,140.65 |
| Nbr of stocks (in thousands) | 351,000 | 351,000 | 351,000 | 351,000 | 351,000 | 351,000 | - | - |
| Announcement Date | 5/27/21 | 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.($) | ||
|---|---|---|---|---|---|---|
 | -35.32x | 3.14x | 9.2x | 0.95% | 50.64B | |
| 12.01x | 0.73x | 6.71x | 3.55% | 4.49B | |
| 9.76x | 4.5x | 5.56x | 4.48% | 1.1B | |
| 195.5x | 1.03x | 5.67x | - | 72.71M | |
| Average | 45.49x | 2.35x | 6.78x | 2.99% | 14.07B | |
| Weighted average by Cap. | -30.37x | 2.97x | 8.93x | 1.23% |
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
- AEGISLOG Stock
- Valuation Aegis Logistics Limited
Select your edition
All financial news and data tailored to specific country editions
