₹982.05
3.99%
Compare
Aegis Logistics vs Reliance IndustriesAegis Logistics vs Indian OilAegis Logistics vs Bharat PetroleumAegis Logistics vs Hindustan PetroleumAegis Logistics vs Petronet LNGAegis Logistics vs NIFTY 50 | MarketN

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Sep 2025

Income Metrics

Revenue 22.9B
Gross Profit 3.5B 15.05%
Operating Income 2.4B 10.40%
Net Income 2.4B 10.64%
EPS (Diluted) ₹5.12

Balance Sheet Metrics

Total Assets 112.3B
Total Liabilities 55.1B
Shareholders Equity 57.2B
Debt to Equity 0.96

Cash Flow Metrics

Revenue & Profitability Trend

Quarter Income Flow i

Annual Income Flow i

Aegis Logistics Income Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Revenue i 65.7B 70.4B 86.2B 46.2B 38.4B
Cost of Goods Sold i 53.5B 58.2B 76.2B 39.1B 31.8B
Gross Profit i 12.2B 12.2B 10.0B 7.1B 6.7B
Gross Margin % i 18.6% 17.4% 11.6% 15.4% 17.3%
Operating Expenses
Research & Development i - - - - -
Selling, General & Administrative i 471.7M 453.8M 391.6M 297.0M 296.5M
Other Operating Expenses i 796.7M 809.7M 1.4B 446.8M 600.5M
Total Operating Expenses i 1.3B 1.3B 1.8B 743.7M 897.0M
Operating Income i 9.5B 7.9B 5.5B 4.5B 3.2B
Operating Margin % i 14.5% 11.2% 6.4% 9.8% 8.4%
Non-Operating Items
Interest Income i 1.9B 1.2B 508.6M 285.0M 224.7M
Interest Expense i 1.6B 1.1B 836.2M 177.0M 161.9M
Other Non-Operating Income - - - - -
Pre-tax Income i 9.9B 8.6B 6.4B 4.7B 3.4B
Income Tax i 2.0B 1.9B 1.3B 870.5M 863.8M
Effective Tax Rate % i 20.4% 22.0% 20.8% 18.4% 25.7%
Net Income i 7.9B 6.7B 5.1B 3.8B 2.5B
Net Margin % i 12.0% 9.5% 5.9% 8.3% 6.5%
Key Metrics
EBITDA i 13.0B 10.7B 7.3B 5.7B 4.3B
EPS (Basic) i ₹18.90 ₹16.22 ₹13.19 ₹10.19 ₹6.49
EPS (Diluted) i ₹18.90 ₹16.22 ₹13.19 ₹10.19 ₹6.36
Basic Shares Outstanding i 351000000 351000000 351000000 351000000 344448402
Diluted Shares Outstanding i 351000000 351000000 351000000 351000000 344448402

Income Statement Trend

Join Our India Telegram Channel

Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!

Join Now →

Aegis Logistics Balance Sheet From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Assets
Current Assets
Cash & Equivalents i 14.1B 10.3B 8.3B 942.0M 3.0B
Short-term Investments i 14.0B 5.0B 5.7B 7.2M 7.2M
Accounts Receivable i 6.9B 5.1B 8.4B 7.4B 941.5M
Inventory i 1.8B 635.8M 1.5B 906.4M 523.9M
Other Current Assets 35.5M 22.5M 3.6M 1.6B 872.9M
Total Current Assets i 43.0B 28.5B 27.6B 11.8B 6.0B
Non-Current Assets
Property, Plant & Equipment i 50.7B 41.2B 36.5B 23.7B 17.1B
Goodwill i 310.4M 309.5M 309.9M 31.0M 31.1M
Intangible Assets i 13.7M 12.9M 13.2M 5.9M 6.0M
Long-term Investments - - - - -
Other Non-Current Assets 1.9B 1.1B 26.8M 925.1M 410.3M
Total Non-Current Assets i 69.3B 52.2B 44.0B 28.5B 24.8B
Total Assets i 112.3B 80.7B 71.6B 40.3B 30.8B
Liabilities
Current Liabilities
Accounts Payable i 4.4B 4.4B 8.7B 6.7B 746.7M
Short-term Debt i 6.7B 3.1B 918.5M 3.6B 3.3B
Current Portion of Long-term Debt - - - - -
Other Current Liabilities 110.3M 99.8M 105.1M 67.8M 97.4M
Total Current Liabilities i 13.4B 10.4B 11.3B 11.7B 5.1B
Non-Current Liabilities
Long-term Debt i 39.4B 23.5B 18.3B 4.8B 4.0B
Deferred Tax Liabilities i 1.5B 1.4B 933.6M 730.2M 809.1M
Other Non-Current Liabilities 13.9M 18.0M 16.0M 9.3M 11.2M
Total Non-Current Liabilities i 41.7B 25.7B 19.8B 6.0B 5.3B
Total Liabilities i 55.1B 36.1B 31.2B 17.7B 10.4B
Equity
Common Stock i 351.0M 351.0M 351.0M 351.0M 351.0M
Retained Earnings i 25.9B 23.4B 19.7B 13.0B 10.6B
Treasury Stock i - - - - -
Other Equity - - - - -
Total Shareholders Equity i 57.2B 44.6B 40.5B 22.6B 20.5B
Key Metrics
Total Debt i 46.1B 26.7B 19.2B 8.4B 7.3B
Working Capital i 29.6B 18.1B 16.3B 164.0M 961.4M

Balance Sheet Composition

Aegis Logistics Cash Flow Statement From 2021 to 2025

Metric 2025 2024 2023 2022 2021
Operating Activities
Net Income i 9.9B 8.6B 6.4B 4.7B 3.4B
Depreciation & Amortization i - - - - -
Stock-Based Compensation i - - - 0 983.2M
Working Capital Changes i -3.7B 3.6B -1.1B -7.8B 3.2B
Operating Cash Flow i 5.9B 12.2B 5.7B -3.2B 7.4B
Investing Activities
Capital Expenditures i -9.4B -6.1B -5.4B -3.9B -3.6B
Acquisitions i 1.8B 731.2M 1.3B 532.2M 20.0K
Investment Purchases i -10.4B 0 -2.0B 0 -
Investment Sales i 2.0B - - 0 73.0M
Investing Cash Flow i -16.0B -8.3B -9.8B -3.6B -3.5B
Financing Activities
Share Repurchases i - - - - -
Dividends Paid i -1.3B -2.4B -2.1B -2.2B -486.2M
Debt Issuance i 10.6B 4.6B 9.7B 290.2M 1.1B
Debt Repayment i -109.4M -75.9M -1.3B -1.3B -125.5M
Financing Cash Flow i 15.8B 4.3B 14.3B -2.5B 1.2B
Free Cash Flow i -3.9B 391.1M -1.8B -1.1B 827.7M
Net Change in Cash i 5.7B 8.2B 10.2B -9.3B 5.1B

Cash Flow Trend

Aegis Logistics Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 32.18
Forward P/E 29.03
Price to Book 4.16
Price to Sales 3.32
PEG Ratio 0.76

Profitability Ratios

Profit Margin 10.34%
Operating Margin 14.16%
Return on Equity 11.59%
Return on Assets 5.91%

Financial Health

Current Ratio 3.02
Debt to Equity 28.45
Beta 0.61

Per Share Data

EPS (TTM) ₹21.90
Book Value per Share ₹169.35
Revenue per Share ₹212.18

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
AEGISLOG 247.4B 32.18 4.16 11.59% 10.34% 28.45
Reliance Industries 18.0T 21.58 2.05 6.90% 8.12% 35.65
Indian Oil 2.1T 5.65 1.02 7.12% 4.64% 72.63
Bharat Petroleum 1.3T 5.46 1.43 16.39% 5.50% 56.39
Hindustan Petroleum 802.0B 5.29 1.43 13.17% 3.55% 110.91
Petronet LNG 413.7B 11.38 1.96 19.99% 7.84% 11.87
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

Financial data is updated regularly. All figures are in the company's reporting currency.