Interactive Financial Charts Not Available

Aegis Vopak (AEGISVOPAK) | Financial Analysis & Statements

Aegis Vopak Terminals Ltd. | Large-cap | Energy

₹282.80

8.21%

Aegis Vopak vs Jindal Drilling Aegis Vopak vs Asian Energy Aegis Vopak vs Dolphin Offshore Aegis Vopak vs Likhitha Aegis Vopak vs United Drilling Aegis Vopak vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

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

Latest Quarterly: Jun 2024

Income Metrics

Revenue 1.5B

Gross Profit 1.2B 78.92%

Operating Income 827.6M 53.73%

Net Income 257.8M 16.74%

EPS (Diluted) ₹0.23

Balance Sheet Metrics

Total Assets 58.6B

Total Liabilities 39.7B

Shareholders Equity 18.8B

Debt to Equity 2.11

Cash Flow Metrics

Operating Cash Flow 926.4M

Free Cash Flow 555.3M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Aegis Vopak Income Statement From 2023 to 2024

Metric	2024	2023
Revenue i	5.6B	3.5B
Cost of Goods Sold i	1.2B	946.0M
Gross Profit i	4.4B	2.6B
Gross Margin % i	78.3%	73.2%
Operating Expenses
Research & Development i	-	-
Selling, General & Administrative i	145.4M	119.5M
Other Operating Expenses i	497.9M	405.2M
Total Operating Expenses i	643.2M	524.7M
Operating Income i	2.9B	1.4B
Operating Margin % i	50.9%	39.3%
Non-Operating Items
Interest Income i	27.3M	19.8M
Interest Expense i	1.7B	1.4B
Other Non-Operating Income	-	-
Pre-tax Income i	1.2B	26.0M
Income Tax i	344.7M	26.7M
Effective Tax Rate % i	28.5%	102.9%
Net Income i	865.4M	-750.0K
Net Margin % i	15.4%	-0.0%
Key Metrics
EBITDA i	4.0B	2.3B
EPS (Basic) i	₹0.78	₹0.00
EPS (Diluted) i	₹0.78	₹0.00
Basic Shares Outstanding i	1107991489	1107991489
Diluted Shares Outstanding i	1107991489	1107991489

Income Statement Trend

Aegis Vopak Balance Sheet From 2023 to 2024

Metric	2024	2023
Assets
Current Assets
Cash & Equivalents i	1.1B	229.0M
Short-term Investments i	17.8M	1.1M
Accounts Receivable i	1.3B	699.0M
Inventory i	60.3M	79.8M
Other Current Assets	3.6M	3.6M
Total Current Assets i	3.7B	1.8B
Non-Current Assets
Property, Plant & Equipment i	0	0
Goodwill i	272.0M	271.9M
Intangible Assets i	470.0K	350.0K
Long-term Investments	-	-
Other Non-Current Assets	-	-
Total Non-Current Assets i	41.6B	33.0B
Total Assets i	45.2B	34.8B
Liabilities
Current Liabilities
Accounts Payable i	142.6M	271.1M
Short-term Debt i	551.2M	486.9M
Current Portion of Long-term Debt	-	-
Other Current Liabilities	38.1M	49.0M
Total Current Liabilities i	2.1B	1.3B
Non-Current Liabilities
Long-term Debt i	32.2B	23.3B
Deferred Tax Liabilities i	894.9M	719.3M
Other Non-Current Liabilities	-	-
Total Non-Current Liabilities i	33.1B	24.0B
Total Liabilities i	35.3B	25.3B
Equity
Common Stock i	10.0M	10.0M
Retained Earnings i	524.6M	-12.2M
Treasury Stock i	-	-
Other Equity	-	-
Total Shareholders Equity i	10.0B	9.5B
Key Metrics
Total Debt i	32.7B	23.7B
Working Capital i	1.5B	521.3M

Balance Sheet Composition

Aegis Vopak Cash Flow Statement From 2023 to 2024

Metric	2024	2023
Operating Activities
Net Income i	1.2B	26.0M
Depreciation & Amortization i	-	-
Stock-Based Compensation i	-	-
Working Capital Changes i	-460.4M	-706.5M
Operating Cash Flow i	2.4B	683.5M
Investing Activities
Capital Expenditures i	-6.6B	-1.8B
Acquisitions i	-2.0B	-14.1B
Investment Purchases i	0	-2.0B
Investment Sales i	-	-
Investing Cash Flow i	-8.6B	-17.9B
Financing Activities
Share Repurchases i	-	-
Dividends Paid i	-328.6M	-
Debt Issuance i	8.8B	10.9B
Debt Repayment i	-360.0M	-4.2B
Financing Cash Flow i	8.1B	17.8B
Free Cash Flow i	-3.3B	-64.5M
Net Change in Cash i	2.0B	583.4M

Cash Flow Trend

Aegis Vopak Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 209.20

Forward P/E 50.16

Price to Book 13.47

Price to Sales 45.72

Profitability Ratios

Profit Margin 23.54%

Operating Margin 50.95%

Return on Equity 8.68%

Return on Assets 1.91%

Financial Health

Current Ratio 4.02

Debt to Equity 208.84

Per Share Data

EPS (TTM) ₹1.25

Book Value per Share ₹19.42

Revenue per Share ₹6.41

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
aegisvopak	314.0B	209.20	13.47	8.68%	23.54%	208.84
Jindal Drilling	17.3B	7.23	1.08	13.59%	26.14%	10.35
Asian Energy	15.8B	31.61	3.75	10.56%	8.77%	6.03
Dolphin Offshore	15.7B	31.03	5.73	17.06%	61.20%	60.48
Likhitha	9.2B	13.67	2.42	18.53%	12.77%	0.19
United Drilling	4.1B	29.78	1.54	5.69%	9.37%	14.17

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