₹231.69
6.35%
Compare
Aegis Vopak vs Dolphin OffshoreDAegis Vopak vs Jindal DrillingAegis Vopak vs Asian EnergyAegis Vopak vs LikhithaAegis Vopak vs South West PinnacleAegis Vopak vs NIFTY 50 | MarketN

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

Quarter Income Flow i

Annual Income Flow i

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

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 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) 154.50
Forward P/E 40.51
Price to Book 4.48
Price to Sales 30.19
PEG Ratio 0.87

Profitability Ratios

Profit Margin 28.86%
Operating Margin 48.46%
Return on Equity 8.68%
Return on Assets 1.91%

Financial Health

Current Ratio 1.04
Debt to Equity 42.27

Per Share Data

EPS (TTM) ₹1.25
Book Value per Share ₹43.08
Revenue per Share ₹6.68

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
AEGISVOPAK 214.0B 154.50 4.48 8.68% 28.86% 42.27
Dolphin Offshore 16.5B 32.47 5.45 17.06% 55.36% 64.10
Jindal Drilling 15.7B 6.62 0.87 13.59% 24.20% 6.54
Asian Energy 13.8B 32.68 3.04 10.56% 6.24% 23.83
Likhitha 9.5B 18.20 2.39 18.53% 11.07% 0.13
South West Pinnacle 6.6B 23.35 3.86 9.63% 12.47% 51.86
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.