AEGISVOPAK291.90

Aegis Vopak Terminals Ltd.

· Energy & Power
₹ CrorePeersAEGISLOGCHENNPETROMRPLMGLIGLCASTROLINDPETRONETATGLMcap ₹32,342 Cr
Comp Set
In ₹ Crore except Per Share
Latest Annual
AEGISVOPAK
FY26
AEGISLOG
FY26
CHENNPETRO
FY26
MRPL
FY26
Peer
Median
Valuation — at last close
P/E102.42×51.07×7.76×16.48×16.48× +521%
P/B7.32×5.22×2.17×2.23×2.23× +228%
EV/EBITDA49.76×30.96×5.28×7.30×7.30× +582%
Market Cap₹32,342 Cr₹45,876 Cr₹24,079 Cr₹31,722 Cr₹31,722 Cr +2%
Growth
Revenue CAGR 3Y-1.15%-4.73%-5.53%-4.73%
Revenue CAGR 5Y16.74%13.41%15.62%15.62%
Net Income CAGR 3Y29.40%-4.22%-10.17%-4.22%
Revenue YoY (latest Q)42.54%37.07%57.14%98.25%57.14% -26%
Net Income YoY (latest Q)45.47%210.70%2671.95%449.40%449.40% -90%
Profitability
EBITDA Margin74.37%17.42%6.05%5.93%6.05% +1129%
Net Income Margin37.04%13.28%3.95%1.83%3.95% +838%
Return on Common Equity7.03%10.22%27.93%13.56%13.56% -48%
Return on Capital Employed7.41%11.36%32.29%18.52%18.52% -60%
Return on Assets4.05%7.64%15.49%4.33%7.64% -47%
Credit & Quality
Total Debt/Equity0.48×0.28×0.18×1.01×0.28× +71%
Interest Coverage4.36×8.59×34.54×5.20×8.59× -49%
Scale — latest FY
Revenue / Total Income₹923 Cr₹8,333 Cr₹78,611 Cr₹1.05L Cr₹78,611 Cr -99%
Net Income₹342 Cr₹1,107 Cr₹3,103 Cr₹1,925 Cr₹1,925 Cr -82%
Total Assets₹8,450 Cr₹14,491 Cr₹20,035 Cr₹44,481 Cr₹20,035 Cr -58%
EPS₹2.85₹25.59₹208.36₹10.98₹25.59 -89%
Book Value per Share₹39.88₹250.27₹746.04₹81₹250.27 -84%
◆ best value in the comp set per metric · Δ = subject vs median of the other companies.
« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave
Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreementXBRL cross-verified ✓ 95%.