alphaveAEGISVOPAK₹291.90

Aegis Vopak Terminals Ltd.

Annual Quarterly₹ CrorePeersAEGISLOG CHENNPETRO MRPL MGL IGL CASTROLIND PETRONET ATGLMcap ₹32,342 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	156.9	164.0	187.6	197.5	243.5	233.8
Other Income	14.3	9.3	1.5	2.9	4.4	4.4
Total Income	171.2	173.3	189.1	200.4	247.8	238.1
Expenses
+ Employee Benefit Expense	10.3	12.0	13.5	12.9	13.3	12.7
+ Finance Costs	47.9	30.1	18.4	19.5	41.1	39.3
+ Depreciation & Amortisation	31.6	36.3	49.5	50.2	55.4	55.5
+ Other Expenses	30.3	32.1	36.6	38.7	51.0	41.6
Total Expenses	120.1	110.5	118.1	121.3	160.7	149.2
EBITDA	116.3	119.9	137.4	145.9	179.2	179.4
EBIT	84.7	83.6	87.9	95.7	123.8	124.0
Profit
PBT before Exceptional Items	51.0	62.8	71.0	79.1	87.1	89.0
Pretax Income	51.0	62.8	71.0	79.1	87.1	89.0
+ Current Tax	2.0	1.4	1.4	2.0	5.7	4.2
+ Deferred Tax	7.6	13.7	15.7	15.6	7.5	15.4
Tax Expense	9.7	15.1	17.1	17.6	13.2	19.6
Net Income	41.3	47.7	53.9	61.5	73.9	69.4
+ Net Income — Continuing Ops	41.3	47.7	53.9	61.5	73.9	69.4
+ Other Comprehensive Income	24.9	217.3	86.7	0.0	0.1	0.0
Total Comprehensive Income	66.3	265.0	140.6	61.5	74.0	69.4
Net Income to Common	41.3	47.7	53.9	61.5	68.6	66.1
Minority Interest	—	0.0	0.0	-0.0	5.2	3.3
Per Share
Basic EPS	0.42	0.46	0.49	0.56	0.62	0.60
Diluted EPS	0.42	0.46	0.49	0.56	0.62	0.60
Other Comprehensive Income — detail
+ Other Comprehensive Income	24.9	217.3	86.7	0.0	0.1	0.0
+ Items NOT to be Reclassified to P&L	33.3	290.4	115.8	0.0	0.2	0.0
+ Tax on Items NOT to be Reclassified	8.4	73.1	29.2	0.0	0.0	0.0
Comprehensive Income — Owners of Parent	24.9	217.3	140.6	61.5	0.1	66.1
Comprehensive Income — Non-controlling Interests	—	0.0	0.0	-0.0	0.0	3.3
Per Share — as-filed variants
Basic EPS — Continuing Operations	0.42	0.46	0.49	0.56	0.62	0.60
Diluted EPS — Continuing Operations	0.42	0.46	0.49	0.56	0.62	0.60
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	156.9	164.0	187.6	197.5	243.5	233.8
Gross Margin %	100.00	100.00	100.00	100.00	100.00	100.00
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	51.0	62.8	71.0	79.1	87.1	89.0
Net Income Adj (tax-effected)	41.3	47.7	53.9	61.5	73.9	69.4
EPS Adj	0.42	0.46	0.49	0.56	0.62	0.60
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00	10.00
Filed Debt Equity	—	—	—	0.00	0.00	0.00
Filed Dscr	—	—	—	0.04	0.03	0.00
Filed Iscr	—	—	—	0.03	0.03	0.03
Paid Up Equity Capital	988.8	1,108.0	1,108.0	1,108.0	1,108.0	1,108.0

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · 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 agreement — XBRL cross-verified ✓ 95%.