Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Logistics

Rating :
61/99

BSE: 500003 | NSE: AEGISCHEM

222.30
3.85 (1.76%)
19-Nov-2018 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  220.15
  •  223.00
  •  217.50
  •  218.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  145092
  •  322.54
  •  300.80
  •  170.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,314.60
  • 36.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,456.65
  • 0.57%
  • 5.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.58%
  • 2.76%
  • 19.52%
  • FII
  • DII
  • Others
  • 0.05%
  • 2.50%
  • 14.59%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.64
  • -0.97
  • 29.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.19
  • 19.83
  • 7.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.86
  • 26.50
  • 20.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.25
  • 32.97
  • 42.63

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 6.58
  • 8.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.47
  • 21.06
  • 27.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,425.87
1,240.93
14.90%
1,016.85
856.03
18.79%
1,251.92
1,267.50
-1.23%
1,442.08
1,247.55
15.59%
Expenses
1,337.15
1,173.08
13.99%
930.42
799.46
16.38%
1,182.07
1,216.73
-2.85%
1,370.34
1,188.04
15.34%
EBITDA
88.72
67.85
30.76%
86.43
56.57
52.78%
69.85
50.77
37.58%
71.74
59.51
20.55%
EBIDTM
6.22%
5.47%
8.50%
6.61%
5.58%
4.01%
4.97%
4.77%
Other Income
2.12
1.39
52.52%
1.17
1.61
-27.33%
4.00
1.74
129.89%
1.35
0.97
39.18%
Interest
7.34
3.44
113.37%
6.53
3.36
94.35%
3.57
4.13
-13.56%
4.86
3.87
25.58%
Depreciation
12.46
6.28
98.41%
12.09
5.72
111.36%
13.31
5.79
129.88%
9.00
5.99
50.25%
PBT
71.04
59.52
19.35%
68.98
49.10
40.49%
56.97
42.59
33.76%
59.23
50.62
17.01%
Tax
13.52
3.56
279.78%
9.81
2.27
332.16%
2.39
10.26
-76.71%
2.79
9.19
-69.64%
PAT
57.52
55.96
2.79%
59.17
46.83
26.35%
54.58
32.33
68.82%
56.44
41.43
36.23%
PATM
4.03%
4.51%
5.82%
5.47%
4.36%
2.55%
3.91%
3.32%
EPS
1.46
1.56
-6.41%
1.55
1.32
17.42%
1.44
0.90
60.00%
1.60
1.10
45.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
5,136.72
4,790.96
3,930.29
2,213.22
3,916.00
5,030.87
3,981.64
4,463.83
1,811.11
305.33
386.18
Net Sales Growth
11.38%
21.90%
77.58%
-43.48%
-22.16%
26.35%
-10.80%
146.47%
493.16%
-20.94%
 
Cost Of Goods Sold
4,628.66
4,354.51
3,566.93
1,873.90
3,635.21
4,803.76
3,763.26
4,265.25
1,650.21
167.85
274.22
Gross Profit
508.06
436.45
363.36
339.32
280.79
227.12
218.38
198.58
160.90
137.48
111.96
GP Margin
9.89%
9.11%
9.25%
15.33%
7.17%
4.51%
5.48%
4.45%
8.88%
45.03%
28.99%
Total Expenditure
4,819.98
4,524.96
3,726.75
2,027.88
3,772.57
4,923.22
4,081.64
4,467.62
1,729.53
233.12
331.72
Power & Fuel Cost
-
15.51
11.87
11.52
10.29
7.93
7.02
6.67
5.99
4.66
5.20
% Of Sales
-
0.32%
0.30%
0.52%
0.26%
0.16%
0.18%
0.15%
0.33%
1.53%
1.35%
Employee Cost
-
47.06
45.79
46.86
40.92
35.04
32.80
27.33
23.21
19.71
15.61
% Of Sales
-
0.98%
1.17%
2.12%
1.04%
0.70%
0.82%
0.61%
1.28%
6.46%
4.04%
Manufacturing Exp.
-
19.87
19.32
27.94
22.05
19.35
22.53
21.60
18.89
15.01
12.48
% Of Sales
-
0.41%
0.49%
1.26%
0.56%
0.38%
0.57%
0.48%
1.04%
4.92%
3.23%
General & Admin Exp.
-
61.99
56.35
44.46
36.97
31.38
24.00
17.63
18.45
13.65
12.51
% Of Sales
-
1.29%
1.43%
2.01%
0.94%
0.62%
0.60%
0.39%
1.02%
4.47%
3.24%
Selling & Distn. Exp.
-
9.65
9.98
9.83
7.65
8.41
6.50
7.73
6.71
5.88
5.80
% Of Sales
-
0.20%
0.25%
0.44%
0.20%
0.17%
0.16%
0.17%
0.37%
1.93%
1.50%
Miscellaneous Exp.
-
16.36
16.51
13.36
19.48
17.34
225.53
121.41
6.06
6.36
5.80
% Of Sales
-
0.34%
0.42%
0.60%
0.50%
0.34%
5.66%
2.72%
0.33%
2.08%
1.53%
EBITDA
316.74
266.00
203.54
185.34
143.43
107.65
-100.00
-3.79
81.58
72.21
54.46
EBITDA Margin
6.17%
5.55%
5.18%
8.37%
3.66%
2.14%
-2.51%
-0.08%
4.50%
23.65%
14.10%
Other Income
8.64
8.35
5.75
8.44
42.25
12.91
231.90
104.26
7.27
6.96
5.12
Interest
22.30
15.23
16.34
17.68
20.50
18.48
59.63
42.12
11.37
10.49
11.92
Depreciation
46.86
34.31
23.81
23.42
22.96
22.18
19.06
17.46
16.17
14.33
13.54
PBT
256.22
224.82
169.13
152.67
142.22
79.91
53.20
40.90
61.31
54.35
34.11
Tax
28.51
11.01
36.16
26.53
29.91
11.23
18.06
18.52
14.22
11.32
6.72
Tax Rate
11.13%
4.90%
21.38%
17.38%
21.03%
14.05%
33.95%
45.28%
23.19%
20.83%
19.70%
PAT
227.71
197.80
119.23
113.33
103.41
61.06
33.60
19.68
46.69
43.03
27.40
PAT before Minority Interest
202.33
213.80
132.97
126.14
112.31
68.68
35.15
22.38
47.09
43.03
27.40
Minority Interest
-25.38
-16.00
-13.74
-12.81
-8.90
-7.62
-1.55
-2.70
-0.40
0.00
0.00
PAT Margin
4.43%
4.13%
3.03%
5.12%
2.64%
1.21%
0.84%
0.44%
2.58%
14.09%
7.10%
PAT Growth
28.98%
65.90%
5.21%
9.59%
69.36%
81.73%
70.73%
-57.85%
8.51%
57.04%
 
Unadjusted EPS
6.05
6.40
3.98
3.39
3.10
18.28
10.06
5.89
14.90
13.74
13.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,207.28
837.19
504.50
427.35
350.17
309.62
291.61
278.23
184.75
169.12
Share Capital
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
18.77
16.44
Total Reserves
1,173.87
803.78
471.10
393.95
316.76
276.22
258.21
244.83
165.98
149.33
Non-Current Liabilities
93.33
148.88
153.91
168.76
145.11
154.49
119.48
126.81
148.00
115.47
Secured Loans
61.96
77.37
109.11
131.52
109.18
117.82
83.67
91.32
120.50
89.71
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.41
1.70
4.55
7.38
4.73
Long Term Provisions
10.57
9.87
7.96
5.50
5.70
4.58
3.38
1.77
0.00
0.00
Current Liabilities
778.66
979.02
201.47
314.16
378.30
536.22
2,542.40
142.66
51.59
62.93
Trade Payables
378.84
677.76
77.21
192.07
191.17
286.01
491.33
93.95
23.44
32.22
Other Current Liabilities
169.31
112.28
71.22
54.85
56.82
42.32
30.94
24.81
19.69
18.93
Short Term Borrowings
220.47
177.44
46.46
62.69
116.20
194.92
2,006.61
13.49
0.00
0.00
Short Term Provisions
10.05
11.55
6.58
4.54
14.11
12.96
13.53
10.41
8.45
11.79
Total Liabilities
2,148.97
1,994.33
899.13
936.71
886.19
1,005.32
2,956.93
548.44
384.34
347.52
Net Block
1,282.38
748.31
471.74
453.86
426.06
295.47
237.74
239.08
221.63
223.48
Gross Block
1,330.01
761.62
708.84
667.74
613.99
461.81
385.15
369.22
332.17
320.03
Accumulated Depreciation
47.63
13.32
237.10
213.88
187.93
166.33
147.41
130.14
110.53
96.55
Non Current Assets
1,522.00
1,150.95
651.78
557.15
550.05
449.79
343.98
306.47
266.13
234.70
Capital Work in Progress
125.58
312.71
73.37
33.93
35.44
82.94
62.62
43.07
40.04
7.18
Non Current Investment
0.02
0.19
0.36
2.61
10.03
10.03
10.05
1.48
4.46
4.04
Long Term Loans & Adv.
58.09
56.87
99.40
56.95
68.84
57.36
32.91
22.52
0.00
0.00
Other Non Current Assets
55.92
32.87
6.91
9.79
9.69
3.99
0.66
0.32
0.00
0.00
Current Assets
626.98
843.38
247.35
379.56
336.14
555.54
2,612.95
241.98
118.21
112.83
Current Investments
0.00
0.00
0.00
18.67
1.24
5.58
13.33
25.41
18.48
29.71
Inventories
26.00
21.77
11.53
20.37
24.88
18.54
11.99
15.90
10.43
6.01
Sundry Debtors
346.94
705.86
97.21
201.17
205.78
297.41
524.51
89.29
21.85
24.72
Cash & Bank
161.99
62.28
96.70
105.40
72.54
204.55
1,912.02
86.79
29.35
33.49
Other Current Assets
92.06
14.66
21.42
16.23
31.69
29.47
151.11
24.59
38.11
18.90
Short Term Loans & Adv.
25.44
38.81
20.50
17.72
14.86
15.21
15.82
15.83
32.51
13.44
Net Current Assets
-151.68
-135.64
45.88
65.41
-42.16
19.32
70.55
99.32
66.62
49.89
Total Assets
2,148.98
1,994.33
899.13
936.71
886.19
1,005.33
2,956.93
548.45
384.34
347.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
191.46
176.96
138.42
122.34
87.93
1,774.26
-147.17
2.75
32.77
68.77
PBT
224.82
169.13
152.67
142.22
79.90
53.20
40.90
61.31
54.35
34.11
Adjustment
43.58
35.16
33.85
2.91
30.11
-94.88
-31.16
22.72
21.16
23.70
Changes in Working Capital
-19.22
1.36
-7.65
-11.80
0.37
1,854.42
-128.75
-62.51
-28.49
19.20
Cash after chg. in Working capital
249.18
205.65
178.87
133.32
110.38
1,812.74
-119.00
21.53
47.01
77.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-57.72
-28.69
-40.46
-10.98
-22.45
-38.48
-28.16
-18.77
-14.25
-8.25
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-296.17
-220.05
-63.90
14.85
-108.96
97.26
-1,743.33
75.97
-30.58
-32.94
Net Fixed Assets
-176.83
-287.10
-53.09
-24.03
-25.63
-75.82
-21.18
-8.70
-17.72
-9.55
Net Investments
38.50
16.34
20.92
2.03
3.94
-1.85
-25.74
-52.11
11.17
-32.36
Others
-157.84
50.71
-31.73
36.85
-87.27
174.93
-1,696.41
136.78
-24.03
8.97
Cash from Financing Activity
184.23
46.72
-83.05
-76.65
-128.23
-1,820.00
1,932.80
-18.00
-7.21
-26.59
Net Cash Inflow / Outflow
79.52
3.63
-8.54
60.54
-149.25
51.52
42.30
60.72
-5.03
9.24
Opening Cash & Equivalents
15.40
11.78
90.35
29.81
179.07
127.55
85.25
24.52
29.55
20.31
Closing Cash & Equivalent
94.92
15.40
81.81
90.35
29.81
179.07
127.55
85.25
24.52
29.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
36.15
25.07
15.10
12.79
10.48
9.27
8.73
8.33
5.91
6.05
ROA
10.32%
9.19%
13.74%
12.32%
7.26%
1.77%
1.28%
10.10%
11.76%
7.93%
ROE
20.92%
19.82%
27.07%
28.89%
20.82%
11.69%
7.86%
20.34%
24.55%
17.09%
ROCE
18.22%
20.42%
25.46%
26.32%
15.96%
7.42%
5.92%
20.32%
22.50%
17.63%
Fixed Asset Turnover
4.58
5.35
3.22
6.11
9.35
9.40
11.83
5.16
0.94
1.21
Receivable days
40.10
37.29
24.60
18.97
18.25
37.67
25.09
11.20
27.83
31.29
Inventory Days
1.82
1.55
2.63
2.11
1.57
1.40
1.14
2.65
9.83
8.89
Payable days
42.86
37.22
24.58
18.67
17.74
36.70
24.57
12.40
42.93
35.01
Cash Conversion Cycle
-0.94
1.62
2.65
2.41
2.09
2.37
1.67
1.45
-5.27
5.16
Total Debt/Equity
0.25
0.34
0.37
0.51
0.69
1.07
7.23
0.45
0.69
0.57
Interest Cover
15.76
11.35
9.63
7.94
5.32
1.89
1.97
6.39
6.18
3.86

News Update:


  • Aegis Logistics - Quarterly Results
    5th Nov 2018, 17:13 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.