Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Logistics

Rating :
49/99

BSE: 500003 | NSE: AEGISCHEM

244.05
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  240.00
  •  245.75
  •  240.00
  •  238.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  967771
  •  2353.34
  •  387.90
  •  200.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,571.42
  • 32.95
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,589.34
  • 0.82%
  • 4.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.74%
  • 1.96%
  • 20.32%
  • FII
  • DII
  • Others
  • 14.96%
  • 1.44%
  • 3.58%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.77
  • 26.55
  • 14.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.98
  • 8.33
  • 0.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.87
  • -2.55
  • -20.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.61
  • 48.35
  • 45.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 6.64
  • 4.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.97
  • 25.45
  • 21.59

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
678.06
636.40
6.55%
1,011.17
1,241.65
-18.56%
1,545.53
2,168.63
-28.73%
650.36
1,817.69
-64.22%
Expenses
572.95
569.05
0.69%
910.99
1,148.61
-20.69%
1,427.68
2,059.02
-30.66%
548.10
1,845.80
-70.31%
EBITDA
105.11
67.35
56.07%
100.18
93.04
7.67%
117.85
109.61
7.52%
102.26
-28.11
-
EBIDTM
15.50%
10.58%
9.91%
7.49%
7.63%
5.05%
15.72%
-1.55%
Other Income
7.99
4.96
61.09%
14.91
19.47
-23.42%
10.36
4.60
125.22%
6.64
2.55
160.39%
Interest
4.06
4.66
-12.88%
4.49
7.86
-42.88%
4.09
9.41
-56.54%
4.07
7.36
-44.70%
Depreciation
18.71
17.55
6.61%
18.16
18.68
-2.78%
17.90
17.19
4.13%
17.99
16.95
6.14%
PBT
90.33
50.10
80.30%
92.44
85.97
7.53%
106.22
87.61
21.24%
86.84
-49.87
-
Tax
18.12
13.26
36.65%
22.46
39.39
-42.98%
28.01
28.38
-1.30%
22.65
-15.71
-
PAT
72.21
36.84
96.01%
69.98
46.58
50.24%
78.21
59.23
32.04%
64.19
-34.16
-
PATM
10.65%
5.79%
6.92%
3.75%
5.06%
2.73%
9.87%
-1.88%
EPS
1.90
0.88
115.91%
1.86
1.00
86.00%
2.06
1.47
40.14%
1.65
-1.22
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
3,885.12
7,183.25
5,615.82
4,790.96
3,930.29
2,213.22
3,916.00
5,030.87
3,981.64
4,463.83
1,811.11
Net Sales Growth
-33.75%
27.91%
17.22%
21.90%
77.58%
-43.48%
-22.16%
26.35%
-10.80%
146.47%
 
Cost Of Goods Sold
3,202.76
6,471.91
5,037.97
4,354.51
3,566.93
1,873.90
3,635.21
4,803.76
3,763.26
4,265.25
1,650.21
Gross Profit
682.36
711.34
577.85
436.45
363.36
339.32
280.79
227.12
218.38
198.58
160.90
GP Margin
17.56%
9.90%
10.29%
9.11%
9.25%
15.33%
7.17%
4.51%
5.48%
4.45%
8.88%
Total Expenditure
3,459.72
6,906.70
5,247.09
4,524.96
3,726.75
2,027.88
3,772.57
4,923.22
4,081.64
4,467.62
1,729.53
Power & Fuel Cost
-
21.44
20.14
15.51
11.87
11.52
10.29
7.93
7.02
6.67
5.99
% Of Sales
-
0.30%
0.36%
0.32%
0.30%
0.52%
0.26%
0.16%
0.18%
0.15%
0.33%
Employee Cost
-
290.03
51.53
47.06
45.79
46.86
40.92
35.04
32.80
27.33
23.21
% Of Sales
-
4.04%
0.92%
0.98%
1.17%
2.12%
1.04%
0.70%
0.82%
0.61%
1.28%
Manufacturing Exp.
-
36.99
30.62
19.87
19.32
27.94
22.05
19.35
22.53
21.60
18.89
% Of Sales
-
0.51%
0.55%
0.41%
0.49%
1.26%
0.56%
0.38%
0.57%
0.48%
1.04%
General & Admin Exp.
-
51.23
72.90
61.99
56.35
44.46
36.97
31.38
24.00
17.63
18.45
% Of Sales
-
0.71%
1.30%
1.29%
1.43%
2.01%
0.94%
0.62%
0.60%
0.39%
1.02%
Selling & Distn. Exp.
-
18.77
19.30
9.65
9.98
9.83
7.65
8.41
6.50
7.73
6.71
% Of Sales
-
0.26%
0.34%
0.20%
0.25%
0.44%
0.20%
0.17%
0.16%
0.17%
0.37%
Miscellaneous Exp.
-
16.33
14.63
16.36
16.51
13.36
19.48
17.34
225.53
121.41
6.71
% Of Sales
-
0.23%
0.26%
0.34%
0.42%
0.60%
0.50%
0.34%
5.66%
2.72%
0.33%
EBITDA
425.40
276.55
368.73
266.00
203.54
185.34
143.43
107.65
-100.00
-3.79
81.58
EBITDA Margin
10.95%
3.85%
6.57%
5.55%
5.18%
8.37%
3.66%
2.14%
-2.51%
-0.08%
4.50%
Other Income
39.90
32.84
10.32
8.35
5.75
8.44
42.25
12.91
231.90
104.26
7.27
Interest
16.71
33.12
26.19
15.23
16.34
17.68
20.50
18.48
59.63
42.12
11.37
Depreciation
72.76
68.71
50.54
34.31
23.81
23.42
22.96
22.18
19.06
17.46
16.17
PBT
375.83
207.56
302.33
224.82
169.13
152.67
142.22
79.91
53.20
40.90
61.31
Tax
91.24
73.59
50.22
11.01
36.16
26.53
29.91
11.23
18.06
18.52
14.22
Tax Rate
24.28%
35.45%
16.61%
4.90%
21.38%
17.38%
21.03%
14.05%
33.95%
45.28%
23.19%
PAT
284.59
99.59
221.39
197.80
119.23
113.33
103.41
61.06
33.60
19.68
46.69
PAT before Minority Interest
260.15
133.97
252.11
213.80
132.97
126.14
112.31
68.68
35.15
22.38
47.09
Minority Interest
-24.44
-34.38
-30.72
-16.00
-13.74
-12.81
-8.90
-7.62
-1.55
-2.70
-0.40
PAT Margin
7.33%
1.39%
3.94%
4.13%
3.03%
5.12%
2.64%
1.21%
0.84%
0.44%
2.58%
PAT Growth
162.32%
-55.02%
11.93%
65.90%
5.21%
9.59%
69.36%
81.73%
70.73%
-57.85%
 
EPS
8.11
2.84
6.31
5.64
3.40
3.23
2.95
1.74
0.96
0.56
1.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,654.61
1,391.28
1,207.28
837.19
504.50
427.35
350.17
309.62
291.61
278.23
Share Capital
33.97
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
33.40
Total Reserves
1,494.23
1,357.87
1,173.87
803.78
471.10
393.95
316.76
276.22
258.21
244.83
Non-Current Liabilities
363.76
78.38
93.33
148.88
153.91
168.76
145.11
154.49
119.48
126.81
Secured Loans
48.50
56.57
61.96
77.37
109.11
131.52
109.18
117.82
83.67
91.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.41
1.70
4.55
Long Term Provisions
13.91
11.69
10.57
9.87
7.96
5.50
5.70
4.58
3.38
1.77
Current Liabilities
764.40
788.85
778.66
979.02
201.47
314.16
378.30
536.22
2,542.40
142.66
Trade Payables
401.55
485.33
378.84
677.76
77.21
192.07
191.17
286.01
491.33
93.95
Other Current Liabilities
175.29
151.90
169.31
112.28
71.22
54.85
56.82
42.32
30.94
24.81
Short Term Borrowings
167.05
129.95
220.47
177.44
46.46
62.69
116.20
194.92
2,006.61
13.49
Short Term Provisions
20.51
21.66
10.05
11.55
6.58
4.54
14.11
12.96
13.53
10.41
Total Liabilities
2,873.37
2,333.32
2,148.97
1,994.33
899.13
936.71
886.19
1,005.32
2,956.93
548.44
Net Block
1,698.71
1,328.75
1,282.38
748.31
471.74
453.86
426.06
295.47
237.74
239.08
Gross Block
1,870.27
1,426.67
1,330.01
761.62
708.84
667.74
613.99
461.81
385.15
369.22
Accumulated Depreciation
171.56
97.93
47.63
13.32
237.10
213.88
187.93
166.33
147.41
130.14
Non Current Assets
1,973.47
1,574.95
1,522.00
1,150.95
651.78
557.15
550.05
449.79
343.98
306.47
Capital Work in Progress
220.11
120.66
125.58
312.71
73.37
33.93
35.44
82.94
62.62
43.07
Non Current Investment
0.01
0.01
0.02
0.19
0.36
2.61
10.03
10.03
10.05
1.48
Long Term Loans & Adv.
50.13
66.12
58.09
56.87
99.40
56.95
68.84
57.36
32.91
22.52
Other Non Current Assets
4.50
59.42
55.92
32.87
6.91
9.79
9.69
3.99
0.66
0.32
Current Assets
899.91
758.37
626.98
843.38
247.35
379.56
336.14
555.54
2,612.95
241.98
Current Investments
7.30
10.43
0.00
0.00
0.00
18.67
1.24
5.58
13.33
25.41
Inventories
42.11
33.80
26.00
21.77
11.53
20.37
24.88
18.54
11.99
15.90
Sundry Debtors
454.03
228.52
346.94
705.86
97.21
201.17
205.78
297.41
524.51
89.29
Cash & Bank
263.44
412.92
161.99
62.28
96.70
105.40
72.54
204.55
1,912.02
86.79
Other Current Assets
133.03
51.83
66.62
14.66
41.92
33.95
31.69
29.47
151.11
24.59
Short Term Loans & Adv.
69.22
20.86
25.44
38.81
20.50
17.72
14.86
15.21
15.82
15.83
Net Current Assets
135.51
-30.48
-151.68
-135.64
45.88
65.41
-42.16
19.32
70.55
99.32
Total Assets
2,873.38
2,333.32
2,148.98
1,994.33
899.13
936.71
886.19
1,005.33
2,956.93
548.45

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
146.31
556.30
191.46
176.96
138.42
122.34
87.93
1,774.26
-147.17
2.75
PBT
207.56
302.33
224.82
169.13
152.67
142.22
79.90
53.20
40.90
61.31
Adjustment
315.90
71.37
43.58
35.16
33.85
2.91
30.11
-94.88
-31.16
22.72
Changes in Working Capital
-308.26
244.95
-19.22
1.36
-7.65
-11.80
0.37
1,854.42
-128.75
-62.51
Cash after chg. in Working capital
215.20
618.65
249.18
205.65
178.87
133.32
110.38
1,812.74
-119.00
21.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-68.89
-62.35
-57.72
-28.69
-40.46
-10.98
-22.45
-38.48
-28.16
-18.77
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
-151.41
-154.68
-296.17
-220.05
-63.90
14.85
-108.96
97.26
-1,743.33
75.97
Net Fixed Assets
-465.57
-62.28
-176.83
-287.10
-53.09
-24.03
-25.63
-75.82
-21.18
-8.70
Net Investments
0.02
-5.75
38.50
16.34
20.92
2.03
3.94
-1.85
-25.74
-52.11
Others
314.14
-86.65
-157.84
50.71
-31.73
36.85
-87.27
174.93
-1,696.41
136.78
Cash from Financing Activity
-125.84
-143.12
184.23
46.72
-83.05
-76.65
-128.23
-1,820.00
1,932.80
-18.00
Net Cash Inflow / Outflow
-130.94
258.49
79.52
3.63
-8.54
60.54
-149.25
51.52
42.30
60.72
Opening Cash & Equivalents
353.41
94.92
15.40
11.78
90.35
29.81
179.07
127.55
85.25
24.52
Closing Cash & Equivalent
222.47
353.41
94.92
15.40
81.81
90.35
29.81
179.07
127.55
85.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
44.99
41.65
36.15
25.07
15.10
12.79
10.48
9.27
8.73
8.33
ROA
5.15%
11.25%
10.32%
9.19%
13.74%
12.32%
7.26%
1.77%
1.28%
10.10%
ROE
9.18%
19.40%
20.92%
19.82%
27.07%
28.89%
20.82%
11.69%
7.86%
20.34%
ROCE
13.50%
20.92%
18.22%
20.42%
25.46%
26.32%
15.96%
7.42%
5.92%
20.32%
Fixed Asset Turnover
4.36
4.07
4.58
5.35
3.22
6.11
9.35
9.40
11.83
5.16
Receivable days
17.34
18.70
40.10
37.29
24.60
18.97
18.25
37.67
25.09
11.20
Inventory Days
1.93
1.94
1.82
1.55
2.63
2.11
1.57
1.40
1.14
2.65
Payable days
23.39
30.18
42.86
37.22
24.58
18.67
17.74
36.70
24.57
12.40
Cash Conversion Cycle
-4.12
-9.54
-0.94
1.62
2.65
2.41
2.09
2.37
1.67
1.45
Total Debt/Equity
0.18
0.17
0.25
0.34
0.37
0.51
0.69
1.07
7.23
0.45
Interest Cover
7.27
12.54
15.76
11.35
9.63
7.94
5.32
1.89
1.97
6.39

News Update:


  • Aegis Logistics, Vopak to form major joint venture for LPG, chemical terminals in India
    13th Jul 2021, 09:14 AM

    This investment is another step for Vopak towards its strategy to allocate capital to grow in gas markets

    Read More

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