Aegis Logistics Limited

Oil, Gas & Consumable Fuels · Gas

NSE: AEGISLOG BSE: 500003

₹1380.10

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Gas

The largest companies in the same industry by market cap. This company ranks #3 of 9. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
GAIL (India) Limited	112,138	12.0	8.5%	-2.3%	3.22%	65	94	31
Adani Total Gas Limited	65,318	107.4	13.5%	-7.4%	0.04%	54	0	30
Aegis Logistics Limited (this stock)	48,442	38.2	12.6%	75.3%	0.49%	83	37	51
Petronet LNG Limited	42,675	10.3	17.6%	3.6%	3.51%	72	93	33
GUJARAT ENERGY LIMITED	22,290	9.8	5.4%	-45.4%	3.75%	71	99	46
Indraprastha Gas Limited	20,385	17.1	13.4%	-30.3%	—	66	78	14
Mahanagar Gas Limited	10,451	14.5	14.9%	-17.1%	2.84%	69	85	14
Confidence Petroleum India Limited	2,928	23.0	6.3%	92.9%	0.11%	48	77	52

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹47,595 Cr

EV / EBITDA

28.8x

EV / Sales

10.08x

Market cap / Sales

10.26x

Earnings yield

2.62%

Quarterly Financials

Download CSV

Standalone Consolidated

↑ Positive

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 1,137 Cr, up 30.5% YoY.

↑ Positive

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 394 Cr, up 469.7% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	1,069	528	394	₹11.2300
March 31, 2026	1,713	639	524	₹14.9400
Dec. 31, 2025	914	216	183	₹5.2500
Sept. 30, 2025	1,028	224	167	₹4.7500
June 30, 2025	837	94	69	₹1.9700
March 31, 2025	914	268	226	₹6.4300
Dec. 31, 2024	672	93	66	₹1.8700
Sept. 30, 2024	658	96	72	₹2.0600
June 30, 2024	732	220	165	₹4.7100
March 31, 2024	722	160	126	₹3.5900
Dec. 31, 2023	824	135	108	₹3.0700
Sept. 30, 2023	584	130	104	₹2.9600
June 30, 2023	850	99	74	₹2.1200

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	1,137	1,952	1,049	1,181	872	951	708	694	885	783	884	641	882
Operating revenue	1,069	1,713	914	1,028	837	914	672	658	732	722	824	584	850
Other income	69	239	135	154	35	36	36	35	153	62	60	57	32
Operating expenses	600	1,297	824	948	769	669	609	592	658	618	741	503	777
Operating profit	469	416	89	79	67	246	63	67	74	103	83	81	74
Operating profit margin	43.8%	24.3%	9.8%	7.7%	8.1%	26.9%	9.4%	10.1%	10.1%	14.3%	10.1%	13.8%	8.7%
Depreciation	6	6	6	6	5	5	4	4	4	3	5	5	5
Interest	4	10	3	3	4	8	2	2	2	2	3	3	2
Exceptional items, gain / (loss)	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit before tax	528	639	216	224	94	268	93	96	220	160	135	130	99
Tax	134	114	33	57	24	43	27	24	55	34	27	26	24
Net profit	394	524	183	167	69	226	66	72	165	126	108	104	74
EPS	11.23	14.94	5.25	4.75	1.97	6.43	1.87	2.06	4.71	3.59	3.07	2.96	2.12
Net profit (TTM)	1,269	944	645	527	433	529	429	471	503	412	441	420	417
EPS (TTM)	36.17	26.91	18.40	15.02	12.33	15.07	12.23	13.43	14.33	11.74	12.58	11.98	11.89

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	4,492	1,172	944
March 31, 2025	2,977	678	529
March 31, 2024	2,980	523	412
March 31, 2023	3,075	1,031	817

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	9.9%	45.0%	5,054^†	3,238^†	3,190^†	3,803^†	1,491^†	787^†	926^†	727^†	529^†	408^†
Operating revenue	13.5%	44.8%	4,492	2,977	2,980	3,075	1,228^†	705^†	860^†	707^†	502^†	391^†
Other income	—	—	563^†	261^†	210^†	728^†	263^†	82^†	67^†	20^†	28^†	17^†
Operating expenses	—	—	3,839^†	2,527^†	2,639^†	2,731^†	—	—	—	—	—	286^†
Operating profit	23.8%	—	653^†	450^†	341^†	344^†	—	—	—	—	—	106^†
Operating profit margin	—	—	14.5%^†	15.1%^†	11.4%^†	11.2%^†	—	—	—	—	—	27.0%^†
Depreciation	—	—	21^†	18^†	18^†	25^†	—	—	—	—	—	11^†
Interest	—	—	21^†	15^†	10^†	17^†	19^†	15^†	23^†	21^†	7^†	8^†
Exceptional items, gain / (loss)	—	—	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†	0^†
Profit before tax	4.4%	45.2%	1,172	678	523	1,031	525^†	182^†	3^†	127^†	109^†	98^†
Tax	—	—	229^†	149^†	111^†	214^†	73^†	26^†	-21^†	38^†	8^†	35^†
Net profit	4.9%	43.3%	944	529	412	817	452^†	156^†	25^†	89^†	101^†	63^†
EPS	4.9%	43.1%	26.91^†	15.07^†	11.74^†	23.29^†	12.88^†	4.49^†	0.74^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	14.5%^†	15.1%^†	11.4%^†	11.2%^†	—	—	—	—	—	27.0%^†
EBIT margin	26.6%^†	23.3%^†	17.9%^†	34.1%^†	44.3%^†	28.0%^†	3.0%^†	21.0%^†	23.2%^†	27.0%^†
PBT margin	26.1%	22.8%	17.6%	33.5%	42.7%^†	25.8%^†	0.4%^†	18.0%^†	21.8%^†	25.0%^†
Net margin	21.0%	17.8%	13.8%	26.6%	36.8%^†	22.1%^†	2.9%^†	12.5%^†	20.1%^†	16.1%^†
Interest coverage	55.65x^†	46.52x^†	53.11x^†	63.06x^†	28.97x^†	12.75x^†	1.15x^†	6.95x^†	15.69x^†	13.98x^†
Dividend payout	29.7%^†	21.6%^†	49.0%^†	21.5%^†	15.5%^†	26.7%^†	189.2%^†	—	—	—
Earnings retention	70.3%^†	78.4%^†	51.0%^†	78.5%^†	84.5%^†	73.3%^†	-89.2%^†	—	—	—
Current ratio	3.10x	3.15x	—	—	—	—	—	—	—	—
Quick ratio	3.02x	2.92x	—	—	—	—	—	—	—	—
Debt to equity	0.09x	0.10x	—	—	—	—	—	—	—	—
Return on equity	27.3%	18.9%	—	—	—	—	—	—	—	—
Return on assets	17.4%	13.9%	—	—	—	—	—	—	—	—
Return on capital employed	27.8%^†	22.2%^†	—	—	—	—	—	—	—	—
Asset turnover	0.83x	0.78x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	957	493	-311	484	473
March 31, 2025	76	-468	28	377	-301
March 31, 2024	490	-24	-126	175	315
March 31, 2023	145	405	-573	127	18
March 31, 2022	174	60	-206	178	-4

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	5,408	3,459	3,424	299	0	3,447	1,113	1,146	691	81
March 31, 2025	3,797	2,797	2,762	287	0	2,154	683	6	600	157
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.