As of 6 Nov 2026, Aegis Vopak Terminals trades at 96.3× trailing earnings, above the industry P/E of 28.7×, and the shares are 23% below their 52-week high. It earns ROCE of 7.9% and ROE of 7.0%, and sales grew 38% a year over 3 years. Its dividend yield is 0.1%, and debt is 0.90× equity. It is a small-cap company with a market cap of ₹27,312 Cr, the largest of 12 Oil & Gas Equipment & Services companies by market cap; the shares fell 14% over the past year.
- ₹235.87
- ₹250.00
- ₹226.50
- ₹236.63
- 17 L
Health check
- ReturnsBehind
−13.7% over a year, better than 0 of 7 peers.
- Price tagPricier
P/E 96.3 vs industry 28.7.
- GrowthStrong
Sales +37.7% a year over 3 years.
- ProfitabilityWeak
ROCE 7.9% vs peer median 13.3%.
- Balance sheetFair
Debt 0.90× equity, interest covered 4.8×, Piotroski 6 of 9.
- Red flags2 to check
Return on equity is low at 7.0%.
Small cap
Market sensitivity
Key metrics
- Market cap
- ₹27,312 Cr
- Small cap
- P/E
- 96.3
- Industry 28.7
- Price to book
- 6.15
- Peers 3.14
- Dividend yield
- 0.08%
- ROE
- 7.0%
- Peers 17.7%
- ROCE
- 7.9%
- Peers 13.3%
- Debt to equity
- 0.90
- Debt ₹4,121 Cr
- EPS (TTM)
- ₹2.56
- Face value ₹10
- OPM (TTM)
- 52.6%
- Net margin 30.7%
- Sales growth
- +16.6%
- Latest quarter vs a year ago
- Profit growth
- −2.3%
- Latest quarter vs a year ago
- Price to sales
- 27.60
- EV/EBITDA 44.9
Strengths and risks
Strengths
- Quarterly sales up 16.6% on a year ago.
- Net margin of 30.7%.
- Positive operating cash flow in each of the last 4 years.
Risks to check
- Return on equity is low at 7.0%.
- P/E of 96.3 against an industry P/E of 28.7.
About Aegis Vopak Terminals
Aegis Vopak Terminals Limited engages in the business of storage and terminalling facilities for LPG and chemical products in India. The company operates through Gas Terminal Division and Liquid Terminal Division segments. It engages in the storage and handling of liquified petroleum gas, oil, chemicals, petrochemical, gas, petroleum, bitumen, and vegetable oil products. The company was formerly known as Aegis LPG Logistics (Pipavav) Limited and changed…
- Headquarters
- Mumbai
- Employees
- 477
- Sector
- Energy
- ISIN
- INE0INX01018
- Website
- aegisvopak.com
Price range
- Avg volume (3M)
- 11.5 L
- 1-year return
- minus 13.7%
- From 52-week high
- minus 23.2%
Peers · Oil & Gas Equipment & Services
| Company | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| AEGISVOPAKAegis Vopak Terminals | 246.50 | plus 4.17% | 27,312 | 96.3 | 44.7 | 7.9% | 52.6% | 0.90 | 37.7% | minus 13.7% |
| DOLPHINDolphin Offshore Enterprises (India) | 636.85 | minus 2.60% | 2,548 | 33.9 | 37.4 | 13.3% | 44.7% | 0.42 | – | plus 58.6% |
| ASIANENEAsian Energy Services | 401.65 | plus 0.34% | 1,955 | 31.8 | 21.7 | 13.3% | 9.1% | 0.26 | 93.4% | plus 16.5% |
| JINDRILLJindal Drilling And Industries | 515.30 | minus 0.64% | 1,493 | 7.8 | 3.8 | 13.3% | 21.8% | 0.05 | 24.8% | minus 11.3% |
| LIKHITHALikhitha Infrastructure | 211.45 | minus 2.47% | 835 | 25.5 | 13.8 | – | 11.0% | 0.00 | 7.8% | minus 8.8% |
| SOUTHWESTSouth West Pinnacle Exploration | 176.40 | minus 8.42% | 576 | 13.5 | 10.8 | 22.7% | 20.8% | 0.39 | 25.0% | plus 7.2% |
| CRYOGENICCryogenic OGS | 374.45 | plus 4.99% | 535 | 46.1 | 45.0 | 21.5% | 23.6% | 0.14 | 22.8% | plus 64.4% |
| TRISHAKTTrishakti Industries | 289.05 | minus 4.71% | 488 | 33.1 | 27.1 | 11.6% | 29.6% | 1.91 | 13.4% | plus 113.0% |
| Median of 7 peers | – | −2.47% | 835 | 31.8 | 21.7 | 13.3% | 21.8% | 0.26 | 23.8% | 16.5% |
Quarterly results
| ₹ Cr | Sep 25 | Dec 25 | Mar 26 | Jun 26 | Sep 26 |
|---|---|---|---|---|---|
| 232 | 197 | 243 | 234 | 271 | |
| 114 | 102 | 120 | 110 | 117 | |
| 119 | 95.7 | 124 | 124 | 154 | |
| 51.0% | 48.5% | 50.9% | 53.0% | 56.9% | |
| 17.4 | 2.9 | 4.4 | 4.4 | 5.7 | |
| 18.6 | 19.5 | 41.1 | 39.3 | 40.3 | |
| 117 | 79.1 | 87.1 | 89 | 120 | |
| 14.6% | 22.2% | 15.2% | 22.0% | 19.4% | |
| 88.6 | 61.5 | 68.6 | 66.1 | 86.6 | |
| 0.80 | 0.56 | 0.62 | 0.60 | 0.78 |
Profit & loss
- Sales CAGR 3Y
- +37.7%
- ROE
- 7.0%
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 353 | 562 | 789 | 923 | |
| – | +59.0% | +40.5% | +17.0% | |
| 123 | 162 | 213 | 236 | |
| 230 | 400 | 576 | 687 | |
| 65.1% | 71.2% | 72.9% | 74.5% | |
| 2.1 | 4.4 | 28.6 | 19.7 | |
| 138 | 169 | 191 | 107 | |
| 91.2 | 114 | 148 | 208 | |
| −0.9 | 0 | −0.1 | 13.8 | |
| 2.6 | 121 | 265 | 406 | |
| 102.9% | 28.5% | 15.3% | 15.9% | |
| −0.1 | 86.5 | 200 | 310 | |
| – | – | +131.6% | +54.9% | |
| -0.00 | 0.78 | 1.81 | 2.85 |
Forecast
Balance sheet
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 1.1 | 1.1 | 989 | 1,108 | |
| 952 | 996 | 354 | 3,183 | |
| 2,374 | 3,273 | 4,018 | 3,731 | |
| 155 | 253 | 1,395 | 429 | |
| 3,481 | 4,523 | 6,755 | 8,450 | |
| 3,219 | 4,118 | 5,689 | 7,610 | |
| 202 | 641 | 656 | 975 | |
| – | – | – | 9.9 | |
| 23 | 107 | 726 | 307 | |
| 37.1 | −342 | −316 | −452 | |
| 3,481 | 4,523 | 6,755 | 8,450 |
Cash flow
| ₹ Cr | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 172 | 337 | 576 | 702 | |
| −1,786 | −857 | −381 | −3,077 | |
| 1,629 | 603 | 385 | 1,956 | |
| 16 | 82.7 | 581 | −419 | |
| −179 | −663 | −136 | −701 | |
| −6.4 | −326 | 441 | 0.6 | |
| – | −32.9 | – | −186 |
Shareholding pattern
- Promoters86.93%
- Public13.07%
| Quarter | Split | Promoters | Public | Promoter change |
|---|---|---|---|---|
| 30 Sep 2026 | 86.93% | 13.07% | 0.00 | |
| 30 Jun 2026 | 86.93% | 13.07% | 0.00 | |
| 31 Mar 2026 | 86.93% | 13.07% | 0.00 | |
| 31 Dec 2025 | 86.93% | 13.07% | 0.00 | |
| 30 Sep 2025 | 86.93% | 13.07% | – |
Major shareholders
Filings & events
News
No recent news coverage found.