Valuation Aegis Logistics Limited

Stocks

Delayed NSE India S.E. 09:44:11 29/10/2026 GMT			5-day change	1st Jan Change
1,186.70 ^INR	+0.32%		-9.00%	+65.37%

10-26	Aegis Logistics Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
10-19	BNP Paribas, HSBC, JPMorgan Discuss Financing for Aegis' Tristar Purchase	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	72,148	133,011	156,774	282,713	210,126	415,198	-	-
Change	-	84.36%	17.87%	80.33%	-25.68%	97.59%	-	-
Enterprise Value (EV) ¹	74,473	128,271	153,720	282,713	201,423	416,681	440,997	460,441
Change	-	72.24%	19.84%	83.91%	-28.75%	106.87%	5.84%	4.41%
P/E	20.2x	28.7x	27.5x	42.6x	23.4x	29.3x	28.2x	21.7x
PBR	3.31x	3.77x	4.03x	6.11x	3.47x	4.25x	4.67x	4.09x
PEG	-	1x	1.2x	2.6x	0.7x	0.5x	7.77x	0.7x
Capitalization / Revenue	1.56x	1.54x	2.23x	4.18x	2.52x	4.54x	3.19x	2.56x
EV / Revenue	1.61x	1.49x	2.18x	4.18x	2.42x	4.56x	3.39x	2.84x
EV / EBITDA	13.9x	19.1x	16.7x	25.7x	13.9x	18.9x	17.9x	14.2x
EV / EBIT	16.4x	23.5x	19.5x	29.9x	16.1x	21.1x	20.3x	15.9x
EV / FCF	-57.2x	-71.4x	366x	-73.1x	16.7x	-43.7x	179x	187x
FCF Yield	-1.75%	-1.4%	0.27%	-1.37%	5.99%	-2.29%	0.56%	0.54%
Dividend per Share ²	2.5	5.75	6.5	6	6.7	8.7	11.32	13.53
Rate of return	1.22%	1.52%	1.46%	0.74%	1.12%	0.74%	0.96%	1.14%
EPS ²	10.19	13.19	16.22	18.9	25.59	40.41	41.88	54.39
Distribution rate	24.5%	43.6%	40.1%	31.7%	26.2%	21.5%	27%	24.9%
Net sales ¹	46,310	86,272	70,459	67,638	83,332	91,452	130,152	162,271
EBITDA ¹	5,344	6,718	9,228	10,980	14,518	22,095	24,622	32,350
EBIT ¹	4,550	5,460	7,875	9,457	12,525	19,736	21,768	28,987
Net income ¹	3,575	4,630	5,692	6,634	8,982	14,179	14,700	19,100
Net Debt ¹	2,325	-4,741	-3,054	-	-8,703	1,483	25,799	45,243
Reference price ²	205.55	378.95	446.65	805.45	598.65	1,182.90	1,182.90	1,182.90
Nbr of stocks (in thousands)	351,000	351,000	351,000	351,000	351,000	351,000	-	-
Announcement Date	27/05/22	30/05/23	24/05/24	19/06/25	29/05/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AEGIS LOGISTICS LIMITED	29.27x	4.56x	18.86x	0.74%	4.36B
ENBRIDGE INC.	24.48x	3.3x	13.11x	5.72%	108B
WILLIAMS COMPANIES, INC.	29.77x	10.03x	14.56x	2.84%	90.84B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.65x	1.83x	10.5x	5.89%	82.19B
KINDER MORGAN, INC.	21.79x	5.84x	11.74x	3.55%	74.76B
ENERGY TRANSFER LP	11.93x	1.13x	7.26x	6.6%	71.31B
TC ENERGY CORPORATION	22.94x	9.5x	12.76x	3.97%	65.57B
TARGA RESOURCES CORP.	26.96x	4.51x	14.33x	1.63%	65.59B
CHENIERE ENERGY, INC.	37.65x	3.65x	9.92x	0.78%	61.5B
MPLX LP	13.67x	6.47x	11.7x	7.72%	59.75B
Average	23.11x	5.08x	12.48x	3.94%	68.37B
Weighted average by Cap.	22.52x	5.10x	11.94x	4.35%