Aegis Logistics Limited
Aegis Logistics Limited, together with its subsidiaries, operates as an oil, gas, and chemical logistics company primarily in India. The company operates through Liquid Terminal Division and Gas Terminal Division segments. It owns and operates a network of shore based tank farm installations for the handling of bulk liquids, including hazardous chemicals, petroleum products, and petrochemicals fo… Read more
Aegis Logistics Limited (AEGISLOG) - Net Assets
Latest net assets as of September 2025: ₹85.72 Billion INR
Based on the latest financial reports, Aegis Logistics Limited (AEGISLOG) has net assets worth ₹85.72 Billion INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹120.50 Billion) and total liabilities (₹34.78 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹85.72 Billion |
| % of Total Assets | 71.14% |
| Annual Growth Rate | 24.28% |
| 5-Year Change | 179.71% |
| 10-Year Change | 632.78% |
| Growth Volatility | 20.78 |
Aegis Logistics Limited - Net Assets Trend (2005–2025)
This chart illustrates how Aegis Logistics Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Aegis Logistics Limited (2005–2025)
The table below shows the annual net assets of Aegis Logistics Limited from 2005 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹57.21 Billion | +28.23% |
| 2024-03-31 | ₹44.62 Billion | +10.26% |
| 2023-03-31 | ₹40.47 Billion | +78.87% |
| 2022-03-31 | ₹22.62 Billion | +10.60% |
| 2021-03-31 | ₹20.45 Billion | +17.21% |
| 2020-03-31 | ₹17.45 Billion | +19.04% |
| 2019-03-31 | ₹14.66 Billion | +14.81% |
| 2018-03-31 | ₹12.77 Billion | +47.38% |
| 2017-03-31 | ₹8.66 Billion | +10.97% |
| 2016-03-31 | ₹7.81 Billion | +72.06% |
| 2015-03-31 | ₹4.54 Billion | +25.09% |
| 2014-03-31 | ₹3.63 Billion | +15.31% |
| 2013-03-31 | ₹3.15 Billion | +6.63% |
| 2012-03-31 | ₹2.95 Billion | +5.76% |
| 2011-03-31 | ₹2.79 Billion | +51.00% |
| 2010-03-31 | ₹1.85 Billion | +9.24% |
| 2009-03-31 | ₹1.69 Billion | +9.15% |
| 2008-03-31 | ₹1.55 Billion | +32.90% |
| 2007-03-31 | ₹1.17 Billion | +16.94% |
| 2006-03-31 | ₹997.04 Million | +34.64% |
| 2005-03-31 | ₹740.54 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Aegis Logistics Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 4390.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹25.94 Billion | 56.02% |
| Common Stock | ₹351.00 Million | 0.76% |
| Other Components | ₹20.02 Billion | 43.23% |
| Total Equity | ₹46.31 Billion | 100.00% |
Aegis Logistics Limited Competitors by Market Cap
The table below lists competitors of Aegis Logistics Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Southside Bancshares, Inc.
NASDAQ:SBSI
|
$864.71 Million |
|
Jiangsu Yunyi Electric
SHE:300304
|
$864.80 Million |
|
Fujian Nebula Electronics Co Ltd
SHE:300648
|
$864.80 Million |
|
CNA FIN. DL 2,50
F:CNH
|
$865.20 Million |
|
Serena Energia S.A.
SA:SRNA3
|
$864.62 Million |
|
Smartfit Escola de Ginástica e Dança S.A
SA:SMFT3
|
$864.18 Million |
|
CONSUN PHARMAC.GR.HD -10
F:C1P
|
$863.87 Million |
|
Global Brands Manufacture Ltd
TW:6191
|
$863.80 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Aegis Logistics Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 38,943,514,000 to 46,308,200,000, a change of 7,364,686,000 (18.9%).
- Net income of 6,633,779,000 contributed positively to equity growth.
- Dividend payments of 1,347,500,000 reduced retained earnings.
- Other comprehensive income decreased equity by 38,592,500,000.
- Other factors increased equity by 40,670,907,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹6.63 Billion | +14.33% |
| Dividends Paid | ₹1.35 Billion | -2.91% |
| Other Comprehensive Income | ₹-38.59 Billion | -83.34% |
| Other Changes | ₹40.67 Billion | +87.83% |
| Total Change | ₹- | 18.91% |
Book Value vs Market Value Analysis
This analysis compares Aegis Logistics Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 4.70x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 227.96x to 4.70x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-03-31 | ₹2.72 | ₹619.85 | x |
| 2006-03-31 | ₹3.66 | ₹619.85 | x |
| 2007-03-31 | ₹4.28 | ₹619.85 | x |
| 2008-03-31 | ₹4.66 | ₹619.85 | x |
| 2009-03-31 | ₹5.12 | ₹619.85 | x |
| 2010-03-31 | ₹5.90 | ₹619.85 | x |
| 2011-03-31 | ₹8.88 | ₹619.85 | x |
| 2012-03-31 | ₹8.73 | ₹619.85 | x |
| 2013-03-31 | ₹9.27 | ₹619.85 | x |
| 2014-03-31 | ₹10.48 | ₹619.85 | x |
| 2015-03-31 | ₹12.80 | ₹619.85 | x |
| 2016-03-31 | ₹22.14 | ₹619.85 | x |
| 2017-03-31 | ₹25.07 | ₹619.85 | x |
| 2018-03-31 | ₹36.15 | ₹619.85 | x |
| 2019-03-31 | ₹41.66 | ₹619.85 | x |
| 2020-03-31 | ₹47.15 | ₹619.85 | x |
| 2021-03-31 | ₹55.17 | ₹619.85 | x |
| 2022-03-31 | ₹62.10 | ₹619.85 | x |
| 2023-03-31 | ₹100.64 | ₹619.85 | x |
| 2024-03-31 | ₹110.95 | ₹619.85 | x |
| 2025-03-31 | ₹131.93 | ₹619.85 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Aegis Logistics Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 14.33%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.81%
- • Asset Turnover: 0.60x
- • Equity Multiplier: 2.43x
- Recent ROE (14.33%) is below the historical average (16.99%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 17.66% | 10.85% | 0.89x | 1.83x | ₹56.72 Million |
| 2006 | 30.29% | 19.55% | 0.95x | 1.62x | ₹202.28 Million |
| 2007 | 18.48% | 8.96% | 0.98x | 2.11x | ₹98.91 Million |
| 2008 | 24.81% | 9.87% | 1.13x | 2.22x | ₹229.43 Million |
| 2009 | 16.20% | 7.09% | 1.11x | 2.05x | ₹104.86 Million |
| 2010 | 23.29% | 14.11% | 0.79x | 2.08x | ₹245.51 Million |
| 2011 | 16.93% | 2.60% | 3.30x | 1.98x | ₹192.69 Million |
| 2012 | 6.75% | 0.44% | 1.51x | 10.14x | ₹-94.79 Million |
| 2013 | 10.85% | 0.84% | 3.96x | 3.25x | ₹26.36 Million |
| 2014 | 29.53% | 2.64% | 4.41x | 2.54x | ₹683.94 Million |
| 2015 | 24.20% | 2.64% | 4.18x | 2.19x | ₹606.75 Million |
| 2016 | 15.33% | 5.12% | 1.84x | 1.62x | ₹393.95 Million |
| 2017 | 14.24% | 3.03% | 1.93x | 2.43x | ₹355.11 Million |
| 2018 | 16.38% | 4.13% | 2.16x | 1.83x | ₹770.81 Million |
| 2019 | 15.91% | 3.94% | 2.31x | 1.75x | ₹822.61 Million |
| 2020 | 6.02% | 1.39% | 2.46x | 1.77x | ₹-658.67 Million |
| 2021 | 11.54% | 5.81% | 1.25x | 1.59x | ₹297.35 Million |
| 2022 | 16.40% | 7.72% | 1.15x | 1.85x | ₹1.40 Billion |
| 2023 | 13.11% | 5.37% | 1.20x | 2.03x | ₹1.10 Billion |
| 2024 | 14.62% | 8.08% | 0.87x | 2.07x | ₹1.80 Billion |
| 2025 | 14.33% | 9.81% | 0.60x | 2.43x | ₹2.00 Billion |
Industry Comparison
This section compares Aegis Logistics Limited's net assets metrics with peer companies in the Oil & Gas Refining & Marketing industry.
Industry Context
- Industry: Oil & Gas Refining & Marketing
- Average net assets among peers: $144,990,348,441
- Average return on equity (ROE) among peers: 19.70%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Aegis Logistics Limited (AEGISLOG) | ₹85.72 Billion | 17.66% | 0.41x | $864.67 Million |
| Bharat Petroleum Corporation Limited (BPCL) | $296.06 Billion | 25.62% | 2.17x | $6.42 Billion |
| Castrol India Limited (CASTROLIND) | $5.76 Billion | 106.89% | 1.89x | $1.01 Billion |
| Chennai Petroleum Corporation Limited (CHENNPETRO) | $82.07 Billion | 2.61% | 1.08x | $552.36 Million |
| Confidence Petroleum India Limited (CONFIPET) | $2.30 Billion | -9.97% | 0.62x | $44.11 Million |
| Gandhar Oil Refinery (India) Limited (GANDHAR) | $12.24 Billion | 11.48% | 0.59x | $47.21 Million |
| GP Petroleums Limited (GULFPETRO) | $2.19 Billion | 7.10% | 0.35x | $7.24 Million |
| Hindustan Petroleum Corporation Limited (HINDPETRO) | $75.54 Billion | 26.16% | 1.58x | $4.08 Billion |
| Indian Oil Corporation Limited (IOC) | $699.06 Billion | 7.03% | 2.34x | $5.72 Billion |
| Mangalore Refinery and Petrochemicals Limited (MRPL) | $129.70 Billion | 0.43% | 1.66x | $411.84 Million |