Aegis Vopak Terminals Ltd
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 is involved in the storage and handling of liquified petroleum gas, oil, liquid chemical, petrochemical, gas, petroleum, bitumen, and vegetable oil products. The company was… Read more
Aegis Vopak Terminals Ltd (AEGISVOPAK) - Net Assets
Latest net assets as of September 2025: ₹47.42 Billion INR
Based on the latest financial reports, Aegis Vopak Terminals Ltd (AEGISVOPAK) has net assets worth ₹47.42 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 (₹70.72 Billion) and total liabilities (₹23.30 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 | ₹47.42 Billion |
| % of Total Assets | 67.05% |
| Annual Growth Rate | 128.14% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 23759.46 |
Aegis Vopak Terminals Ltd - Net Assets Trend (2022–2025)
This chart illustrates how Aegis Vopak Terminals Ltd'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 Vopak Terminals Ltd (2022–2025)
The table below shows the annual net assets of Aegis Vopak Terminals Ltd from 2022 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹224.44 Million | -97.75% |
| 2024-03-31 | ₹9.97 Billion | +4.62% |
| 2023-03-31 | ₹9.53 Billion | +50354.79% |
| 2022-03-31 | ₹18.89 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Aegis Vopak Terminals Ltd'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 3244718900.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹21.01 Million | 9.36% |
| Common Stock | ₹115.60 Million | 51.51% |
| Other Comprehensive Income | ₹-18.57 Million | -8.27% |
| Other Components | ₹106.40 Million | 47.41% |
| Total Equity | ₹224.44 Million | 100.00% |
Aegis Vopak Terminals Ltd Competitors by Market Cap
The table below lists competitors of Aegis Vopak Terminals Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Raging Rhino Capital Corp.
V:RRCC-P
|
$20.88K |
|
Planet X Capital Corp.
V:XOX-P
|
$20.89K |
|
Pentagon I Capital Corp.
V:PNTI-P
|
$20.89K |
|
MM Conferences S.A.
WAR:MMC
|
$20.89K |
|
GREE (V3U.SG)
STU:V3U
|
$20.83K |
|
Cicero Inc
PINK:CICN
|
$20.83K |
|
SCOTTS MIRACLE-A-
BE:SMG
|
$20.82K |
|
Lotus Creek Exploration Inc.
V:LTC
|
$20.82K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Aegis Vopak Terminals Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 9,971,650,000 to 224,435,577, a change of -9,747,214,423 (-97.7%).
- Net income of 14,873,973 contributed positively to equity growth.
- Other comprehensive income decreased equity by 18,570,857.
- Other factors decreased equity by 9,743,517,539.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹14.87 Million | +6.63% |
| Other Comprehensive Income | ₹-18.57 Million | -8.27% |
| Other Changes | ₹-9.74 Billion | -4341.34% |
| Total Change | ₹- | -97.75% |
Book Value vs Market Value Analysis
This analysis compares Aegis Vopak Terminals Ltd'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: 827.83x
- 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 11251.19x to 827.83x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-03-31 | ₹0.02 | ₹191.82 | x |
| 2023-03-31 | ₹8.60 | ₹191.82 | x |
| 2024-03-31 | ₹9.00 | ₹191.82 | x |
| 2025-03-31 | ₹0.23 | ₹191.82 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Aegis Vopak Terminals Ltd 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): 6.63%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 20.49%
- • Asset Turnover: 0.10x
- • Equity Multiplier: 3.19x
- Recent ROE (6.63%) is above the historical average (-10.63%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | -57.81% | 0.00% | 0.00x | 54.29x | ₹-12.81 Million |
| 2023 | -0.01% | -0.02% | 0.10x | 3.65x | ₹-953.84 Million |
| 2024 | 8.68% | 15.41% | 0.12x | 4.54x | ₹-131.72 Million |
| 2025 | 6.63% | 20.49% | 0.10x | 3.19x | ₹-7.57 Million |
Industry Comparison
This section compares Aegis Vopak Terminals Ltd's net assets metrics with peer companies in the Oil & Gas Equipment & Services industry.
Industry Context
- Industry: Oil & Gas Equipment & Services
- Average net assets among peers: $2,202,793,916
- Average return on equity (ROE) among peers: 8.92%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Aegis Vopak Terminals Ltd (AEGISVOPAK) | ₹47.42 Billion | -57.81% | 0.49x | $20.86K |
| Aakash Exploration Services Limited (AAKASH) | $52.70 Million | 2.73% | 1.00x | $3.38 Million |
| Alphageo (India) Limited (ALPHAGEO) | $216.03 Million | 19.54% | 2.10x | $6.19 Million |
| Asian Energy Services Limited (ASIANENE) | $1.99 Billion | -22.24% | 0.49x | $52.38 Million |
| Dolphin Offshore Enterprises (India) Limited (DOLPHIN) | $499.72 Million | 33.69% | 4.13x | $24.07 Million |
| Jindal Drilling And Industries Limited (JINDRILL) | $11.94 Billion | 5.40% | 0.50x | $47.28 Million |
| Likhitha Infrastructure Limited (LIKHITHA) | $699.56 Million | 28.85% | 0.44x | $19.20 Million |
| Oil Country Tubular Limited (OILCOUNTUB) | $2.41 Billion | -2.73% | 0.81x | $6.65 Million |
| South West Pinnacle Exploration Limited (SOUTHWEST) | $1.21 Billion | 6.81% | 0.93x | $15.63 Million |
| United Drilling Tools Limited (UNIDT) | $792.63 Million | 8.24% | 0.58x | $6.86 Million |