Aegis Vopak Terminals Peer Comparison

NSE: AEGISVOPAK | BSE: 544407

₹270.10

₹1.35 (0.50%)

As on 01-Sep-2026IST

Market cap

₹29,949 Cr

Revenue (TTM)

₹862 Cr

P/E Ratio

119.7

P/B Ratio

8.6

Div. Yield

0.1 %

Edit

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Market cap (₹ Cr)	29,949	2,587	2,234	338	1,92,684
Revenue (₹ Cr)	862	2,263	299	714	9,61,537
Net Profit (₹ Cr)	258.74	188.89	25.11	41.22	33,203.87
Net Margin (%)	29.56	8.29	7.57	5.72	3.44
RoE (%)	5.54	21.85	1.82	12.55	16.16
Price to Earnings	119.71	11.77	88.96	8.19	5.73
Price-To-Book	8.61	2.34	1.61	0.90	0.88

Income Statement (₹ Cr)

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Operating Revenue	923.08	2,168.54	420.87	642.61	7,84,415.43
Total Income	960.54	2,186.23	496.99	648.53	7,88,578.42
Total Expenditure	236.63	1,941.59	247.31	603.87	7,07,307.56
EBITDA	686.45	226.95	173.56	38.74	77,107.87
Depreciation	207.74	34.15	77.62	4.27	18,420.24
EBIT	478.71	192.80	95.94	34.47	58,687.63
Interest	109.73	2.39	22.12	1.79	8,354.10
Other Income	37.47	17.69	76.12	5.92	4,162.99
Exceptional Items	--	-6.56	--	-3.26	1,838.02
Profit before Tax	406.45	238.43	149.95	35.33	57,472.08
Provision for Tax	64.53	46.81	2.74	8.86	13,794.76
Profit after Tax	341.92	191.62	147.21	26.47	43,677.32

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Shareholder's Funds	4,290.57	1,035.61	1,321.26	355.01	2,19,517.55
Minority Interest	127.97	--	--	--	6,029.56
Non-Current Liabilities	2,011.74	200.56	297.82	7.47	1,06,296.44
Current Liabilities	1,990.83	569.98	343.29	67.49	2,22,329.81
Total Liabilities	8,421.11	1,813.85	1,962.37	429.97	5,54,208.79

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Non-Current Assets	7,685.86	610.23	1,340.05	113.61	3,86,238.58
Current Assets	735.25	1,201.61	622.33	316.36	1,66,334.68
Total Assets	8,421.11	1,813.85	1,962.37	429.97	5,54,208.79
Total Debt*	2,117.62	0.00	120.58	19.90	1,20,089.13
Net Current Assets	-1,255.58	631.63	279.04	248.88	-55,995.13
Contingent Liabilities	52.36	34.20	285.87	10.94	18,742.09

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Cash From Operating Activities	701.96	193.79	160.70	43.70	76,142.08
Cash Flow from Investing Activities	-3,077.43	47.24	-82.59	-32.85	-22,273.78
Cash from Financing Activities	1,956.46	-121.96	-77.69	-8.49	-52,671.57
Net Cash Inflow / Outflow	-419.01	119.07	0.43	2.36	1,196.73

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
ROCE (%)	11.76	24.70	12.33	10.20	19.69
ROE (%)	16.38	19.66	11.80	7.74	21.52
ROA (%)	4.51	11.06	7.52	6.33	8.13
EBIT Margin (%)	78.42	11.28	59.33	6.95	10.36
Net Margin (%)	35.60	8.76	29.62	4.08	5.54
Cash Profit Margin (%)	59.55	9.43	53.42	4.78	6.89

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Revenue Growth (%)	16.96	9.96	-43.82	5.37	3.47
EBIT Growth (%)	19.37	14.97	-23.82	6.34	105.47
Net Profit Growth (%)	52.07	13.55	-34.99	0.57	216.76
EPS Growth (%)	38.24	13.55	-34.99	0.57	209.58
Book Value Growth (%)	345.58	13.30	12.50	7.92	17.71

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Price / Earnings	57.72	11.01	15.37	4.64	4.43
Price / Book Value	5.26	2.04	1.71	0.35	0.85
Dividend Yield (%)	0.12	4.67	0.00	2.08	5.17
EV/EBITDA	27.26	7.79	9.00	3.07	3.72
Market Cap (₹ Cr)	17,921.75	2,109.56	2,262.68	122.74	1,86,612.43

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Debt to Equity	0.62	0.00	0.09	0.06	0.55
Short term debt to equity ratio	--	--	0.03	0.05	0.23
Current Ratio	0.37	2.11	1.81	4.69	0.75
Quick Ratio	0.36	1.54	1.20	3.36	0.22
Interest Coverage	4.70	100.76	7.78	20.69	7.88

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Debtors to sales (%)	20.17	15.93	28.64	22.51	1.87
Asset Turnover	0.12	1.38	0.22	1.54	1.68
Receivable days	60.49	48.68	188.64	85.46	6.69
Inventory Days	6.35	50.17	109.48	48.63	46.77
Payable days	--	52.88	-384.51	17.79	33.99
Cash Conversion Cycle	--	45.97	682.62	116.30	19.48

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.