Aegis Vopak Terminals Peer Comparison

NSE: AEGISVOPAK | BSE: 544407

₹284.80

₹-0.40 (-0.14%)

As on 09-Oct-2026IST

Market cap

₹31,689 Cr

Revenue (TTM)

₹862 Cr

P/E Ratio

126.7

P/B Ratio

9.1

Div. Yield

0.1 %

Edit

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Market cap (₹ Cr)	31,689	2,356	2,238	310	1,78,563
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	126.67	10.71	89.12	7.52	5.31
Price-To-Book	9.11	2.13	1.61	0.82	0.82

Income Statement (₹ Cr)

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Operating Revenue	862.34	2,262.51	298.68	714.39	9,61,536.75
Total Income	875.44	2,279.33	331.68	720.84	9,65,562.44
Total Expenditure	220.39	1,997.18	216.55	656.86	8,93,021.83
EBITDA	641.95	265.33	82.13	57.53	68,514.92
Depreciation	210.56	34.41	72.86	3.98	19,308.48
EBIT	431.39	230.92	9.27	53.56	49,206.44
Interest	118.29	2.22	15.88	1.74	7,967.36
Other Income	13.09	16.82	33.00	6.45	4,025.69
Exceptional Items	0.00	0.00	0.00	-3.26	0.00
Profit before Tax	326.19	245.52	26.39	55.00	45,264.77
Provision for Tax	67.45	56.63	1.28	13.78	12,060.90
Profit after Tax	258.74	188.89	25.11	41.22	33,203.87

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Shareholder's Funds	4,290.57	1,035.61	1,384.71	355.02	2,19,517.55
Minority Interest	-8.57	0.00	0.00	0.00	-2,076.30
Non-Current Liabilities	2,040.76	49.70	303.10	7.47	92,237.48
Current Liabilities	1,990.83	320.74	482.98	67.49	2,11,170.37
Total Liabilities	8,421.11	1,813.85	2,170.33	429.97	5,54,208.79

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Non-Current Assets	6,889.92	428.63	1,538.43	98.32	3,64,137.03
Current Assets	735.25	946.68	533.35	316.36	1,55,175.24
Total Assets	8,421.11	1,813.85	2,170.33	429.97	5,54,208.79
Total Debt*	2,117.62	0.00	49.77	19.90	1,20,089.13
Net Current Assets	-1,255.58	625.94	50.37	248.88	-55,995.13
Contingent Liabilities	52.36	34.20	298.56	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	177.84	43.70	76,142.08
Cash Flow from Investing Activities	-3,077.43	47.24	-92.68	-32.85	-22,273.78
Cash from Financing Activities	1,956.46	-121.96	-79.55	-8.49	-52,671.57
Net Cash Inflow / Outflow	-419.01	119.07	5.61	2.36	1,196.73

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
ROCE (%)	11.76	24.70	5.76	10.20	19.69
ROE (%)	5.54	21.85	1.82	12.55	16.16
ROA (%)	3.55	14.21	1.21	9.87	6.41
EBIT Margin (%)	50.03	10.21	3.10	7.50	5.12
Net Margin (%)	29.56	8.29	7.57	5.72	3.44
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Revenue Growth (%)	20.22	12.83	-17.80	18.68	11.63
EBIT Growth (%)	11.96	27.93	-85.77	54.75	118.89
Net Profit Growth (%)	27.47	23.67	-83.17	55.12	128.42
EPS Growth (%)	22.22	15.76	-78.59	64.27	108.25
Book Value Growth (%)	345.58	13.30	4.80	7.92	17.71

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Price / Earnings	126.67	10.71	89.12	7.10	5.31
Price / Book Value	9.11	2.13	1.61	0.82	0.82
Dividend Yield (%)	0.07	4.29	0.00	0.82	5.54
EV/EBITDA	52.18	8.11	27.18	5.63	4.19
Market Cap (₹ Cr)	17,921.75	2,109.56	1,564.43	122.74	1,86,612.43

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Debt to Equity	0.08	0.00	0.01	0.00	0.25
Short term debt to equity ratio	--	--	--	0.05	0.23
Current Ratio	0.37	2.95	1.10	4.69	0.73
Quick Ratio	0.36	1.94	0.29	3.36	0.18
Interest Coverage	3.76	111.59	2.66	32.57	6.68

	Aegis Vopak Terminals	Tide Water Oil	Hindustan Oil	GP Petroleums	Indian Oil
Debtors to sales (%)	21.59	15.26	10.10	20.25	1.52
Asset Turnover	0.12	1.70	0.14	1.71	1.86
Receivable days	60.49	48.68	104.52	85.46	6.69
Inventory Days	6.35	50.17	418.78	48.63	46.77
Payable days	--	52.88	-205.31	17.79	33.99
Cash Conversion Cycle	--	45.97	728.62	116.30	19.48

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