Aegis Vopak Terminals Peer Comparison

NSE: AEGISVOPAK | BSE: 544407

₹220.95

₹-15.25 (-6.46%)

As on 30-Oct-2026IST

Market cap

₹24,553 Cr

Revenue (TTM)

₹946 Cr

P/E Ratio

86.8

P/B Ratio

6.9

Div. Yield

0.1 %

Edit

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Market cap (₹ Cr)	24,553	331	1,83,576	1,23,344	72,240
Revenue (₹ Cr)	946	903	10,23,129	5,88,946	5,32,615
Net Profit (₹ Cr)	301.21	51.02	47,578.41	15,312.05	-476.05
Net Margin (%)	31.28	5.61	4.63	2.59	-0.09
RoE (%)	6.47	14.37	20.87	14.84	2.43
Price to Earnings	86.82	6.48	3.89	7.80	50.26
Price-To-Book	6.88	0.85	0.79	1.21	1.37

Income Statement (₹ Cr)

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Operating Revenue	945.55	902.98	10,23,129.02	5,88,946.00	5,32,614.64
Total Income	962.86	909.90	10,27,183.94	5,92,141.01	5,34,921.89
Total Expenditure	228.66	832.41	9,37,061.61	5,62,264.99	5,23,480.13
EBITDA	716.89	70.57	86,067.41	26,681.01	9,134.51
Depreciation	219.20	3.70	19,510.98	8,174.79	7,912.31
EBIT	497.70	66.87	66,556.43	18,506.22	1,222.20
Interest	140.27	2.62	8,196.98	2,980.46	3,832.06
Other Income	17.31	6.92	4,054.92	3,195.01	2,307.25
Exceptional Items	0.00	-3.26	0.00	1,707.11	0.00
Profit before Tax	374.74	67.89	62,414.37	20,427.88	-302.61
Provision for Tax	73.53	16.87	14,835.96	5,115.83	173.44
Profit after Tax	301.21	51.02	47,578.41	15,312.05	-476.05

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Shareholder's Funds	4,451.49	389.00	2,33,257.40	1,01,463.89	52,688.41
Minority Interest	-18.41	0.00	-2,797.74	0.00	0.00
Non-Current Liabilities	2,281.96	6.58	95,987.52	37,384.84	43,955.88
Current Liabilities	2,243.97	117.17	2,40,718.30	1,22,670.07	1,17,170.33
Total Liabilities	8,421.11	429.97	5,54,208.79	2,48,616.03	2,03,039.24

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Non-Current Assets	7,453.30	126.18	3,64,621.29	1,71,765.26	1,42,529.64
Current Assets	815.06	373.78	2,03,853.35	84,729.75	67,148.89
Total Assets	8,421.11	429.97	5,54,208.79	2,48,616.03	2,03,039.24
Total Debt*	2,117.62	19.90	1,20,089.13	44,807.67	50,898.87
Net Current Assets	-1,428.91	256.61	-36,864.95	-37,940.32	-50,021.44
Contingent Liabilities	52.36	10.94	18,742.09	9,675.82	5,282.30

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Cash From Operating Activities	701.96	43.70	76,142.08	50,768.99	36,110.68
Cash Flow from Investing Activities	-3,077.43	-32.85	-22,273.78	-26,067.23	-11,403.94
Cash from Financing Activities	1,956.46	-8.49	-52,671.57	-24,939.70	-22,770.27
Net Cash Inflow / Outflow	-419.01	2.36	1,196.73	-237.94	1,936.47

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
ROCE (%)	11.76	10.20	19.69	27.09	23.10
ROE (%)	6.47	14.37	20.87	14.84	2.43
ROA (%)	3.72	11.18	8.70	6.26	-0.23
EBIT Margin (%)	52.64	7.40	6.51	3.14	0.23
Net Margin (%)	31.28	5.61	4.63	2.59	-0.09
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Revenue Growth (%)	18.06	43.51	17.71	16.46	13.78
EBIT Growth (%)	16.78	90.15	89.64	-31.62	-93.83
Net Profit Growth (%)	7.24	87.60	105.61	-20.23	-103.41
EPS Growth (%)	5.74	96.54	94.40	-30.55	-89.68
Book Value Growth (%)	345.58	7.92	17.71	23.08	28.18

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Price / Earnings	86.82	6.19	3.89	8.24	50.26
Price / Book Value	6.88	0.85	0.79	1.21	1.37
Dividend Yield (%)	0.09	0.77	5.38	6.16	7.14
EV/EBITDA	36.78	4.89	3.39	5.55	13.12
Market Cap (₹ Cr)	17,921.75	122.74	1,86,612.43	1,20,089.15	71,346.07

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Debt to Equity	0.12	0.00	0.25	0.16	0.62
Short term debt to equity ratio	--	0.05	0.23	0.07	0.18
Current Ratio	0.36	3.19	0.85	0.69	0.57
Quick Ratio	0.36	2.52	0.20	0.21	0.19
Interest Coverage	3.67	26.88	8.61	7.85	0.92

	Aegis Vopak Terminals	GP Petroleums	Indian Oil	Bharat Petroleum	Hindustan Petro
Debtors to sales (%)	29.67	24.72	2.44	1.34	1.89
Asset Turnover	0.12	1.98	1.87	2.41	2.61
Receivable days	60.49	85.46	6.69	5.00	7.23
Inventory Days	6.35	48.63	46.77	34.41	29.36
Payable days	--	17.79	33.99	35.27	28.91
Cash Conversion Cycle	--	116.30	19.48	4.13	7.68

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