Tide Water Oil Peer Comparison

NSE: VEEDOL | BSE: 590005

₹1,362.20

₹0.80 (0.06%)

As on 16-Oct-2026IST

Market cap

₹2,377 Cr

Revenue (TTM)

₹2,263 Cr

P/E Ratio

10.8

P/B Ratio

2.2

Div. Yield

4.3 %

Edit

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Market cap (₹ Cr)	2,377	30,630	2,197	363	1,83,929
Revenue (₹ Cr)	2,263	862	299	714	9,61,537
Net Profit (₹ Cr)	188.89	258.74	25.11	41.22	33,203.87
Net Margin (%)	8.29	29.56	7.57	5.72	3.44
RoE (%)	21.85	5.54	1.82	12.55	16.16
Price to Earnings	10.81	122.44	87.51	8.80	5.47
Price-To-Book	2.15	8.80	1.58	0.96	0.84

Income Statement (₹ Cr)

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

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

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Non-Current Assets	428.63	6,889.92	1,538.43	98.32	3,64,137.03
Current Assets	946.68	735.25	533.35	316.36	1,55,175.24
Total Assets	1,813.85	8,421.11	2,170.33	429.97	5,54,208.79
Total Debt*	0.00	2,117.62	49.77	19.90	1,20,089.13
Net Current Assets	625.94	-1,255.58	50.37	248.88	-55,995.13
Contingent Liabilities	34.20	52.36	298.56	10.94	18,742.09

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Cash From Operating Activities	193.79	701.96	177.84	43.70	76,142.08
Cash Flow from Investing Activities	47.24	-3,077.43	-92.68	-32.85	-22,273.78
Cash from Financing Activities	-121.96	1,956.46	-79.55	-8.49	-52,671.57
Net Cash Inflow / Outflow	119.07	-419.01	5.61	2.36	1,196.73

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

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

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Price / Earnings	10.81	122.44	87.51	8.31	5.47
Price / Book Value	2.15	8.80	1.58	0.96	0.84
Dividend Yield (%)	4.25	0.07	0.00	0.70	5.37
EV/EBITDA	8.19	50.54	26.69	6.55	4.27
Market Cap (₹ Cr)	2,109.56	17,921.75	1,564.43	122.74	1,86,612.43

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

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Debtors to sales (%)	15.26	21.59	10.10	20.25	1.52
Asset Turnover	1.70	0.12	0.14	1.71	1.86
Receivable days	48.68	60.49	104.52	85.46	6.69
Inventory Days	50.17	6.35	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.