Tide Water Oil Peer Comparison

NSE: VEEDOL | BSE: 590005

₹1,442.10

₹-11.90 (-0.82%)

As on 09-Sep-2026 12:48IST

Market cap

₹2,520 Cr

Revenue (TTM)

₹2,263 Cr

P/E Ratio

11.5

P/B Ratio

2.3

Div. Yield

4 %

Edit

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Market cap (₹ Cr)	2,520	32,680	2,596	345	1,89,860
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	11.46	130.63	103.39	8.38	5.64
Price-To-Book	2.28	9.39	1.87	0.92	0.87

Income Statement (₹ Cr)

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

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

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Non-Current Assets	610.23	7,685.86	1,340.05	113.61	3,86,238.58
Current Assets	1,201.61	735.25	622.33	316.36	1,66,334.68
Total Assets	1,813.85	8,421.11	1,962.37	429.97	5,54,208.79
Total Debt*	0.00	2,117.62	120.58	19.90	1,20,089.13
Net Current Assets	631.63	-1,255.58	279.04	248.88	-55,995.13
Contingent Liabilities	34.20	52.36	285.87	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	160.70	43.70	76,142.08
Cash Flow from Investing Activities	47.24	-3,077.43	-82.59	-32.85	-22,273.78
Cash from Financing Activities	-121.96	1,956.46	-77.69	-8.49	-52,671.57
Net Cash Inflow / Outflow	119.07	-419.01	0.43	2.36	1,196.73

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

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

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

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

	Tide Water Oil	Aegis Vopak Terminals	Hindustan Oil	GP Petroleums	Indian Oil
Debtors to sales (%)	15.93	20.17	28.64	22.51	1.87
Asset Turnover	1.38	0.12	0.22	1.54	1.68
Receivable days	48.68	60.49	188.64	85.46	6.69
Inventory Days	50.17	6.35	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.