| Aegis Logistics Ltd | Industry : (Trading) | |
|---|---|---|
|
BSE Code : 500003 |
NSE Symbol : AEGISLOG |
P/E(TTM) : 49.92 |
|
ISIN Demat : INE208C01025 |
Div & Yield% : 1.07 |
EPS(TTM) : 15.02 |
|
Book Value(₹) : 78.39 |
Market Cap(₹Cr) : 26,317.98 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,976.78 | 2,980.35 | 3,075.13 | 1,227.98 | 704.90 |
| Other Income | 260.77 | 209.92 | 728.37 | 262.53 | 82.45 |
| Stock Adjustments | 117.11 | -85.66 | 61.84 | 19.38 | 14.62 |
| Total Income | 3,354.66 | 3,104.61 | 3,865.34 | 1,509.89 | 801.97 |
| EXPENDITURE : | |||||
| Raw Materials | 2,429.48 | 2,366.99 | 2,633.27 | 770.62 | 335.89 |
| Power and Fuel Cost | 10.61 | 9.23 | 9.57 | 12.41 | 11.27 |
| Other Manufacturing Expenses | 119.67 | 67.10 | 65.55 | 39.89 | 41.93 |
| Selling and Administration Expenses | 32.26 | 32.66 | 33.30 | 30.33 | 32.74 |
| Miscellaneous Expenses | 18.37 | 45.33 | 13.51 | 18.09 | 110.21 |
| Employee Benefit Expenses | 33.36 | 32.13 | 37.46 | 49.74 | 33.03 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 710.92 | 551.17 | 1,072.68 | 588.81 | 236.91 |
| Interest | 14.89 | 10.04 | 16.62 | 18.76 | 15.48 |
| Gross Profit | 696.03 | 541.13 | 1,056.06 | 570.05 | 221.43 |
| Depreciation | 18.27 | 17.89 | 24.59 | 45.27 | 39.53 |
| Profit Before Tax | 677.76 | 523.24 | 1,031.47 | 524.78 | 181.90 |
| Current Tax | 185.74 | 131.43 | 219.64 | 63.96 | 7.31 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -36.99 | -20.03 | -5.49 | 8.92 | 18.62 |
| Reported Net Profit | 529.00 | 411.83 | 817.32 | 451.90 | 155.97 |
| Extraordinary Items | 1.55 | 6.13 | 5.02 | -8.32 | 0.00 |
| Adjusted Net Profit | 527.45 | 405.70 | 812.30 | 460.22 | 155.97 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 1,776.58 | 1,566.57 | 924.75 | 613.25 | 498.73 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 114.08 | 201.83 | 175.50 | 140.40 | 41.44 |
| P & L Balance carried down | 2,191.51 | 1,776.58 | 1,566.57 | 924.75 | 613.25 |
| Dividend | 43.88 | 157.95 | 157.95 | 70.20 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 800.00 | 650.00 | 575.00 | 250.00 | 200.00 |
| Dividend Per Share(Rs) | 8.00 | 6.50 | 5.75 | 2.50 | 2.00 |
| Earnings Per Share-Unit Curr | 15.07 | 11.73 | 23.28 | 12.87 | 4.44 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 79.67 | 67.87 | 61.90 | 43.62 | 34.74 |
| Book Value(Adj)-Unit Curr | 79.67 | 67.87 | 61.90 | 43.62 | 34.74 |