AEGIS LOGISTICS
|
AEGIS LOGISTICS Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity - Authorised | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹52 Cr |
Equity - Issued | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity Paid Up | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr | ₹35 Cr |
Equity Shares Forfeited | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 | ₹1.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹4,596 Cr | ₹3,859 Cr | ₹3,497 Cr | ₹2,145 Cr | ₹1,901 Cr |
Securities Premium | ₹1,570 Cr | ₹1,091 Cr | ₹1,091 Cr | ₹589 Cr | ₹589 Cr |
Capital Reserves | ₹191 Cr | ₹191 Cr | ₹196 Cr | ₹9.28 Cr | ₹9.28 Cr |
Profit & Loss Account Balance | ₹2,594 Cr | ₹2,335 Cr | ₹1,968 Cr | ₹1,301 Cr | ₹1,058 Cr |
General Reserves | ₹187 Cr | ₹187 Cr | ₹187 Cr | ₹187 Cr | ₹187 Cr |
Other Reserves | ₹54 Cr | ₹54 Cr | ₹55 Cr | ₹58 Cr | ₹58 Cr |
Reserve excluding Revaluation Reserve | ₹4,596 Cr | ₹3,859 Cr | ₹3,497 Cr | ₹2,145 Cr | ₹1,901 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹4,631 Cr | ₹3,894 Cr | ₹3,532 Cr | ₹2,180 Cr | ₹1,936 Cr |
Minority Interest | ₹1,091 Cr | ₹568 Cr | ₹514 Cr | ₹83 Cr | ₹109 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹1,954 Cr | ₹1,033 Cr | ₹978 Cr | ₹64 Cr | ₹112 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹2,085 Cr | ₹1,033 Cr | ₹978 Cr | - | ₹15 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-131 Cr | - | - | ₹64 Cr | ₹97 Cr |
Unsecured Loans | ₹400 Cr | ₹400 Cr | ₹0.15 Cr | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | ₹400 Cr | ₹400 Cr | - | - | - |
Other Unsecured Loan | - | - | ₹0.15 Cr | - | - |
Deferred Tax Assets / Liabilities | ₹-85 Cr | ₹-83 Cr | ₹-81 Cr | ₹-2.47 Cr | ₹41 Cr |
Deferred Tax Assets | ₹158 Cr | ₹134 Cr | ₹177 Cr | ₹141 Cr | ₹76 Cr |
Deferred Tax Liability | ₹74 Cr | ₹50 Cr | ₹96 Cr | ₹139 Cr | ₹117 Cr |
Other Long Term Liabilities | ₹1,646 Cr | ₹977 Cr | ₹900 Cr | ₹453 Cr | ₹325 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹17 Cr | ₹15 Cr | ₹11 Cr | ₹15 Cr | ₹13 Cr |
Total Non-Current Liabilities | ₹3,932 Cr | ₹2,341 Cr | ₹1,809 Cr | ₹529 Cr | ₹491 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹444 Cr | ₹435 Cr | ₹871 Cr | ₹675 Cr | ₹75 Cr |
Sundry Creditors | ₹444 Cr | ₹435 Cr | ₹871 Cr | ₹675 Cr | ₹75 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹433 Cr | ₹350 Cr | ₹211 Cr | ₹145 Cr | ₹192 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹20 Cr | ₹19 Cr |
Interest Accrued But Not Due | ₹18 Cr | ₹13 Cr | ₹0.64 Cr | ₹0.28 Cr | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹376 Cr | ₹301 Cr | ₹183 Cr | ₹125 Cr | ₹172 Cr |
Short Term Borrowings | ₹400 Cr | ₹231 Cr | ₹9.48 Cr | ₹294 Cr | ₹231 Cr |
Secured ST Loans repayable on Demands | ₹144 Cr | ₹71 Cr | ₹6.92 Cr | ₹24 Cr | ₹50 Cr |
Working Capital Loans- Sec | ₹144 Cr | ₹70 Cr | - | - | ₹5.43 Cr |
Buyers Credits - Unsec | ₹96 Cr | ₹30 Cr | ₹2.57 Cr | ₹149 Cr | ₹51 Cr |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹15 Cr | ₹60 Cr | - | ₹121 Cr | ₹125 Cr |
Short Term Provisions | ₹64 Cr | ₹27 Cr | ₹41 Cr | ₹54 Cr | ₹8.34 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹52 Cr | ₹17 Cr | ₹31 Cr | ₹49 Cr | ₹5.18 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹12 Cr | ₹10 Cr | ₹10 Cr | ₹5.04 Cr | ₹3.16 Cr |
Total Current Liabilities | ₹1,342 Cr | ₹1,043 Cr | ₹1,133 Cr | ₹1,167 Cr | ₹506 Cr |
Total Liabilities | ₹10,995 Cr | ₹7,846 Cr | ₹6,988 Cr | ₹3,959 Cr | ₹3,042 Cr |
ASSETS | |||||
Gross Block | ₹5,876 Cr | ₹4,758 Cr | ₹4,145 Cr | ₹2,709 Cr | ₹1,959 Cr |
Less: Accumulated Depreciation | ₹789 Cr | ₹619 Cr | ₹484 Cr | ₹333 Cr | ₹249 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹5,086 Cr | ₹4,139 Cr | ₹3,661 Cr | ₹2,376 Cr | ₹1,711 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1,308 Cr | ₹697 Cr | ₹412 Cr | ₹253 Cr | ₹488 Cr |
Non Current Investments | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Long Term Investment | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Quoted | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Unquoted | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Long Term Loans & Advances | ₹293 Cr | ₹154 Cr | ₹154 Cr | ₹147 Cr | ₹225 Cr |
Other Non Current Assets | ₹5.13 Cr | ₹5.28 Cr | ₹2.84 Cr | ₹0.07 Cr | ₹17 Cr |
Total Non-Current Assets | ₹6,692 Cr | ₹4,996 Cr | ₹4,230 Cr | ₹2,775 Cr | ₹2,440 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | ₹194 Cr | ₹204 Cr | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | ₹194 Cr | ₹204 Cr | - | - |
Inventories | ₹185 Cr | ₹64 Cr | ₹147 Cr | ₹91 Cr | ₹52 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹17 Cr | ₹10 Cr |
Other Inventory | ₹155 Cr | ₹38 Cr | ₹124 Cr | ₹73 Cr | ₹42 Cr |
Sundry Debtors | ₹693 Cr | ₹513 Cr | ₹839 Cr | ₹738 Cr | ₹94 Cr |
Debtors more than Six months | ₹90 Cr | ₹68 Cr | ₹48 Cr | ₹35 Cr | ₹28 Cr |
Debtors Others | ₹606 Cr | ₹449 Cr | ₹794 Cr | ₹705 Cr | ₹69 Cr |
Cash and Bank | ₹3,191 Cr | ₹1,775 Cr | ₹1,265 Cr | ₹150 Cr | ₹336 Cr |
Cash in hand | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹0.18 Cr |
Balances at Bank | ₹3,191 Cr | ₹1,775 Cr | ₹1,265 Cr | ₹150 Cr | ₹335 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹79 Cr | ₹122 Cr | ₹141 Cr | ₹57 Cr | ₹67 Cr |
Interest accrued on Investments | ₹12 Cr | ₹4.54 Cr | ₹3.59 Cr | ₹1.26 Cr | ₹2.94 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | ₹0.13 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.21 Cr | ₹0.33 Cr |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹24 Cr | ₹13 Cr | ₹4.63 Cr | ₹49 Cr | ₹3.03 Cr |
Other current_assets | ₹44 Cr | ₹105 Cr | ₹132 Cr | ₹6.22 Cr | ₹61 Cr |
Short Term Loans and Advances | ₹155 Cr | ₹182 Cr | ₹163 Cr | ₹147 Cr | ₹53 Cr |
Advances recoverable in cash or in kind | ₹58 Cr | ₹69 Cr | ₹61 Cr | ₹58 Cr | ₹42 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹97 Cr | ₹113 Cr | ₹102 Cr | ₹89 Cr | ₹11 Cr |
Total Current Assets | ₹4,303 Cr | ₹2,850 Cr | ₹2,759 Cr | ₹1,183 Cr | ₹602 Cr |
Net Current Assets (Including Current Investments) | ₹2,961 Cr | ₹1,806 Cr | ₹1,626 Cr | ₹16 Cr | ₹96 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹10,995 Cr | ₹7,846 Cr | ₹6,988 Cr | ₹3,959 Cr | ₹3,042 Cr |
Contingent Liabilities | ₹1,461 Cr | ₹1,762 Cr | ₹221 Cr | ₹178 Cr | ₹221 Cr |
Total Debt | ₹2,884 Cr | ₹1,663 Cr | ₹995 Cr | ₹383 Cr | ₹416 Cr |
Book Value | 131.93 | 110.95 | 100.64 | 62.10 | 55.17 |
Adjusted Book Value | 131.93 | 110.95 | 100.64 | 62.10 | 55.17 |
Compare Balance Sheet of peers of AEGIS LOGISTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AEGIS LOGISTICS | ₹28,055.4 Cr | 14% | 14.2% | -9.7% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹42,959.1 Cr | 3.4% | 6% | -26.9% | Stock Analytics | |
ZINKA LOGISTICS SOLUTIONS | ₹10,935.2 Cr | -2.6% | 11.4% | NA | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹9,059.1 Cr | 0.6% | 4.4% | 5.2% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹5,936.1 Cr | 1.4% | 1.4% | -36.1% | Stock Analytics | |
VRL LOGISTICS | ₹4,966.5 Cr | 5.5% | 1.1% | -7% | Stock Analytics |
AEGIS LOGISTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AEGIS LOGISTICS | 14% |
14.2% |
-9.7% |
SENSEX | 1.6% |
2.3% |
1.1% |
You may also like the below Video Courses