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 | ₹26,318.0 Cr | 2.6% | -6.5% | -6.5% | Stock Analytics | |
| CONTAINER CORPORATION OF INDIA | ₹38,503.6 Cr | 1.1% | -3.5% | -25.7% | Stock Analytics | |
| ZINKA LOGISTICS SOLUTIONS | ₹11,851.3 Cr | 3.8% | -6.3% | 81.5% | Stock Analytics | |
| TRANSPORT CORPORATION OF INDIA | ₹8,041.0 Cr | 0.5% | -7.6% | -16.5% | Stock Analytics | |
| TVS SUPPLY CHAIN SOLUTIONS | ₹4,833.1 Cr | 7.4% | -12.6% | -43.6% | Stock Analytics | |
| VRL LOGISTICS | ₹4,704.1 Cr | 0.7% | -3.7% | -2.5% | Stock Analytics | |
AEGIS LOGISTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AEGIS LOGISTICS | 2.6% |
-6.5% |
-6.5% |
| SENSEX | -0.5% |
1% |
4.6% |
You may also like the below Video Courses