AEGIS VOPAK TERMINALS
|
AEGIS VOPAK TERMINALS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹1,108 Cr | ₹989 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹0.61 Cr |
| Equity - Authorised | ₹1,500 Cr | ₹1,500 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹1.10 Cr |
| Equity - Issued | ₹1,108 Cr | ₹989 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹0.51 Cr |
| Equity Paid Up | ₹1,108 Cr | ₹989 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹0.51 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹3,183 Cr | ₹354 Cr | ₹996 Cr | ₹952 Cr | ₹1.28 Cr |
| Securities Premium | ₹3,685 Cr | ₹1,089 Cr | ₹1,098 Cr | ₹1,098 Cr | - |
| Capital Reserves | ₹-1,943 Cr | ₹-1,641 Cr | ₹-581 Cr | ₹-570 Cr | ₹2.42 Cr |
| Profit & Loss Account Balance | ₹548 Cr | ₹317 Cr | ₹52 Cr | ₹-1.22 Cr | ₹-1.14 Cr |
| General Reserves | ₹0.86 Cr | ₹0.86 Cr | - | - | - |
| Other Reserves | ₹892 Cr | ₹587 Cr | ₹427 Cr | ₹425 Cr | - |
| Reserve excluding Revaluation Reserve | ₹2,301 Cr | ₹-224 Cr | ₹570 Cr | ₹527 Cr | ₹1.28 Cr |
| Revaluation reserve | ₹881 Cr | ₹577 Cr | ₹426 Cr | ₹425 Cr | - |
| Shareholder's Funds | ₹4,291 Cr | ₹1,342 Cr | ₹997 Cr | ₹953 Cr | ₹1.89 Cr |
| Minority Interest | ₹128 Cr | ₹152 Cr | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹18 Cr | ₹1,954 Cr | ₹1,033 Cr | ₹978 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹33 Cr | ₹2,085 Cr | ₹1,033 Cr | ₹978 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | ₹-15 Cr | ₹-131 Cr | - | - | - |
| Unsecured Loans | ₹329 Cr | ₹400 Cr | ₹1,554 Cr | ₹767 Cr | ₹98 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | ₹329 Cr | ₹400 Cr | ₹400 Cr | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | ₹1,154 Cr | ₹767 Cr | ₹98 Cr |
| Deferred Tax Assets / Liabilities | ₹169 Cr | ₹127 Cr | ₹89 Cr | ₹70 Cr | ₹-0.02 Cr |
| Deferred Tax Assets | ₹162 Cr | ₹115 Cr | ₹48 Cr | ₹105 Cr | ₹2.95 Cr |
| Deferred Tax Liability | ₹331 Cr | ₹242 Cr | ₹137 Cr | ₹175 Cr | ₹2.94 Cr |
| Other Long Term Liabilities | ₹1,490 Cr | ₹1,419 Cr | ₹631 Cr | ₹580 Cr | ₹0.05 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹6.29 Cr | ₹5.47 Cr | ₹5.69 Cr | ₹3.69 Cr | ₹0.29 Cr |
| Total Non-Current Liabilities | ₹2,012 Cr | ₹3,904 Cr | ₹3,313 Cr | ₹2,398 Cr | ₹98 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹28 Cr | ₹20 Cr | ₹14 Cr | ₹27 Cr | ₹0.34 Cr |
| Sundry Creditors | ₹28 Cr | ₹20 Cr | ₹14 Cr | ₹27 Cr | ₹0.34 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,956 Cr | ₹1,325 Cr | ₹180 Cr | ₹97 Cr | ₹1.81 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹8.99 Cr | ₹6.80 Cr | ₹17 Cr | ₹5.83 Cr | ₹0.00 Cr |
| Interest Accrued But Not Due | ₹31 Cr | ₹17 Cr | ₹25 Cr | ₹6.46 Cr | ₹0.47 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | ₹1,685 Cr | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹230 Cr | ₹1,301 Cr | ₹138 Cr | ₹84 Cr | ₹1.35 Cr |
| Short Term Borrowings | - | - | - | - | - |
| Secured ST Loans repayable on Demands | - | - | - | - | - |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | - | - | - | - | - |
| Short Term Provisions | ₹7.60 Cr | ₹4.63 Cr | ₹19 Cr | ₹3.96 Cr | ₹0.08 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹4.95 Cr | ₹0.12 Cr | ₹16 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹2.64 Cr | ₹4.51 Cr | ₹3.05 Cr | ₹3.96 Cr | ₹0.08 Cr |
| Total Current Liabilities | ₹1,991 Cr | ₹1,349 Cr | ₹213 Cr | ₹128 Cr | ₹2.23 Cr |
| Total Liabilities | ₹8,421 Cr | ₹6,747 Cr | ₹4,523 Cr | ₹3,479 Cr | ₹103 Cr |
| ASSETS | |||||
| Gross Block | ₹7,545 Cr | ₹5,698 Cr | ₹3,882 Cr | ₹3,306 Cr | ₹28 Cr |
| Less: Accumulated Depreciation | ₹894 Cr | ₹651 Cr | ₹392 Cr | ₹276 Cr | ₹8.54 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹6,650 Cr | ₹5,046 Cr | ₹3,491 Cr | ₹3,030 Cr | ₹20 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹210 Cr | ₹167 Cr | ₹53 Cr | ₹152 Cr | ₹8.49 Cr |
| Non Current Investments | - | - | - | - | - |
| Long Term Investment | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Long Term Loans & Advances | ₹824 Cr | ₹543 Cr | ₹610 Cr | ₹116 Cr | ₹65 Cr |
| Other Non Current Assets | ₹1.28 Cr | ₹0.73 Cr | ₹2.24 Cr | ₹0.87 Cr | ₹0.07 Cr |
| Total Non-Current Assets | ₹7,686 Cr | ₹5,757 Cr | ₹4,156 Cr | ₹3,299 Cr | ₹93 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹18 Cr | ₹15 Cr | ₹6.03 Cr | ₹7.98 Cr | ₹0.19 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹18 Cr | ₹15 Cr | ₹6.03 Cr | ₹7.98 Cr | ₹0.19 Cr |
| Other Inventory | - | - | - | - | - |
| Sundry Debtors | ₹186 Cr | ₹120 Cr | ₹131 Cr | ₹70 Cr | ₹1.98 Cr |
| Debtors more than Six months | ₹40 Cr | ₹33 Cr | ₹26 Cr | ₹13 Cr | ₹1.32 Cr |
| Debtors Others | ₹147 Cr | ₹87 Cr | ₹105 Cr | ₹57 Cr | ₹0.77 Cr |
| Cash and Bank | ₹307 Cr | ₹725 Cr | ₹106 Cr | ₹24 Cr | ₹6.88 Cr |
| Cash in hand | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Balances at Bank | ₹307 Cr | ₹725 Cr | ₹106 Cr | ₹24 Cr | ₹6.88 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹100 Cr | ₹53 Cr | ₹16 Cr | ₹14 Cr | ₹0.04 Cr |
| Interest accrued on Investments | ₹1.23 Cr | ₹3.26 Cr | ₹0.41 Cr | ₹0.01 Cr | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | ₹0.10 Cr | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹2.41 Cr | ₹21 Cr | ₹4.37 Cr | ₹1.81 Cr | ₹0.04 Cr |
| Other current_assets | ₹96 Cr | ₹29 Cr | ₹11 Cr | ₹13 Cr | - |
| Short Term Loans and Advances | ₹125 Cr | ₹77 Cr | ₹108 Cr | ₹64 Cr | ₹0.38 Cr |
| Advances recoverable in cash or in kind | ₹27 Cr | ₹35 Cr | ₹28 Cr | ₹13 Cr | ₹0.02 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹98 Cr | ₹42 Cr | ₹80 Cr | ₹51 Cr | ₹0.36 Cr |
| Total Current Assets | ₹735 Cr | ₹990 Cr | ₹368 Cr | ₹180 Cr | ₹9.46 Cr |
| Net Current Assets (Including Current Investments) | ₹-1,256 Cr | ₹-359 Cr | ₹155 Cr | ₹52 Cr | ₹7.24 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,421 Cr | ₹6,747 Cr | ₹4,523 Cr | ₹3,479 Cr | ₹103 Cr |
| Contingent Liabilities | ₹52 Cr | ₹58 Cr | ₹40 Cr | ₹19 Cr | ₹2.77 Cr |
| Total Debt | ₹2,118 Cr | ₹2,484 Cr | ₹2,586 Cr | ₹1,745 Cr | ₹98 Cr |
| Book Value | 30.77 | 7.74 | 5,710.22 | 5,283.63 | 35.08 |
| Adjusted Book Value | 30.77 | 7.74 | 6.58 | 6.09 | 0.04 |
Compare Balance Sheet of peers of AEGIS VOPAK TERMINALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AEGIS VOPAK TERMINALS | ₹32,198.5 Cr | -4.2% | 23.5% | 8.8% | Stock Analytics | |
| RUBICON RESEARCH | ₹24,707.3 Cr | -4.5% | 8.6% | NA | Stock Analytics | |
| WEWORK INDIA MANAGEMENT | ₹10,360.3 Cr | 3.5% | 0.8% | NA | Stock Analytics | |
| PRABHA ENERGY | ₹2,170.7 Cr | 4.4% | -1.8% | -45.9% | Stock Analytics | |
| MALLCOM (INDIA) | ₹614.7 Cr | -1.9% | -2.9% | -22% | Stock Analytics | |
| MODI RUBBER | ₹300.5 Cr | -5.1% | -9.6% | -3.2% | Stock Analytics | |
AEGIS VOPAK TERMINALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AEGIS VOPAK TERMINALS | -4.2% |
23.5% |
8.8% |
| SENSEX | 2.7% |
1.5% |
-5.6% |
You may also like the below Video Courses