AEGIS VOPAK TERMINALS
|
AEGIS VOPAK TERMINALS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | ₹621 Cr | ₹562 Cr | ₹353 Cr | - |
| Sales | - | - | - | - |
| Job Work/ Contract Receipts | - | - | - | - |
| Processing Charges / Service Income | ₹621 Cr | ₹562 Cr | ₹353 Cr | - |
| Revenue from property development | - | - | - | - |
| Other Operational Income | - | - | - | - |
| Less: Excise Duty | - | - | - | - |
| Net Sales | ₹621 Cr | ₹562 Cr | ₹353 Cr | - |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | - | - | - | - |
| Raw Material Consumed | - | - | - | - |
| Opening Raw Materials | - | - | - | - |
| Purchases Raw Materials | - | - | - | - |
| Closing Raw Materials | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - |
| Other raw material cost | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹20 Cr | ₹12 Cr | - |
| Electricity & Power | ₹23 Cr | ₹20 Cr | ₹12 Cr | - |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | ₹0.50 Cr | ₹0.46 Cr | ₹0.43 Cr | - |
| Employee Cost | ₹44 Cr | ₹44 Cr | ₹31 Cr | - |
| Salaries, Wages & Bonus | ₹38 Cr | ₹37 Cr | ₹25 Cr | - |
| Contributions to EPF & Pension Funds | ₹3.30 Cr | ₹3.00 Cr | ₹1.90 Cr | - |
| Workmen and Staff Welfare Expenses | ₹2.80 Cr | ₹3.59 Cr | ₹3.73 Cr | - |
| Other Employees Cost | - | - | - | - |
| Other Manufacturing Expenses | ₹40 Cr | ₹44 Cr | ₹38 Cr | ₹0.00 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | ₹27 Cr | ₹23 Cr | ₹19 Cr | - |
| Repairs and Maintenance | ₹7.05 Cr | ₹6.80 Cr | ₹3.90 Cr | ₹0.00 Cr |
| Packing Material Consumed | - | - | - | - |
| Other Mfg Exp | ₹5.80 Cr | ₹14 Cr | ₹16 Cr | - |
| General and Administration Expenses | ₹52 Cr | ₹51 Cr | ₹40 Cr | ₹0.57 Cr |
| Rent , Rates & Taxes | ₹25 Cr | ₹27 Cr | ₹19 Cr | ₹0.01 Cr |
| Insurance | ₹8.75 Cr | ₹8.03 Cr | ₹6.72 Cr | - |
| Printing and stationery | ₹0.38 Cr | ₹0.39 Cr | ₹0.24 Cr | - |
| Professional and legal fees | ₹5.28 Cr | ₹5.57 Cr | ₹4.53 Cr | ₹0.54 Cr |
| Traveling and conveyance | ₹4.31 Cr | ₹4.62 Cr | ₹3.17 Cr | ₹0.01 Cr |
| Other Administration | ₹8.24 Cr | ₹5.92 Cr | ₹6.19 Cr | ₹0.02 Cr |
| Selling and Distribution Expenses | ₹0.00 Cr | ₹0.02 Cr | ₹0.00 Cr | - |
| Advertisement & Sales Promotion | ₹0.00 Cr | ₹0.02 Cr | ₹0.00 Cr | - |
| Sales Commissions & Incentives | - | - | - | - |
| Freight and Forwarding | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | - | - | - | - |
| Miscellaneous Expenses | ₹3.82 Cr | ₹5.13 Cr | ₹3.41 Cr | - |
| Bad debts /advances written off | - | - | ₹0.88 Cr | - |
| Provision for doubtful debts | - | - | ₹0.09 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.05 Cr | ₹0.00 Cr | - | - |
| Losson foreign exchange fluctuations | - | ₹0.00 Cr | ₹0.00 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.76 Cr | ₹5.13 Cr | ₹2.44 Cr | - |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹163 Cr | ₹164 Cr | ₹124 Cr | ₹0.58 Cr |
| Operating Profit (Excl OI) | ₹458 Cr | ₹398 Cr | ₹229 Cr | ₹-0.58 Cr |
| Other Income | ₹26 Cr | ₹8.36 Cr | ₹2.66 Cr | ₹0.00 Cr |
| Interest Received | ₹22 Cr | ₹2.73 Cr | ₹1.98 Cr | ₹0.00 Cr |
| Dividend Received | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - |
| Profits on sale of Investments | - | - | - | - |
| Provision Written Back | ₹0.44 Cr | ₹0.05 Cr | - | - |
| Foreign Exchange Gains | ₹0.01 Cr | - | - | - |
| Others | ₹3.30 Cr | ₹5.55 Cr | ₹0.68 Cr | - |
| Operating Profit | ₹484 Cr | ₹406 Cr | ₹232 Cr | ₹-0.57 Cr |
| Interest | ₹193 Cr | ₹171 Cr | ₹138 Cr | ₹0.52 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | ₹141 Cr | ₹121 Cr | ₹99 Cr | ₹0.52 Cr |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | - | - | ₹0.56 Cr | ₹0.00 Cr |
| Other Interest | ₹52 Cr | ₹50 Cr | ₹38 Cr | - |
| PBDT | ₹291 Cr | ₹235 Cr | ₹94 Cr | ₹-1.09 Cr |
| Depreciation | ₹126 Cr | ₹114 Cr | ₹91 Cr | - |
| Profit Before Taxation & Exceptional Items | ₹165 Cr | ₹121 Cr | ₹2.60 Cr | ₹-1.09 Cr |
| Exceptional Income / Expenses | - | - | - | - |
| Profit Before Tax | ₹165 Cr | ₹121 Cr | ₹2.60 Cr | ₹-1.09 Cr |
| Provision for Tax | ₹38 Cr | ₹34 Cr | ₹2.67 Cr | - |
| Current Income Tax | ₹5.40 Cr | ₹31 Cr | ₹3.24 Cr | - |
| Deferred Tax | ₹31 Cr | ₹3.28 Cr | ₹-0.53 Cr | - |
| Other taxes | ₹1.52 Cr | ₹-0.01 Cr | ₹-0.04 Cr | - |
| Profit After Tax | ₹127 Cr | ₹87 Cr | ₹-0.08 Cr | ₹-1.09 Cr |
| Extra items | - | - | - | - |
| Minority Interest | - | - | - | - |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹127 Cr | ₹87 Cr | ₹-0.08 Cr | ₹-1.09 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹52 Cr | ₹-1.22 Cr | ₹-1.14 Cr | ₹-0.03 Cr |
| Appropriations | ₹180 Cr | ₹85 Cr | ₹-1.22 Cr | ₹-1.12 Cr |
| General Reserves | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | - | ₹3.86 Cr | - | ₹0.03 Cr |
| Equity Dividend % | - | ₹2,900.00 | ₹386.20 | - |
| Earnings Per Share | ₹1.29 | ₹865.43 | ₹-0.75 | ₹-21.41 |
| Adjusted EPS | ₹1.29 | ₹1.00 | - | ₹-0.02 |
Compare Income Statement of peers of AEGIS VOPAK TERMINALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AEGIS VOPAK TERMINALS | ₹23,063.0 Cr | 5.4% | 6.7% | NA | Stock Analytics | |
| RUBICON RESEARCH | ₹15,703.6 Cr | -4.7% | 1.9% | NA | Stock Analytics | |
| WEWORK INDIA MANAGEMENT | ₹7,765.2 Cr | 17.2% | 4.2% | NA | Stock Analytics | |
| PRABHA ENERGY | ₹2,375.9 Cr | -5% | 0.1% | -20% | Stock Analytics | |
| MALLCOM (INDIA) | ₹633.5 Cr | -0.4% | -5.2% | -17.6% | Stock Analytics | |
| MODI RUBBER | ₹321.8 Cr | -5.1% | -1% | 3.1% | Stock Analytics | |
AEGIS VOPAK TERMINALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AEGIS VOPAK TERMINALS | 5.4% |
6.7% |
|
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses