AEGIS LOGISTICS
|
AEGIS LOGISTICS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹7,062 Cr | ₹8,645 Cr | ₹4,633 Cr | ₹3,843 Cr | ₹7,183 Cr |
Sales | ₹6,062 Cr | ₹7,841 Cr | ₹4,027 Cr | ₹3,266 Cr | ₹6,609 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹993 Cr | ₹799 Cr | ₹600 Cr | ₹574 Cr | ₹561 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.60 Cr | ₹5.06 Cr | ₹6.63 Cr | ₹3.06 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹7,046 Cr | ₹8,627 Cr | ₹4,631 Cr | ₹3,843 Cr | ₹7,183 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹86 Cr | ₹-51 Cr | ₹-31 Cr | ₹-11 Cr | ₹-3.78 Cr |
Raw Material Consumed | ₹5,683 Cr | ₹7,632 Cr | ₹3,913 Cr | ₹3,177 Cr | ₹6,476 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹5,683 Cr | ₹7,632 Cr | ₹3,913 Cr | ₹3,177 Cr | ₹6,476 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹32 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
Electricity & Power | ₹32 Cr | ₹25 Cr | ₹20 Cr | ₹19 Cr | ₹21 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.65 Cr | ₹0.68 Cr | ₹0.42 Cr | ₹0.38 Cr | ₹0.49 Cr |
Employee Cost | ₹101 Cr | ₹83 Cr | ₹66 Cr | ₹145 Cr | ₹290 Cr |
Salaries, Wages & Bonus | ₹86 Cr | ₹70 Cr | ₹57 Cr | ₹38 Cr | ₹44 Cr |
Contributions to EPF & Pension Funds | ₹9.90 Cr | ₹6.89 Cr | ₹6.34 Cr | ₹5.20 Cr | ₹4.46 Cr |
Workmen and Staff Welfare Expenses | ₹5.77 Cr | ₹5.98 Cr | ₹2.43 Cr | ₹3.11 Cr | ₹2.42 Cr |
Other Employees Cost | - | - | - | ₹98 Cr | ₹239 Cr |
Operating Expenses | ₹78 Cr | ₹63 Cr | ₹44 Cr | ₹37 Cr | ₹37 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹47 Cr | ₹39 Cr | ₹27 Cr | ₹22 Cr | ₹21 Cr |
Repairs and Maintenance | ₹16 Cr | ₹12 Cr | ₹8.30 Cr | ₹6.92 Cr | ₹8.69 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹15 Cr | ₹12 Cr | ₹9.27 Cr | ₹8.76 Cr | ₹7.16 Cr |
General and Administration Expenses | ₹104 Cr | ₹103 Cr | ₹57 Cr | ₹46 Cr | ₹51 Cr |
Rent , Rates & Taxes | ₹30 Cr | ₹25 Cr | ₹4.94 Cr | ₹5.54 Cr | ₹6.69 Cr |
Insurance | ₹18 Cr | ₹16 Cr | ₹9.97 Cr | ₹9.27 Cr | ₹7.67 Cr |
Printing and stationery | ₹0.97 Cr | ₹0.90 Cr | ₹0.57 Cr | ₹0.56 Cr | ₹1.19 Cr |
Professional and legal fees | ₹33 Cr | ₹34 Cr | ₹19 Cr | ₹21 Cr | ₹26 Cr |
Traveling and conveyance | ₹12 Cr | ₹10 Cr | ₹6.39 Cr | ₹5.41 Cr | ₹7.09 Cr |
Other Administration | ₹11 Cr | ₹17 Cr | ₹16 Cr | ₹3.73 Cr | ₹2.61 Cr |
Selling and Distribution Expenses | ₹7.81 Cr | ₹6.19 Cr | ₹10 Cr | ₹20 Cr | ₹19 Cr |
Advertisement & Sales Promotion | ₹0.83 Cr | ₹0.17 Cr | ₹9.98 Cr | ₹8.18 Cr | ₹7.50 Cr |
Sales Commissions & Incentives | ₹6.98 Cr | ₹6.02 Cr | ₹0.11 Cr | ₹12 Cr | ₹11 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹31 Cr | ₹94 Cr | ₹17 Cr | ₹21 Cr | ₹16 Cr |
Bad debts /advances written off | ₹0.11 Cr | ₹0.97 Cr | ₹0.73 Cr | ₹1.32 Cr | - |
Provision for doubtful debts | ₹0.66 Cr | ₹0.41 Cr | - | ₹3.67 Cr | ₹2.72 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.00 Cr | ₹0.29 Cr |
Losson foreign exchange fluctuations | ₹0.11 Cr | ₹5.96 Cr | ₹0.94 Cr | ₹2.68 Cr | ₹1.01 Cr |
Losson sale of non-trade current investments | - | ₹63 Cr | - | - | - |
Other Miscellaneous Expenses | ₹30 Cr | ₹23 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,123 Cr | ₹7,955 Cr | ₹4,097 Cr | ₹3,456 Cr | ₹6,907 Cr |
Operating Profit (Excl OI) | ₹923 Cr | ₹672 Cr | ₹534 Cr | ₹388 Cr | ₹277 Cr |
Other Income | ₹190 Cr | ₹187 Cr | ₹39 Cr | ₹37 Cr | ₹33 Cr |
Interest Received | ₹120 Cr | ₹51 Cr | ₹29 Cr | ₹22 Cr | ₹24 Cr |
Dividend Received | - | - | - | ₹0.12 Cr | ₹0.28 Cr |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | - | ₹0.02 Cr |
Profits on sale of Investments | ₹25 Cr | ₹12 Cr | - | - | - |
Provision Written Back | ₹1.50 Cr | ₹2.45 Cr | ₹3.41 Cr | ₹7.39 Cr | ₹0.08 Cr |
Foreign Exchange Gains | - | - | - | - | ₹5.76 Cr |
Others | ₹43 Cr | ₹122 Cr | ₹6.84 Cr | ₹6.89 Cr | ₹2.85 Cr |
Operating Profit | ₹1,112 Cr | ₹859 Cr | ₹573 Cr | ₹425 Cr | ₹309 Cr |
Interest | ₹116 Cr | ₹88 Cr | ₹22 Cr | ₹17 Cr | ₹33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹55 Cr | ₹35 Cr | ₹2.56 Cr | ₹3.05 Cr | ₹17 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.39 Cr | ₹4.61 Cr | ₹4.05 Cr | ₹1.12 Cr | ₹2.89 Cr |
Other Interest | ₹57 Cr | ₹49 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
PBDT | ₹997 Cr | ₹771 Cr | ₹551 Cr | ₹407 Cr | ₹276 Cr |
Depreciation | ₹135 Cr | ₹126 Cr | ₹79 Cr | ₹72 Cr | ₹69 Cr |
Profit Before Taxation & Exceptional Items | ₹861 Cr | ₹645 Cr | ₹472 Cr | ₹336 Cr | ₹208 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹861 Cr | ₹645 Cr | ₹472 Cr | ₹336 Cr | ₹208 Cr |
Provision for Tax | ₹189 Cr | ₹134 Cr | ₹87 Cr | ₹86 Cr | ₹74 Cr |
Current Income Tax | ₹218 Cr | ₹148 Cr | ₹131 Cr | ₹61 Cr | ₹71 Cr |
Deferred Tax | ₹-27 Cr | ₹-10 Cr | ₹-43 Cr | ₹26 Cr | ₹-7.90 Cr |
Other taxes | ₹-1.91 Cr | ₹-3.56 Cr | ₹-0.36 Cr | ₹-0.15 Cr | ₹11 Cr |
Profit After Tax | ₹672 Cr | ₹511 Cr | ₹385 Cr | ₹249 Cr | ₹134 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-103 Cr | ₹-48 Cr | ₹-27 Cr | ₹-26 Cr | ₹-34 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹569 Cr | ₹463 Cr | ₹358 Cr | ₹223 Cr | ₹100 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,968 Cr | ₹1,301 Cr | ₹1,058 Cr | ₹877 Cr | ₹856 Cr |
Appropriations | ₹2,537 Cr | ₹1,764 Cr | ₹1,415 Cr | ₹1,100 Cr | ₹956 Cr |
General Reserves | - | - | ₹0.00 Cr | ₹0.01 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹44 Cr | ₹-362 Cr | ₹44 Cr | ₹41 Cr | ₹58 Cr |
Equity Dividend % | ₹650.00 | ₹575.00 | ₹250.00 | ₹200.00 | ₹170.00 |
Earnings Per Share | ₹16.22 | ₹13.19 | ₹10.19 | ₹6.36 | ₹2.93 |
Adjusted EPS | ₹16.22 | ₹13.19 | ₹10.19 | ₹6.36 | ₹2.93 |
Compare Income Statement of peers of AEGIS LOGISTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AEGIS LOGISTICS | ₹25,210.6 Cr | -10.3% | -10.4% | 87.8% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹41,121.3 Cr | -5.2% | -12.6% | -26.1% | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹7,864.2 Cr | -2.5% | -5.3% | 21.7% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹5,812.3 Cr | -3.7% | -19.9% | -22% | Stock Analytics | |
GATEWAY DISTRIPARKS | ₹3,565.5 Cr | -4.1% | -9.9% | -34.5% | Stock Analytics | |
ALLCARGO LOGISTICS | ₹3,362.1 Cr | -13% | -24.4% | -50.1% | Stock Analytics |
AEGIS LOGISTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AEGIS LOGISTICS | -10.3% |
-10.4% |
87.8% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses