Aegis Logistics Ltd
NSE:AEGISCHEM
Intrinsic Value
The intrinsic value of one AEGISCHEM stock under the Base Case scenario is 332.83 INR. Compared to the current market price of 804.45 INR, Aegis Logistics Ltd is Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aegis Logistics Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Aegis Logistics Ltd
Balance Sheet Decomposition
Aegis Logistics Ltd
Current Assets | 28.5B |
Cash & Short-Term Investments | 21.2B |
Receivables | 5.1B |
Other Current Assets | 2.1B |
Non-Current Assets | 52.2B |
Long-Term Investments | 187.8m |
PP&E | 48.2B |
Intangibles | 161.2m |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Aegis Logistics Ltd
INR | |
Free Cash Flow | INR |
Earnings Waterfall
Aegis Logistics Ltd
Revenue
|
70.5B
INR
|
Cost of Revenue
|
-57.7B
INR
|
Gross Profit
|
12.8B
INR
|
Operating Expenses
|
-4.9B
INR
|
Operating Income
|
7.9B
INR
|
Other Expenses
|
-2.2B
INR
|
Net Income
|
5.7B
INR
|
AEGISCHEM Profitability Score
Profitability Due Diligence
Aegis Logistics Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Aegis Logistics Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
AEGISCHEM Solvency Score
Solvency Due Diligence
Aegis Logistics Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Aegis Logistics Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AEGISCHEM Price Targets Summary
Aegis Logistics Ltd
Dividends
Current shareholder yield for AEGISCHEM is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one AEGISCHEM stock under the Base Case scenario is 332.83 INR.
Compared to the current market price of 804.45 INR, Aegis Logistics Ltd is Overvalued by 59%.