Integrated Filing — IndAS
General information about company
| Scrip Code |
544407 |
| NSE Symbol |
AEGISVOPAK |
| MSEI Symbol |
NOTLISTED |
| ISIN |
INE0INX01018 |
| Name of company |
AEGIS VOPAK TERMINALS LIMITED |
| Type of company |
Main Board |
| Class of security |
Equity |
| Date of start of financial year |
01-04-2025 |
| Date of end of financial year |
31-03-2026 |
| Date of board meeting when results were approved |
28-05-2026 |
| Date on which prior intimation of the meeting for considering financial results was informed
to the exchange |
22-05-2026 |
| Description of presentation currency |
INR |
| Level of rounding used in financial results |
Lakhs |
| Reporting Type |
Quarterly |
| Reporting Quarter |
Fourth quarter |
| Nature of report standalone or consolidated |
Consolidated |
| Whether results are audited or unaudited for the quarter ended |
Audited |
| Whether results are audited or unaudited for the Year to date for current period ended/year ended |
Audited |
| Segment Reporting |
Multi segment |
| Description of single segment |
|
| Start date and time of board meeting |
28-05-2026 16:00:00 |
| End date and time of board meeting |
28-05-2026 17:00:00 |
| Whether cash flow statement is applicable on company |
Yes |
| Type of cash flow statement |
Cash Flow Indirect |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
Financial Results Ind-AS
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-01-2026 |
01-04-2025 |
| B |
Date of end of reporting period |
31-03-2026 |
31-03-2026 |
| C |
Whether results are audited or unaudited |
Audited |
Audited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
| 1 |
Income |
|
Revenue from operations |
24,345.17 |
92,307.82 |
|
Other income |
435.02 |
3,746.55 |
|
Total income |
24,780.19 |
96,054.37 |
| 2 |
Expenses |
| (a) |
Cost of materials consumed |
0.00 |
0.00 |
| (b) |
Purchases of stock-in-trade |
0.00 |
0.00 |
| (c) |
Changes in inventories of finished goods,
work-in-progress and stock-in-trade |
0.00 |
0.00 |
| (d) |
Employee benefit expense |
1,329.96 |
5,184.84 |
| (e) |
Finance costs |
4,105.67 |
10,972.55 |
| (f) |
Depreciation, depletion and amortisation expense
|
5,536.10 |
20,773.79 |
| (f) |
Other Expenses |
| 1 |
Other expenses |
5,098.58 |
18,477.73 |
|
Total other expenses |
5,098.58 |
18,477.73 |
|
Total expenses |
16,070.31 |
55,408.91 |
| 3 |
Total profit before exceptional items and tax |
8,709.88 |
40,645.46 |
| 4 |
Exceptional items |
0.00 |
0.00 |
| 5 |
Total profit before tax |
8,709.88 |
40,645.46 |
| 6 |
Tax expense |
|
| 7 |
Current tax |
571.40 |
3,031.62 |
| 8 |
Deferred tax |
751.11 |
3,421.71 |
| 9 |
Total tax expenses |
1,322.51 |
6,453.33 |
| 10 |
Net movement in regulatory deferral account balances related to profit or loss and
the related deferred tax movement |
0.00 |
0.00 |
| 11 |
Net Profit Loss for the period from
continuing operations |
7,387.37 |
34,192.13 |
| 12 |
Profit (loss) from discontinued operations before tax |
0.00 |
0.00 |
| 13 |
Tax expense of discontinued operations |
0.00 |
0.00 |
| 14 |
Net profit (loss) from discontinued
operation after tax |
0.00 |
0.00 |
| 15 |
Share of profit (loss) of associates and joint ventures accounted for using equity
method |
0.00 |
0.00 |
| 16 |
Total profit (loss) for period |
7,387.37 |
34,192.13 |
| 17 |
Other comprehensive income net of taxes |
12.30 |
30,413.26 |
| 18 |
Total Comprehensive Income for the period |
7,399.67 |
64,605.39 |
| 19 |
Total profit or loss, attributable to
|
|
|
|
Profit or loss, attributable to owners of parent |
6,864.30 |
31,046.93 |
|
Total profit or loss, attributable to non-controlling interests |
523.07 |
3,145.20 |
| 20 |
Total Comprehensive income for the period attributable to |
|
|
|
Comprehensive income for the period attributable to owners of parent |
12.29 |
30,413.26 |
|
Total comprehensive income for the period attributable to owners of parent non-controlling
interests |
0.00 |
0.00 |
| 21 |
Details of equity share capital |
|
|
Paid-up equity share capital |
1,10,799.15 |
1,10,799.15 |
|
Face value of equity share capital |
10 |
10 |
| 27 |
Details of debt securities |
|
| 22 |
Reserves excluding revaluation reserve |
|
2,30,145.95 |
| 23 |
Earnings per share |
|
| i |
Earnings per equity share for continuing operations |
|
|
Basic earnings (loss) per share from continuing operations |
0.62 |
2.85 |
|
Diluted earnings (loss) per share from continuing operations |
0.62 |
2.85 |
| ii |
Earnings per equity share for discontinued operations |
|
|
Basic earnings (loss) per share from discontinued operations |
0 |
0 |
|
Diluted earnings (loss) per share from discontinued operations |
0 |
0 |
| ii |
Earnings per equity share |
|
|
Basic earnings (loss) per share from continuing
and discontinued operations |
0.62 |
2.85 |
|
Diluted earnings (loss) per share from
continuing and discontinued operations |
0.62 |
2.85 |
| 24 |
Debt equity ratio |
0.4800 |
0.4800 |
| 25 |
Debt service coverage ratio |
2.8300 |
0.2900 |
| 26 |
Interest service coverage ratio |
2.6500 |
3.5600 |
| 27 |
Disclosure of notes on financial results |
|
Remarks
Statement of Asset and Liabilities
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-04-2025 |
| Date of end of reporting period |
31-03-2026 |
| Whether results are audited or unaudited |
Audited |
| Nature of report standalone or consolidated |
Consolidated |
|
Assets |
| 1 |
Non-current assets |
|
Property, plant and equipment |
6,63,550.37 |
|
Capital work-in-progress |
21,046.07 |
|
Investment property |
|
|
Goodwill |
1,357.89 |
|
Other intangible assets |
136.07 |
|
Intangible assets under development |
|
|
Biological assets other than bearer plants |
|
|
Investments accounted for using equity method |
|
|
Non-current financial assets |
|
|
Non-current investments |
0.00 |
|
Trade receivables, non-current |
|
|
Loans, non-current |
0.00 |
|
Other non-current financial assets |
|
| 1 |
Other financial assets |
991.94 |
| 2 |
Income tax assets (net) |
2,152.60 |
|
Total of other non-current financial assets |
3,144.54 |
|
Total non-current financial assets |
3,144.54 |
|
Deferred tax assets (net) |
2,901.87 |
|
Other non-current assets |
|
| 1 |
Other non current assets |
79,351.36 |
|
Total of other non-current assets |
79,351.36 |
|
Total non-current assets |
7,71,488.17 |
| 2 |
Current assets |
|
|
Inventories |
1,760.19 |
|
Current financial asset |
|
|
Current investments |
0.00 |
|
Trade receivables, current |
18,618.30 |
|
Cash and cash equivalents |
30,227.89 |
|
Bank balance other than cash and cash equivalents |
460.24 |
|
Loans, current |
0.00 |
|
Other current financial assets |
|
|
Total of other current financial assets |
12,163.21 |
|
Total current financial assets |
61,469.64 |
|
Current tax assets (net) |
|
|
Other current assets |
|
| 1 |
Other current assets |
10,294.88 |
|
Total of other current assets |
10,294.88 |
|
Total current assets |
73,524.71 |
| 3 |
Non-current assets classified as held for sale |
|
| 4 |
Regulatory deferral account debit balances and related deferred tax Assets |
|
|
Total assets |
8,45,012.88 |
|
Equity and liabilities |
|
| 1 |
Equity |
|
|
Equity attributable to owners of parent |
|
|
Equity share capital |
1,10,799.15 |
|
Other equity |
3,18,257.90 |
|
Total equity attributable to owners of parent |
4,29,057.05 |
|
Non controlling interest |
12,796.75 |
|
Total equity |
4,41,853.80 |
| 2 |
Liabilities |
|
|
Non-current liabilities |
|
|
Non-current financial liabilities |
|
|
Borrowings, non-current |
34,690.70 |
|
Trade payables, non-current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
0.00 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
0.00 |
|
Total Trade payable |
0.00 |
|
Other non-current financial liabilities |
|
| 1 |
Lease Liabilities |
1,48,994.52 |
|
Total of other non-current financial liabilities |
1,48,994.52 |
|
Total non-current financial liabilities |
1,83,685.22 |
|
Provisions, non-current |
628.84 |
|
Deferred tax liabilities (net) |
19,762.30 |
|
Deferred government grants, Non-current |
0.00 |
|
Other non-current liabilities |
|
|
Total of other non-current liabilities |
|
|
Total non-current liabilities |
2,04,076.36 |
|
Current liabilities |
|
|
Current financial liabilities |
|
|
Borrowings, current |
1,77,071.77 |
|
Trade payables, current |
|
|
(A) Total outstanding dues of micro enterprises and small enterprises |
55.61 |
|
(B) Total outstanding dues of creditors other than micro enterprises and small enterprises |
2,702.84 |
|
Total Trade payable |
2,758.45 |
|
Other current financial liabilities |
|
| 1 |
Lease Liabilities |
12,335.70 |
| 2 |
Other financial liabilities |
4,022.02 |
|
Total of other current financial liabilities |
16,357.72 |
|
Total current financial liabilities |
1,96,187.94 |
|
Other current liabilities |
2,135.22 |
| 1 |
Other current liabilities |
2,135.22 |
|
Total of other current liabilities |
2,135.22 |
|
Provisions, current |
264.44 |
|
Current tax liabilities (Net) |
495.12 |
|
Deferred government grants, Current |
|
|
Total current liabilities |
1,99,082.72 |
| 3 |
Liabilities directly associated with assets in disposal group classified as held for sale |
|
| 4 |
Regulatory deferral account credit balances and related deferred tax liability |
|
|
Total liabilities |
4,03,159.08 |
|
Total equity and liabilites |
8,45,012.88 |
|
Disclosure of notes on assets and liabilities |
|
Format for Reporting Segment wise Revenue, Results and Capital Employed along with the company results
Amount in (Lakhs)
| Particulars |
3 months/ 6 month ended (dd-mm-yyyy) |
Year to date figures for current period
ended (dd-mm-yyyy) |
| Date of start of reporting period |
01-01-2026 |
01-04-2025 |
| Date of end of reporting
period |
31-03-2026 |
31-03-2026 |
| Whether results are audited
or unaudited |
Audited |
Audited |
| Nature of report standalone or
consolidated |
Consolidated |
Consolidated |
| 1 |
Segment Revenue (Income) |
|
(net sale/income from each segment should
be disclosed) |
| 1 |
Liquid Terminal Division |
12,107.34 |
44,047.40 |
| 2 |
Gas Terminal Division |
12,237.83 |
48,260.42 |
|
Total Segment Revenue |
24,345.17 |
92,307.82 |
|
Less: Inter segment revenue |
|
|
|
Revenue from operations |
24,345.17 |
92,307.82 |
| 2 |
Segment Result |
|
Profit (+) / Loss (-) before tax and
interest from each segment |
| 1 |
Liquid Terminal Division |
5,193.70 |
20,308.99 |
| 2 |
Gas Terminal Division |
8,069.96 |
31,758.16 |
|
Total Profit before tax |
13,263.66 |
52,067.15 |
|
i. Finance cost |
4,105.67 |
10,972.55 |
|
ii. Other Unallocable Expenditure net off Unallocable income |
448.11 |
449.14 |
|
Profit before tax |
8,709.88 |
40,645.46 |
| 3 |
(Segment Asset - Segment Liabilities)
|
|
Segment Asset |
| 1 |
Liquid Terminal Division |
3,64,204.10 |
3,64,204.10 |
| 2 |
Gas Terminal Division |
4,39,155.92 |
4,39,155.92 |
|
Total Segment Asset |
8,03,360.02 |
8,03,360.02 |
|
Un-allocable Assets |
41,652.86 |
41,652.86 |
|
Net Segment Asset |
8,45,012.88 |
8,45,012.88 |
| 4 |
Segment Liabilities |
|
Segment Liabilities |
| 1 |
Liquid Terminal Division |
1,15,992.32 |
1,15,992.32 |
| 2 |
Gas Terminal Division |
51,312.31 |
51,312.31 |
|
Total Segment Liabilities |
1,67,304.63 |
1,67,304.63 |
|
Un-allocable Liabilities |
24,091.98 |
24,091.98 |
|
Net Segment Liabilities |
1,91,396.61 |
1,91,396.61 |
|
Disclosure of notes on segments |
|
Other Comprehensive Income
Amount in (Lakhs)
| Particulars |
3 months/ 6 months ended (dd-mm-yyyy) |
Year to date figures for current period ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-01-2026 |
01-04-2025 |
| B |
Date of end of reporting period |
31-03-2026 |
31-03-2026 |
| C |
Whether results are audited or unaudited |
Audited |
Audited |
| D |
Nature of report standalone or consolidated |
Consolidated |
Consolidated |
|
Other comprehensive income [Abstract] |
|
| 1 |
Amount of items that will not be reclassified to profit and loss |
|
| 1 |
Gains on property revaluation |
0.00 |
40,614.10 |
| 2 |
Remeasurement (loss)/ gain of defined benefit obligations |
17.15 |
28.73 |
|
Total Amount of items that will not be reclassified to profit and loss |
17.15 |
40,642.83 |
| 2 |
Income tax relating to items that will not be reclassified to profit or loss |
4.85 |
10,229.57 |
| 3 |
Amount of items that will be reclassified to profit and loss |
|
|
Total Amount of items that will be reclassified to profit and loss |
|
|
| 4 |
Income tax relating to items that will be reclassified to profit or loss |
|
|
| 5 |
Total Other comprehensive income |
12.30 |
30,413.26 |
Cash flow statement, indirect
Amount in (Lakhs)
| Particulars |
Year ended (dd-mm-yyyy) |
| A |
Date of start of reporting period |
01-04-2025 |
| B |
Date of end of reporting period |
31-03-2026 |
| C |
Whether results are audited or unaudited |
Audited |
| D |
Nature of report standalone or consolidated |
Consolidated |
|
Statement of cash flows |
|
|
Cash flows from used in operating
activities |
|
|
Profit before tax |
40,645.46 |
|
Adjustments for reconcile profit (loss) |
|
|
Adjustments for finance costs |
10,972.55 |
|
Adjustments for decrease (increase) in inventories |
(304.75) |
|
Adjustments for decrease (increase) in trade receivables, current |
(6,622.20) |
|
Adjustments for decrease (increase) in trade receivables, non-current
|
0.00 |
|
Adjustments for decrease (increase) in other current assets |
7,173.94 |
|
Adjustments for decrease (increase) in other non-current assets |
67.81 |
|
Adjustments for other financial assets, non-current |
(265.94) |
|
Adjustments for other financial assets, current |
1,098.03 |
|
Adjustments for other bank balances |
(62.38) |
|
Adjustments for increase (decrease) in trade payables, current |
750.63 |
|
Adjustments for increase (decrease) in trade payables, non-current |
0.00 |
|
Adjustments for increase (decrease) in other current liabilities |
619.75 |
|
Adjustments for increase (decrease) in other non-current liabilities
|
0.00 |
|
Adjustments for depreciation and amortisation expense |
20,773.79 |
|
Adjustments for impairment loss reversal of impairment loss recognised
in profit or loss |
0.00 |
|
Adjustments for provisions, current |
(186.78) |
|
Adjustments for provisions, non-current |
81.99 |
|
Adjustments for other financial liabilities, current |
311.51 |
|
Adjustments for other financial liabilities, non-current |
0.00 |
|
Adjustments for unrealised foreign exchange losses gains |
0.00 |
|
Adjustments for dividend income |
0.00 |
|
Adjustments for interest income |
2,041.33 |
|
Adjustments for share-based payments |
0.00 |
|
Adjustments for fair value losses (gains) |
0.00 |
|
Adjustments for undistributed profits of associates |
0.00 |
|
Other adjustments for which cash effects are investing or financing
cash flow |
6.13 |
|
Other adjustments to reconcile profit (loss) |
11.05 |
|
Other adjustments for non-cash items |
0.00 |
|
Share of profit and loss from partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Total adjustments for reconcile
profit (loss) |
32,383.80 |
|
Net cash flows from (used in)
operations |
73,029.26 |
|
Dividends received |
0.00 |
|
Interest paid |
0.00 |
|
Interest received |
0.00 |
|
Income taxes paid (refund) |
2,832.89 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
operating activities |
70,196.37 |
|
Cash flows from used in
investing activities |
|
|
Cash flows from losing control of subsidiaries or other businesses |
0.00 |
|
Cash flows used in obtaining control of subsidiaries or other businesses |
2,40,101.19 |
|
Other cash receipts from sales of equity or debt instruments of other
entities |
0.00 |
|
Other cash payments to acquire equity or debt instruments of other entities
|
0.00 |
|
Other cash receipts from sales of interests in joint ventures |
0.00 |
|
Other cash payments to acquire interests in joint ventures |
0.00 |
|
Cash receipts from share of profits of partnership firm or association of
persons or limited liability partnerships |
0.00 |
|
Cash payment for investment in partnership firm or association of persons or
limited liability partnerships |
0.00 |
|
Proceeds from sales of property, plant and equipment |
280.27 |
|
Purchase of property, plant and equipment |
70,006.14 |
|
Proceeds from sales of investment property |
0.00 |
|
Purchase of investment property |
0.00 |
|
Proceeds from sales of intangible assets |
0.00 |
|
Purchase of intangible assets |
134.44 |
|
Proceeds from sales of intangible assets under development |
0.00 |
|
Purchase of intangible assets under development |
0.00 |
|
Proceeds from sales of goodwill |
0.00 |
|
Purchase of goodwill |
0.00 |
|
Proceeds from biological assets other than bearer plants |
0.00 |
|
Purchase of biological assets other than bearer plants |
0.00 |
|
Proceeds from government grants |
0.00 |
|
Proceeds from sales of other long-term assets |
0.00 |
|
Purchase of other long-term assets |
0.00 |
|
Cash advances and loans made to other parties |
0.00 |
|
Cash receipts from repayment of advances and loans made to other parties |
0.00 |
|
Cash payments for future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Cash receipts from future contracts, forward contracts, option contracts and
swap contracts |
0.00 |
|
Dividends received |
0.00 |
|
Interest received |
2,218.52 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
investing activities |
(3,07,742.98) |
|
Cash flows from used in
financing activities |
|
|
Proceeds from changes in ownership interests in subsidiaries |
0.00 |
|
Payments from changes in ownership interests in subsidiaries |
0.00 |
|
Proceeds from issuing shares |
2,69,215.03 |
|
Proceeds from issuing other equity instruments |
0.00 |
|
Payments to acquire or redeem entity's shares |
0.00 |
|
Payments of other equity instruments |
0.00 |
|
Proceeds from exercise of stock options |
0.00 |
|
Proceeds from issuing debentures notes bonds etc |
0.00 |
|
Proceeds from borrowings |
1,68,424.11 |
|
Repayments of borrowings |
2,04,177.30 |
|
Payments of lease liabilities |
12,069.68 |
|
Dividends paid |
18,616.11 |
|
Interest paid |
7,130.37 |
|
Income taxes paid (refund) |
0.00 |
|
Other inflows (outflows) of cash |
0.00 |
|
Net cash flows from (used in)
financing activities |
1,95,645.68 |
|
Net increase (decrease) in cash
and cash equivalents before effect of exchange rate changes |
(41,900.93) |
|
Effect of exchange rate changes
on cash and cash equivalents |
|
|
Effect of exchange rate changes on cash and cash equivalents |
0.00 |
|
Net increase (decrease) in cash
and cash equivalents |
(41,900.93) |
|
Cash and cash equivalents cash flow statement at beginning of period
|
72,128.82 |
|
Cash and cash equivalents cash
flow statement at end of period |
30,227.89 |
Details of Impact of Audit Qualification
Amount in (Lakhs)
| Whether results are audited or unaudited |
Audited |
| Declaration of unmodified opinion or statement on impact of audit qualification |
Declaration of unmodified opinion |
| Auditor's opinion |
|
| Declaration pursuant to Regulation 33 (3) (d) of SEBI (LODR) Regulation, 2015:
The company declares that its Statutory Auditor/s have issued an Audit Report with unmodified
opinion for the period on Standalone results |
Yes |
| Sr No. |
Audit firm's name |
Whether the firm holds a valid peer review certificate issued by Peer Review Board of ICAI |
Certificate valid upto |
| 1 |
CNK & Associates |
Yes |
31-07-2027 |