Share price
₹1,226.7 latest close · −7.4% over the last 90 sessions
₹1,226.7 month-end · +60.6% over 12 months
₹1,226.7 month-end · +229.8% over 3 years
₹1,226.7 month-end · +546.0% since Jan '19
52-week range ₹576.10 to ₹1528.70 · 1-year volatility 49.2%
Was the rally earned?
Mostly yes, with a catch.
- Per-share earnings added 81 points, but investors now pay less per rupee of profit (P/E 40.4x to 34.4x), which took 21 points back.
- The share count fell 4%.
Mostly yes.
- Per-share earnings added 192 points to the rise, while the multiple moved less (P/E 28.2x to 34.4x).
- The share count rose 6%.
Mostly yes, with a catch.
- Per-share earnings added 447 points, but investors now pay less per rupee of profit (P/E 36.1x to 34.4x), which took 12 points back.
- The share count rose 5%.
What do "pts" mean?
"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.
Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.
Net profit is trailing twelve months as reported with a 60-day lag.
How rough has the ride been?
Drawdown from peak
Largest drawdowns
-55.7% (2021-06 peak to 2022-02 low, recovered 2023-01)
-54.8% (2020-02 peak to 2020-03 low, recovered 2020-09)
-39.0% (2025-01 peak to 2026-03 low, recovered 2026-06)
Most recent volume spikes
2026-11-03: 14.8x the 50-day median, price +7.0% that day
2026-10-14: 5.6x the 50-day median, price +7.0% that day
2026-07-06: 5.7x the 50-day median, price +6.3% that day
Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).
Is it expensive against its own past and its peers?
Usual range 26.6x to 68.4x since 2019-01.
106% above the Distribution Services median.
The chart loads when you open this tab.
The chart loads when you open this tab.
How to read this
Shaded band: 10th to 90th percentile of the company's own P/E history; dotted line: its median; orange line: sector median (companies with a positive multiple, at least 5 in the sector).
Sector figures are built from today's listed companies, so they exclude companies that are no longer listed.
Where does it rank among Distribution Services peers?
Each cell is the company's percentile rank among its Distribution Services peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).
Where it ranks today
- ROCE62ndflat vs a year ago
- Op. margin91st▲ 5 pts vs a year ago
- Revenue growth79th▲ 31 pts vs a year ago
- EPS growth85th▲ 41 pts vs a year ago
- Debt/equity ↓33rd▲ 7 pts vs a year ago
- Cash cycle ↓96th▲ 3 pts vs a year ago
- P/E ↓25th▼ 13 pts vs a year ago
- 12M momentum92nd▲ 25 pts vs a year ago
Rank history
Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.
The Distribution Services sector page Watch it move against Distribution Services in the Observatory
What is the price implying?
At normalised P/E (five-year average earnings) of 73.4x, a holder earning 12%/yr needs earnings to grow about 29.4%/yr for 10 years, then trade at 15x.
Over time
Implied growth by month (solid) and delivered growth (dashed).
Change the assumptions
| Exit P/E / return | 11% | 12% | 13% |
|---|---|---|---|
| 12x | 30.9% | 32.1% | 33.2% |
| 15x | 28.3% | 29.4% | 30.6% |
| 20x | 24.9% | 26.1% | 27.2% |
Drag a slider to test other assumptions
Implied: 29.4%/yrLooking back
- Jan 2020Price implied 24%/yr; EPS has since grown 23%/yr (7.0 yrs)
- Jan 2021Price implied 30%/yr; EPS has since grown 42%/yr (6.0 yrs)
- Jan 2022Price implied 22%/yr; EPS has since grown 35%/yr (5.0 yrs)
Past comparisons cover only companies listed today (survivorship bias) and say nothing about future outcomes.
“Implied growth” is what the current price would require under our stated assumptions, not what we expect. How this is calculated and the market-wide lists.
What prices imply across Distribution Services The market-wide Expectations lists
Key figures
- Share Priceclose 9 Nov
- ₹1226.70
- P/E
- 34.4x
- ROCE
- 13.0%
- Market Cap
- ₹43045 cr
- Revenue (TTM)
- ₹8970 cr
- P/S
- 4.8x
- P/B
- 7.1x
- ROE
- 20.7%
- Operating Margin
- 30.0%
- Debt / Equity
- 0.7x
- Promoter Holding
- 58.1%
- 12M Momentum
- 60.6%
52-week range
Price risk
Balance sheet & cash
Are profits backed by cash?
Other income reliance19%Near threshold
Other income as a share of pre-tax profit (trailing twelve months): 19.2%. Bands: below 15%, 15% to 35%, above 35%.
Tax rate22%Within range
Median quarterly effective tax rate over about 2.5 years: 22.0%. Bands: 15% to 35%, 5% to 15% or 35% to 50%, outside 5% to 50%.
Cash conversion1.26xWithin range
Operating cash flow divided by net profit over the last three fiscal years: 1.26x (cash from operations ₹3,242 cr, net profit ₹2,566 cr). Bands: 0.8x and above, 0.5x to 0.8x, below 0.5x.
Free cash flow2 of 5 yrsNear threshold
Fiscal years with positive free cash flow in the last 5: 2. Bands: at least 80% of years, 40% to 80%, below 40%.
Receivable days vs history-14 daysWithin range
Debtor days are below the median of the previous three fiscal years by 14 days (21 vs 35). Bands: under 15 days, 15 to 45, over 45.
Capital work in progress12% of fixed assetsWithin range
Capital work-in-progress is 12% of fixed assets. Bands: not rising or up to 30%; rising for three years and above 30%; rising and above 60%.
Payable days+12 days / 2 yrsWithin range
Days payable changed by +12 over two years. Bands: rise of up to 30 days; more than 30 days.
Tap a check to see how it is measured
How to read this
Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.
Who has been buying and selling?
- Over 2 years, FIIs added 1.6 pts; DIIs trimmed 1.5 pts.
- The number of shareholders rose from 60,275 to 77,194 (+28%) between Dec 2023 and Jun 2026.
Holdings, Jun '26
How each group changed
Number of shareholders
Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.
What happened next to similar setups
- We found 50 past situations where a non-financial company looked like AEGIS LOGISTICS LTD today on valuation, return on capital, margins, debt, growth, price momentum, size and volatility.
- Over the following 12 months the middle half of them returned −29% to +32% vs the market, against −1% for all non-financial companies in the same months.
- The gap against the base rate (−1.0%, 80% range −12.0% to +6.6%) is within what chance and overlapping periods produce.
Where the 50 outcomes landed
Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 3 beyond the range shown, drawn at the edge
50 past situations · 50 companies · 39 months · 2020–2025
The closest matches
| Company | When | P/E | ROCE | 12M mom. | Drawdown | Next 12 months |
|---|---|---|---|---|---|---|
| HIKAL Health Technology |
Aug 2021 | 59x | 16% | +289% | −10% | −49% |
| PRESTIGE Finance |
Mar 2024 | 50x | 10% | +190% | −15% | −2% |
| LODHA Finance |
Jun 2022 | 43x | 10% | +56% | −28% | +6% |
| GRANULES Health Technology |
Feb 2020 | 17x | 15% | +61% | −16% | +51% |
| FSL Commercial Services |
Dec 2020 | 20x | 13% | +147% | −7% | +34% |
Show the other 3 matches
| Company | When | P/E | ROCE | 12M mom. | Drawdown | Next 12 months |
|---|---|---|---|---|---|---|
| FLUOROCHEM Process Industries |
Aug 2022 | 47x | 20% | +90% | −8% | −17% |
| GLENMARK Health Technology |
Oct 2020 | 17x | 14% | +51% | −9% | −34% |
| CYIENT Technology Services |
Dec 2023 | 49x | 20% | +183% | −4% | −32% |
How reliable is this?
Matched on P/E, P/S, ROCE, operating margin, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: 12-month momentum, drawdown from 12-month high and revenue growth. One match per company and at most 7 from any one month.
Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.
What else looks like this?
Companies with the most similar financial profile today, regardless of industry.
Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.
What changed?
30 events since Jun '23
- NovPriceVolume reached 14.8x its 50-day median on 2026-11-03; price +7.0% that day.
- OctPriceFell 26% from the Oct 2026 peak to the Oct 2026 low.
- SepResultsRevenue (TTM) reached a new high of ₹8,970 cr.
- SepPeer rankMoved into the top quartile of Distribution Services on EPS growth (from the 2nd quartile).
- JulPriceVolume reached 8.0x its 50-day median on 2026-07-03; price +0.3% that day.
- JunPriceRegained the 2025-01 peak, 3 months after the low.
- JunPriceVolume reached 79.9x its 50-day median on 2026-06-11; price +15.6% that day.
- MarPriceFell 39% from the Jan 2025 peak to the Mar 2026 low.
Show 22 earlier events
- FebPriceVolume reached 57.0x its 50-day median on 2026-02-24; price -0.4% that day.
- DecPeer rankMoved into the 2nd quartile of Distribution Services on EPS growth (from the 3rd quartile).
- OctPriceVolume reached 46.3x its 50-day median on 2025-10-03; price +11.9% that day.
- SepPeer rankSlipped to the 3rd quartile of Distribution Services on EPS growth (from the 2nd quartile).
- SepPriceVolume reached 46.7x its 50-day median on 2025-09-16; price +5.5% that day.
- JunPeer rankSlipped to the 2nd quartile of Distribution Services on ROCE (from the top quartile).
- MayPriceVolume reached 9.0x its 50-day median on 2025-05-08; price +1.1% that day.
- JanPriceRegained the 2024-07 peak, 3 months after the low.
- JanPriceVolume reached 74.0x its 50-day median on 2025-01-06; price +4.3% that day.
- DecPriceVolume reached 39.0x its 50-day median on 2024-12-20; price +9.3% that day.
- OctPriceFell 28% from the Jul 2024 peak to the Oct 2024 low.
- JunPeer rankMoved into the top quartile of Distribution Services on ROCE (from the 2nd quartile).
- AprPriceVolume reached 17.1x its 50-day median on 2024-04-24; price +12.4% that day.
- MarPriceVolume reached 17.0x its 50-day median on 2024-03-28; price +13.2% that day.
- FebPriceRegained the 2023-04 peak, 3 months after the low.
- FebPeer rankSlipped to the 2nd quartile of Distribution Services on EPS growth (from the top quartile).
- NovPriceFell 31% from the Apr 2023 peak to the Nov 2023 low.
- NovPriceVolume reached 19.8x its 50-day median on 2023-11-09; price +7.4% that day.
- JulPriceVolume reached 13.1x its 50-day median on 2023-07-05; price +7.6% that day.
- JunResultsRevenue (TTM) reached a new high of ₹8,627 cr.
- JunValuationP/E fell below the 10th percentile of its own history to date (24.3x).
- JunPeer rankMoved into the top quartile of Distribution Services on EPS growth (from the 2nd quartile).
Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.
Where price and fundamentals disagree, market-wide Rewind the whole market to any month
Monthly history60 months · 2021-12 to 2026-11
| Month | P/E | Revenue (TTM) | ROE | ROCE | Debt / Equity |
|---|---|---|---|---|---|
| 2026-11 | 34.4x | ₹8970 cr | 20.7% | 13.0% | 0.7x |
| 2026-10 | 30.8x | ₹8970 cr | 20.9% | 13.0% | 0.7x |
| 2026-09 | 38.7x | ₹8970 cr | 20.9% | 13.0% | 0.7x |
| 2026-08 | 49.4x | ₹8332 cr | 15.7% | 13.0% | 0.7x |
| 2026-07 | 50.1x | ₹8332 cr | 15.7% | 13.0% | 0.7x |
| 2026-06 | 45.9x | ₹8332 cr | 15.7% | 13.0% | 0.7x |
| 2026-05 | 34.1x | ₹7443 cr | 18.0% | 13.0% | 1.0x |
| 2026-04 | 32.0x | ₹7443 cr | 18.0% | 13.0% | 1.0x |
| 2026-03 | 27.3x | ₹7443 cr | 18.0% | 13.0% | 1.0x |
| 2026-02 | 33.7x | ₹7425 cr | 16.6% | 13.0% | 1.0x |
| 2026-01 | 35.8x | ₹7425 cr | 16.6% | 13.0% | 1.0x |
| 2025-12 | 35.1x | ₹7425 cr | 16.6% | 13.0% | 1.0x |
| 2025-11 | 40.4x | ₹6881 cr | 14.9% | 13.0% | 1.0x |
| 2025-10 | 39.7x | ₹6881 cr | 14.9% | 13.0% | 1.0x |
| 2025-09 | 40.5x | ₹6881 cr | 14.9% | 13.0% | 1.0x |
| 2025-08 | 35.6x | ₹6763 cr | 14.6% | 13.0% | 1.0x |
| 2025-07 | 38.1x | ₹6763 cr | 14.6% | 13.0% | 1.0x |
| 2025-06 | 41.0x | ₹6763 cr | 14.6% | 13.0% | 1.0x |
| 2025-05 | 48.4x | ₹6895 cr | 15.6% | 15.0% | 0.7x |
| 2025-04 | 47.7x | ₹6895 cr | 15.6% | 15.0% | 0.7x |
| 2025-03 | 48.9x | ₹6895 cr | 15.6% | 15.0% | 0.7x |
| 2025-02 | 45.7x | ₹7061 cr | 15.4% | 15.0% | 0.7x |
| 2025-01 | 42.1x | ₹7061 cr | 15.4% | 15.0% | 0.7x |
| 2024-12 | 49.3x | ₹7061 cr | 15.4% | 15.0% | 0.7x |
| 2024-11 | 54.5x | ₹6546 cr | 15.3% | 15.0% | 0.7x |
| 2024-10 | 48.0x | ₹6546 cr | 15.3% | 15.0% | 0.7x |
| 2024-09 | 45.8x | ₹6546 cr | 15.3% | 15.0% | 0.7x |
| 2024-08 | 46.4x | ₹7046 cr | 14.8% | 15.0% | 0.7x |
| 2024-07 | 51.1x | ₹7046 cr | 14.8% | 15.0% | 0.7x |
| 2024-06 | 53.8x | ₹7046 cr | 14.8% | 15.0% | 0.7x |
| 2024-05 | 53.6x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2024-04 | 52.1x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2024-03 | 33.9x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2024-02 | 33.3x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2024-01 | 28.6x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-12 | 26.7x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-11 | 28.2x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-10 | 22.2x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-09 | 25.0x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-08 | 28.0x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-07 | 29.0x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-06 | 24.3x | ₹8627 cr | 12.4% | 16.0% | 0.5x |
| 2023-05 | 35.2x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2023-04 | 38.5x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2023-03 | 37.2x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2023-02 | 35.7x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2023-01 | 37.5x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-12 | 34.1x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-11 | 31.9x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-10 | 30.5x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-09 | 26.6x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-08 | 28.9x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-07 | 25.4x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-06 | 20.5x | ₹4631 cr | 15.1% | 17.0% | 0.4x |
| 2022-05 | 34.2x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
| 2022-04 | 34.8x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
| 2022-03 | 32.3x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
| 2022-02 | 26.5x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
| 2022-01 | 31.9x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
| 2021-12 | 34.8x | ₹3843 cr | 11.0% | 15.0% | 0.4x |
Older months are in the live observatory.