Th

isp

rese

nta

tio

na

nd

the

acc

om

pa

ny

ing

slid

es

(th

e“P

rese

nta

tio

n”)

,w

hic

hh

ave

be

en

pre

pa

red

by

Ae

gis

Log

isti

csLi

mit

ed

(th

e

“Co

mp

an

y”)

,h

ave

be

en

pre

pa

red

sole

lyfo

rin

form

ati

on

pu

rpo

ses

an

dd

on

ot

con

stit

ute

an

yo

ffe

r,re

com

me

nd

ati

on

or

inv

ita

tio

n

top

urc

ha

seo

rsu

bsc

rib

efo

ra

ny

secu

riti

es,

an

dsh

all

no

tfo

rmth

eb

asi

so

rb

ere

lie

do

nin

con

ne

ctio

nw

ith

an

yco

ntr

act

or

bin

din

g

com

mit

me

nt

wh

ats

oe

ver.

No

off

eri

ng

of

secu

riti

es

of

the

Co

mp

an

yw

ill

be

ma

de

exc

ep

tb

ym

ea

ns

of

ast

atu

tory

off

eri

ng

do

cum

en

tco

nta

inin

gd

eta

ile

din

form

ati

on

ab

ou

tth

eC

om

pa

ny.

Th

isP

rese

nta

tio

nh

as

be

en

pre

pa

red

by

the

Co

mp

an

yb

ase

do

nin

form

ati

on

an

dd

ata

wh

ich

the

Co

mp

an

yco

nsi

de

rsre

lia

ble

,b

ut

the

Co

mp

an

ym

ake

sn

ore

pre

sen

tati

on

or

wa

rra

nty

,e

xpre

sso

rim

plie

d,

wh

ats

oe

ver,

an

dn

ore

lia

nce

sha

llb

ep

lace

do

n,

the

tru

th,

acc

ura

cy,

com

ple

ten

ess

,fa

irn

ess

an

dre

aso

na

ble

ne

sso

fth

eco

nte

nts

of

this

Pre

sen

tati

on

.T

his

Pre

sen

tati

on

ma

yn

ot

be

all

incl

usi

vea

nd

ma

yn

ot

con

tain

all

of

the

info

rma

tio

nth

at

you

ma

yco

nsi

de

rm

ate

ria

l.A

ny

lia

bil

ity

inre

spe

cto

fth

eco

nte

nts

of,

or

an

yo

mis

sio

nfr

om

,th

isP

rese

nta

tio

nis

exp

ress

lye

xclu

de

d.

Th

isp

rese

nta

tio

nco

nta

ins

cert

ain

forw

ard

loo

kin

gst

ate

me

nts

con

cern

ing

the

Co

mp

an

y’s

futu

reb

usi

ne

ssp

rosp

ect

sa

nd

bu

sin

ess

pro

fita

bil

ity,

wh

ich

are

sub

ject

toa

nu

mb

er

of

risk

sa

nd

un

cert

ain

tie

sa

nd

the

act

ua

lre

sult

sco

uld

ma

teri

all

yd

iffe

rfr

om

tho

sein

such

forw

ard

loo

kin

gst

ate

me

nts

.T

he

risk

sa

nd

un

cert

ain

tie

sre

lati

ng

toth

ese

sta

tem

en

tsin

clu

de

,b

ut

are

no

tli

mit

ed

to,

risk

sa

nd

un

cert

ain

tie

sre

ga

rdin

gfl

uct

ua

tio

ns

ine

arn

ing

s,o

ur

ab

ilit

yto

ma

na

ge

gro

wth

,co

mp

eti

tio

n(b

oth

do

me

stic

an

din

tern

ati

on

al)

,

eco

no

mic

gro

wth

inIn

dia

an

da

bro

ad

,a

bil

ity

toa

ttra

cta

nd

reta

inh

igh

lysk

ille

dp

rofe

ssio

na

ls,

tim

ea

nd

cost

ove

rru

ns

on

con

tra

cts,

ou

ra

bil

ity

tom

an

ag

eo

ur

inte

rna

tio

na

lo

pe

rati

on

s,g

ove

rnm

en

tp

oli

cie

sa

nd

act

ion

sre

gu

lati

on

s,in

tere

sta

nd

oth

er

fisc

al

cost

sg

en

era

lly

pre

vail

ing

inth

ee

con

om

y.T

he

Co

mp

an

yd

oe

sn

ot

un

de

rta

keto

ma

kea

ny

an

no

un

cem

en

tin

case

an

yo

f

the

sefo

rwa

rdlo

okin

gst

ate

me

nts

be

com

em

ate

ria

lly

inco

rre

ctin

futu

reo

ru

pd

ate

an

yfo

rwa

rdlo

okin

gst

ate

me

nts

ma

de

fro

m

tim

eto

tim

eb

yo

ro

nb

eh

alf

of

the

Co

mp

an

y.

2

3

Man

galo

re E

xpan

sion

§3

Acr

es

of

Lan

d a

llo

tte

d a

t

the

Po

rt

LPG

-Pi

pava

v

§S

tati

c C

ap

aci

ty –

27

00

MT

§T

hro

ug

hp

ut

–1

,00

,00

0 M

T

LPG –

Mum

bai D

ebot

tlene

ckin

g§

Th

rou

gh

pu

t –

4,0

0,0

00

MT

LPG

-Ha

ldia

§S

tati

c C

ap

aci

ty –

25

,00

0 M

T

§T

hro

ug

hp

ut

–1

5,0

0,0

00

MT

Liqu

id -

Kand

laLiqu

id -

Hald

ia

Mis

sion

To b

uil

d a

n u

nri

vall

ed

na

tio

na

l

po

rt i

nfr

ast

ruct

ure

an

d

dis

trib

uti

on

ne

two

rk i

n t

he

Oil

an

d G

as

sect

or

in I

nd

ia

§C

ap

aci

ty -

10

0,0

00

KL

§C

ap

aci

ty -

25

,00

0 K

L

4

Ga

s Lo

gis

tics

5

Co

mm

erc

ial

So

urc

ing

Sh

ipp

ing

Term

ina

llin

gA

uto

Ga

s

Ind

ust

ria

lG

as

So

urc

ing

Ga

s Lo

gis

tics

(3

PL)

AN

D/O

R

So

urc

ing

Fe

es

Ga

s D

istr

ibu

tio

n

)

60

%4

0%

Cre

ati

ng

‘Le

ad

ing

LP

G S

ou

rcin

g P

lay

er

in I

nd

ia’

thro

ug

h V

ert

ica

l In

teg

rati

on

Str

ate

gy

Se

gm

en

tA

ctiv

ity

Re

ve

nu

e S

tre

am

Ga

s S

ou

rcin

gS

ou

rcin

g &

Sh

ipp

ing

So

urc

ing

Co

mm

issi

on

Ga

s Lo

gis

tics

Term

ina

llin

gT

hro

ug

hp

ut

Fee

s, H

an

dli

ng

&

Va

lue

Ad

dit

ion

Se

rvic

e C

ha

rge

s

Ga

s D

istr

ibu

tio

nIn

du

stri

al,

Co

mm

erc

ial

&

Au

to G

as

Dis

trib

uti

on

Ma

rgin

6

Imp

ort

s o

f LP

G i

n I

nd

ia

•So

urc

e:

PP

ACC

on

sum

pti

on

of

LPG

in

In

dia

Incr

em

en

tal

De

ma

nd

in

LP

G m

et

thro

ug

h I

mp

ort

s

‘00

0 M

T

14,331

10,456

7,016

18,000

+1

57

%

20

14

-15

20

05

-06

20

10

-11

20

00

-01

8,313

4,484

2,883

853

CA

GR

18

%

20

00

-01

20

05

-06

20

14

-15

20

10

-11

‘00

0 M

T

7

0

20

30

25

10 5

15

09

10

11

12

08

25

21

19

17

16

22

23

15

14

18

20

24

06

07

13

05

Do

me

stic

Pro

du

ctio

nIn

dia

n I

mp

ort

s

Fig

ure

s in

MT

20

14

/15

20

20

/21

Co

mm

en

ts

Sta

tic

Imp

ort

Ca

pa

city

31

2,8

00

31

2,8

00

*A

eg

is c

ap

aci

ty i

n 2

01

5 i

s 2

5,4

00

Imp

ort

Th

rou

gh

pu

t8

,30

0,0

00

14

,57

6,0

00

# o

f Tu

rns

26

.54

6H

igh

de

mu

rra

ge

co

sts

Op

tim

um

Tu

rns

24

24

Sou

rce

: P

PA

C/I

OC

an

d M

an

ag

em

en

t E

stim

ate

s

* A

ssu

min

g n

o n

ew

bu

ild u

p

MnMT

8

Lea

din

g L

PG

Lo

gis

tics

Pla

ye

r in

In

dia

Exp

an

sio

n -

Term

ina

lin

g C

ap

aci

ty

JV w

ith

IT

OC

HU

Eff

icie

nt

an

d C

ost

Eff

ect

ive

Sh

ipp

ing

fo

r H

igh

Vo

lum

es

Str

on

g N

eg

oti

ati

ng

Po

we

r

Fin

an

cia

l M

usc

le

ü ü ü

Gro

win

g L

PG

Ma

rke

t in

In

dia

Str

on

g C

ust

om

er

Re

lati

on

ship

Term

ina

lin

g C

ap

aci

ty

ü ü ü

9

Ae

gis

Lo

gis

tics

Ltd

ITO

CH

U P

etr

ole

um

Co

.,

(Sin

ga

po

re)

Pte

Ltd

Ae

gis

Gro

up

In

tern

ati

on

al

Pte

. Lt

d (

AG

I)

Join

t V

en

ture

to

be

com

e a

lea

din

g

LPG

so

urc

ing

pla

yer

in I

nd

ia

Ae

gis

Lo

gis

tics

Lim

ite

d s

old

40

% o

f it

s e

qu

ity

ow

ne

rsh

ip i

n it

s w

ho

lly o

wn

ed

su

bsi

dia

ry,

Ae

gis

Gro

up

In

tern

ati

on

al P

te.

Ltd

. Si

ng

ap

ore

, to

IT

OC

HU

Pe

tro

leu

m C

o.,

(Si

ng

ap

ore

) P

te L

td.,

a

wh

oll

y o

wn

ed

su

bsi

dia

ry o

f IT

OC

HU

Co

rpo

rati

on

fo

r a

to

tal

con

sid

era

tio

n o

f $

5.8

5 m

illi

on

60

%4

0%

Att

ain

ing

Co

st L

ea

de

rsh

ip i

n t

he

LP

G i

mp

ort

ma

rke

t

Low

eri

ng

th

e d

eli

ve

red

pri

ce t

o m

ost

Co

mp

eti

tiv

e l

ev

els

So

ld 4

0%

in

AG

IS

old

40

% i

n A

GI

Ae

gis

en

tere

d i

nto

a J

oin

t V

en

ture

fo

r it

s

Sin

ga

po

re b

ase

d L

PG

So

urc

ing

an

d S

up

ply

Bu

sin

ess

wit

h

ITO

CH

U P

etr

ole

um

Co

., (

Sin

ga

po

re)

Pte

Ltd

10

§2

5,0

00

MT

–2

Fu

lly

Re

frig

era

ted

Ta

nks

of

12

,50

0 M

T e

ach

Sta

tic

Ca

pa

city

§R

s 2

50

crs

Pro

ject

Co

st

§In

tern

al

Acc

rua

l

Me

an

s o

f F

ina

nce

Gu

jara

t

We

st

Be

ng

al

We

Be

Ha

ldia

ü ü ü

§Q

1 F

Y1

7-1

8

Pro

ject

Co

mp

leti

on

Da

teü

§1

5,0

0,0

00

MT

at

full

uti

liza

tio

n

Th

rou

gh

pu

t C

ap

aci

tyü

Sig

ne

d 2

0 y

ea

rs o

f M

OU

wit

h

a L

arg

e P

SU

as

An

cho

r C

ust

om

er

at

the

Cu

rre

nt

Ma

rke

t T

hro

ug

hp

ut

Ra

tes

§P

ara

dip

-D

urg

ap

ur

Pip

eli

ne

pa

sse

s

thro

ug

h H

ald

ia

Pip

eli

ne

Co

nn

ect

ivit

yü

11

§2

0,0

00

MT

Sta

tic

Ca

pa

city

to

re

ma

in s

am

e

§R

s 1

5 c

rs

Pro

ject

Co

st

§In

tern

al

Acc

rua

l

Me

an

s o

f F

ina

nce

ü ü ü

§Q

1 F

Y1

7-1

8

Pro

ject

Co

mp

leti

on

Da

teü

§1

1,0

0,0

00

MT

(in

cre

me

nta

l 4

,00

,00

0 M

T)

Th

rou

gh

pu

t C

ap

aci

tyü

§U

ran

–C

ha

kan

/ S

hik

rap

ur

LPG

Pip

eli

ne

pa

sse

s th

rou

gh

Mu

mb

ai

Pip

eli

ne

Co

nn

ect

ivit

yü

Pro

ject

wo

uld

in

clu

de

ad

dit

ion

of

:

§In

take

Pu

mp

s

§In

tern

al P

ipe

lin

e

§C

on

ne

ctiv

ity

of

Mu

mb

ai T

erm

ina

l to

Ura

n–

Ch

aka

nP

ipe

lin

e G

rid

12

Gu

jara

tG

uG

uja

Gu

Pip

av

av

§2

70

0 M

T

Sta

tic

Ca

pa

city

§R

s 1

5 c

rs

Pro

ject

Co

st

§In

tern

al

Acc

rua

l

Me

an

s o

f F

ina

nce

ü ü ü

§Q

1 F

Y1

6-1

7

Pro

ject

Co

mp

leti

on

Da

teü

§1

,00

,00

0 M

T a

t fu

ll u

tili

zati

on

Th

rou

gh

pu

t C

ap

aci

tyü

Th

rou

gh

pu

t v

olu

me

s fo

r LP

G h

an

dle

d i

n P

ipa

va

v

ex

pe

cte

d t

o g

row

thro

ug

h

ex

isti

ng

an

d n

ew

cu

sto

me

r re

lati

on

ship

s

13

Sta

tic

Ca

pa

city

MT

Th

rou

gh

pu

t C

ap

aci

ty M

T

20

,00

02

0,0

00

20

,00

0

5,4

00

8,1

00

8,1

00

25

,00

0

20

16

-17

20

17

-18

28

,10

02

5,4

00

53

,10

0

20

15

-16

Mu

mb

ai

Ha

ldia

Pip

ava

v

50

0,0

00

70

0,0

00

20

0,0

00

40

0,0

00

40

0,0

00

20

15

-16

1,1

00

,00

0

20

16

-17

20

17

-18

70

0,0

00

1,1

00

,00

0

3,0

00

,00

0

1,5

00

,00

0

40

0,0

00

20

17

-18

1,1

00

,00

0

3,0

00

,00

0

1,5

00

,00

0

Ex

pa

nsi

on

in

Ha

ldia

De

bo

ttle

ne

ckin

g i

n M

um

ba

i

14

B2

C

§A

uto

Ga

s R

eta

ilin

g:

Dis

trib

ute

LP

G a

s A

uto

Fu

el

thro

ug

h G

as

Sta

tio

n

Ne

two

rk

§1

02

Au

to G

as

Sta

tio

ns

acr

oss

7 S

tate

s

§B

ulk

In

du

stri

al

Dis

trib

uti

on

:D

istr

ibu

te L

PG

th

rou

gh

ro

ad

ta

nke

rs t

o A

uto

,

Ste

el,

Ce

ram

ic I

nd

ust

rie

s e

tc

§C

om

me

rcia

l LP

G:

Dis

trib

ute

Pa

cke

d C

yli

nd

ers

fo

r C

om

me

rcia

l a

nd

Ind

ust

ria

l use

rs

§7

8 C

om

me

rcia

l D

istr

ibu

tors

sp

rea

d a

cro

ss 4

2 C

itie

s in

7 s

tate

s

B2

B

an

d

15

* N

orm

ali

zed

EB

ITD

A –

Be

fore

Fo

rex,

He

dg

ing

Re

late

d E

xpe

nse

s

9M

on

ths

Rs.

in

Cr.

81

85

61

95

85

46

20

13

-20

14

FY

20

11

-20

12

20

12

-20

13

9M

FY

20

16

20

14

-20

15

20

10

-20

11

16

Log

isti

cs (

‘00

0 M

T)

Dis

trib

uti

on

(‘0

00

MT

)

31

37

11

42

+1

9%

FY

16

FY

15

9M4Q

13

1

49

5

65

8

FY

16

9M

+3

3%

4Q

FY

15

62

6

•T

hro

ug

hp

ut

volu

me

s fo

r LP

G h

an

dle

d in

Pip

ava

va

nd

Mu

mb

ai

Term

ina

ls

exp

ect

ed

to

gro

w 3

0-4

0%

on

Yo

Yb

asi

s th

rou

gh

exi

stin

g a

nd

ne

w c

ust

om

er

rela

tio

nsh

ips

•C

om

mis

sio

nin

g o

f se

con

d c

he

mic

al

be

rth

in

Mu

mb

ai

Po

rt w

hic

h w

ill

resu

lt

in a

dd

itio

na

l p

ort

ha

nd

lin

g c

ap

aci

ty o

f 2

.5 m

nM

T p

er

yea

r

•A

n a

gre

em

en

t h

as

be

en

re

ach

ed

wit

h E

SS

AR

to

se

ll E

SS

AR

bra

nd

ed

pe

tro

l

an

d d

iese

l in

up

-to

60

exi

stin

g a

uto

ga

s st

ati

on

s a

nd

po

ten

tia

lly

all

ne

w

site

s

•P

rov

isio

na

l O

rde

r B

oo

k f

or

LPG

so

urc

ing

of

20

16

is t

he

hig

he

st i

n t

he

his

tory

of

Ae

gis

Gro

up

In

tern

ati

on

al

PT

E L

td

17

18

Liq

uid

Lo

gis

tics

19

Sh

ipp

ing

Log

isti

cs

Se

gm

en

tA

ctiv

ity

Re

ve

nu

e S

tre

am

Liq

uid

Lo

gis

tics

Log

isti

csT

hro

ug

hp

ut

Fee

s, H

an

dli

ng

& V

alu

e

Ad

dit

ion

Ch

arg

es

O&

M S

erv

ice

sO

pe

rati

on

s &

Ma

inte

na

nce

O&

M F

ee

s

O&

M S

erv

ice

sLi

qu

id L

og

isti

cs (

3P

L)

O&

MFa

cili

tie

s

20

PO

L Tr

aff

ic a

t M

ajo

r P

ort

s in

FY

20

15

P

Liq

uid

–E

xclu

de

s C

he

mic

als

So

urc

e:

Ind

ian

Po

rts

Ass

oci

ati

on

PO

L Tr

aff

ic G

row

th a

t In

dia

n P

ort

s

Mu

mb

ai,

Ko

chi,

Ha

ldia

, K

an

dla

an

d M

an

ga

lore

ha

nd

le ~

70

% o

f th

e t

raff

ic a

t M

ajo

r P

ort

s

mn

MT

Ha

ldia

3%

Pa

rad

ip

10

%

Vis

ak

ha

pa

tna

m

8%

Ch

en

na

i

7% Ko

chi

7%

Ne

w

Ma

ng

alo

re

12

%

JNP

T

2%

Mu

mb

ai

19

%

Ka

nd

la

29

%

Oth

ers

3%

35

0.8

33

0.2

27

2.0

32

5.3

FY

09

FY

11

31

2.6

FY

15

PF

Y1

0

+2

7%

FY

14

FY

13

34

9.3

34

5.3

FY

12

21

§In

tern

al

Acc

rua

ls

Me

an

s o

f F

ina

nce

§Q

1 F

Y1

7-1

8

Pro

ject

Co

mp

leti

on

Da

te

Gu

jara

tG

uG

uG

uG

uG

uG

uja

Gu

Gu

Gu

Gu

Ka

nd

la

Bro

wn

fie

ld L

iqu

id T

erm

ina

l E

xp

an

sio

n a

t

Ha

ldia

Po

rt –

25

,00

0 K

L

Gre

en

fie

ld L

iqu

id T

erm

ina

l E

xp

an

sio

n a

t

Ka

nd

laP

ort

–1

00

,00

0 K

L

Gu

jara

t

We

st

Be

ng

al

We

Be

Ha

ldia

ü

§In

tern

al

Acc

rua

ls

Me

an

s o

f F

ina

nce

§Q

4 F

Y1

6 -

17

Pro

ject

Co

mp

leti

on

Da

te

ü ü

ü ü ü

§R

s 7

5 c

rs

Pro

ject

Co

st

§R

s 1

5 c

rs

Pro

ject

Co

st

22

üE

xpa

nsi

on

–1

00

,00

0 K

L

01

Ka

nd

la

üE

xpa

nsi

on

–2

5,0

00

KL

üE

xist

ing

–6

0,1

90

02

Ha

ldia

üE

xist

ing

–2

73

,00

0 K

L

03

Mu

mb

ai

üE

xist

ing

–1

20

,12

0

04

Pip

av

av

üE

xist

ing

–5

1,0

00

05

Ko

chi

51

12

0

10

0

25

60

Mu

mb

ai

27

3

62

9

Ka

nd

laP

ipa

vav

Tota

lK

och

iH

ald

ia

85

Bu

ilt

up

of

Ca

pa

citi

es

(‘0

00

s K

L)

Exi

stin

g

Exp

an

sio

n

Tota

l C

ap

aci

ty p

ost

ex

pa

nsi

on

at

Ka

nd

la&

Ha

ldia

: ~

63

0,0

00

KL

23

9M

on

ths

13

3

15

3

13

1

10

7

92

87

82

97

84

61

54

50

9M

FY

20

16

20

13

-20

14

20

14

-20

15

20

10

-20

11

FY

20

11

-20

12

20

12

-20

13

No

rma

lize

d E

BIT

DA

Re

ven

ue

24

Ra

il c

on

ne

ctiv

ity

Sto

rag

e t

erm

ina

lsS

tra

teg

ic p

ort

lo

cati

on

s

Pip

eli

ne

s

25

Inte

gra

ted

Su

pp

ly C

ha

in M

an

ag

em

en

t

§Te

rmin

als

at

key

po

rts-

Mu

mb

ai,

Ko

chi,

Ha

ldia

, P

ipa

vav

§Je

tty

Pip

eli

ne

s

§M

ult

iple

ta

nk s

ize

s

§C

oa

ted

, S

tain

less

Ste

el

an

d H

ea

ted

ta

nks

§R

oa

d,

Ra

il a

nd

Pip

eli

ne

co

nn

ect

ivit

y

§R

efr

ige

rate

d G

as

Term

ina

l in

Mu

mb

ai

§P

ress

uri

zed

Ga

s Te

rmin

al in

Pip

ava

v

§P

ipe

lin

e c

on

ne

ctiv

ity

to

Pe

tch

em

pla

nt

§N

etw

ork

of

10

2 A

uto

ga

sst

ati

on

s in

7 s

tate

s

§N

etw

ork

of

78

com

me

rcia

l d

istr

ibu

tors

§LP

G S

ou

rcin

g J

V w

ith

Ito

chu

in

Sin

ga

po

re

Liq

uid

sLP

G

26

Ko

chi

Pip

ava

v

Mu

mb

ai

Ha

ldia

Ma

p n

ot

to s

cale

Ka

nd

la

Ne

w

Loca

tio

n

ü§

All

Po

rts

are

De

ep

Wa

ter

Po

rts

to a

cco

mm

od

ate

VLG

C

VLG

C

§P

ipe

lin

e F

aci

liti

es

for

Larg

er

Cu

sto

me

rs

Pip

eli

ne

s

§R

ail

wa

ys

av

ail

ab

le a

t P

ipa

va

v

an

d c

an

be

se

t u

p a

t a

ll p

ort

s

exc

ep

t M

um

ba

i

Ra

ilw

ay

s

§W

ell

de

ve

lop

ed

In

fra

stru

ctu

re t

o

en

ab

le c

on

ne

ctiv

ity

to

th

e

cust

om

ers

Ro

ad

wa

ys

ü ü üM

an

ga

lore

Ne

w

Loca

tio

n

27

28

Ra

j C

ha

nd

ari

aV

ice

Ch

air

ma

n &

MD

An

ish

Ch

an

da

ria

MD

& C

EO

Su

dh

irM

alh

otr

aG

rou

p P

resi

de

nt

& C

OO

Ra

jiv

Ch

oh

an

Pre

sid

en

t -B

usi

ne

ss D

eve

lop

me

nt

Mu

rad

Mo

led

ina

Ch

ief

Fin

an

cia

l Off

ice

r

K.

S.

Sa

wa

nt

Pre

sid

en

t -

Op

era

tio

ns

& P

roje

cts

a D

AAn

MMD

a O

RRa

PPre

a r

KK.

PPre

29

So

lid

Fo

un

da

tio

ns

30

§B

usi

ne

ss

–T

hir

d P

art

y L

iqu

id L

og

isti

cs (

3P

L)

–O

&M

Se

rvic

es

§R

ev

en

ue

Mo

de

l

–Fe

e b

ase

d R

eve

nu

e M

od

el

–H

an

dli

ng

an

d O

the

r S

erv

ice

Ch

arg

es

–O

&M

fe

es

§B

usi

ne

ss

–T

hir

d P

art

y G

as

Log

isti

cs (

3P

L)

–A

uto

Ga

s R

eta

ilin

g a

nd

P

ack

ed

LP

G C

yli

nd

ers

for

Co

mm

erc

ial

seg

me

nt

–In

du

stri

al

Ga

s D

istr

ibu

tio

n

–M

ari

ne

Pro

du

cts

Dis

trib

uti

on

(B

un

keri

ng

)

–G

as

So

urc

ing

§R

ev

en

ue

Mo

de

l

–Fe

e b

ase

d R

eve

nu

e M

od

el

fo

r G

as

Log

isti

cs

–Fe

es

for

So

urc

ing

Bu

sin

ess

–R

eta

il M

arg

in f

or

Ga

s D

istr

ibu

tio

n

–H

an

dli

ng

an

d O

the

r S

erv

ice

Ch

arg

es

Liq

uid

Div

isio

nG

as

Div

isio

n

de

l

vic

eC

ha

rge

s

§

Ga

s

50

%

Liq

uid

50

%

9M

FY

16

EB

ITD

A

Rs

16

3 C

r

31

24%

RO

CE

-Li

qu

id D

ivis

ion

26%

No

rma

lise

d E

BIT

DA

38% PB

T

0.09

xN

et

De

bt

to E

qu

ity

39% PA

T

9MFY

2016

49%

RO

CE

-G

as

Div

isio

n

Dec

2015

Ne

t D

eb

t/E

qu

ity

= L

on

g T

erm

Bo

rro

win

g+

Sh

ort

te

rm B

orr

ow

ing

–C

ash

–C

urr

en

t In

ve

stm

en

ts

RO

CE

ca

lcu

late

d o

n T

TM

ba

sis

32

* N

orm

ali

zed

EB

ITD

A –

Be

fore

Fo

rex

He

dg

ing

Re

late

d e

xpe

nse

s

Rs

Crs

Q3

FY

16

Q3

FY

15

Y-o

-Y %

Re

ve

nu

e

52

99

55

-45

%

Co

st o

f S

ale

s

44

68

86

Oth

ers

2

92

4

No

rma

lize

d E

BIT

DA

(S

eg

me

nt)

*5

44

52

0%

Fin

an

ce,

He

dg

ing

& F

ore

xre

late

d E

xpe

nse

s (N

et)

45

De

pre

cia

tio

n

56

Un

all

oca

ted

Exp

en

ses

99

Pro

fit

Be

fore

Ta

x

36

26

40

%

Ca

pit

al

Ga

ins

on

Div

est

me

nt

03

1

Tax

on

Ca

pit

al

Ga

ins

08

Tax

3

6

Pro

fit

aft

er

Tax

33

42

Pro

fit

aft

er

Tax

exc

lud

ing

Ca

pit

al G

ain

s3

32

06

8%

33

* N

orm

ali

zed

EB

ITD

A –

Be

fore

Fo

rex

He

dg

ing

Re

late

d e

xpe

nse

s

Rs

Crs

9M

FY

16

9M

FY

15

Y-o

-Y %

Re

ve

nu

e

1,7

76

3,3

93

-48

%

Co

st o

f S

ale

s

1,5

29

3,1

90

Oth

ers

8

47

3

No

rma

lize

d E

BIT

DA

(S

eg

me

nt)

*1

63

13

02

6%

Fin

an

ce,

He

dg

ing

& F

ore

xre

late

d E

xpe

nse

s (N

et)

12

14

De

pre

cia

tio

n

16

16

Un

all

oca

ted

Exp

en

ses

25

21

Pro

fit

Be

fore

Ta

x

11

07

93

8%

Ca

pit

al

Ga

ins

on

Div

est

me

nt

03

1

Tax

on

Ca

pit

al

Ga

ins

08

Tax

1

81

3

Pro

fit

aft

er

Tax

92

89

Pro

fit

aft

er

Tax

exc

lud

ing

Ca

pit

al G

ain

s9

26

63

9%

Rs.

Crs

Se

p-1

5M

ar-

15

Sh

are

ho

lde

r’s

Fu

nd

4

79

42

7

Sh

are

Ca

pit

al

33

33

Re

serv

es

& S

urp

lus

44

63

94

Min

ori

ty I

nte

rest

34

26

No

n-C

urr

en

t Li

ab

ilit

ies

1

56

17

0

Lon

g T

erm

Bo

rro

win

gs

11

71

32

Oth

er

No

n C

urr

en

t Li

ab

ilit

ies

39

38

Cu

rre

nt

Lia

bil

itie

s 2

42

31

4

Sh

ort

Te

rm B

orr

ow

ing

s /

Bu

yers

Cre

dit

52

63

Tra

de

Pa

yab

les

13

01

92

Oth

er

Cu

rre

nt

Lia

bil

itie

s6

05

9

Tota

l Lia

bil

itie

s 9

11

93

7

34

* I

ncl

ud

ing

Go

od

wil

l o

n C

on

soli

da

tio

n

Rs.

Crs

Se

p-1

5M

ar-

15

No

n-C

urr

en

t A

sse

ts

58

45

58

Fix

ed

Ass

ets

*5

10

48

8

No

n-C

urr

en

t In

vest

me

nts

23

Oth

er

No

n-C

urr

en

t A

sse

ts7

26

7

Cu

rre

nt

Ass

ets

3

27

37

9

Inve

nto

rie

s1

92

0

Tra

de

Re

ceiv

ab

les

14

02

01

Ca

sh a

nd

Ba

nk

Ba

lan

ces

12

91

25

Oth

er

Cu

rre

nt

Ass

ets

3

93

3

Tota

l Ass

ets

9

11

93

7

35

32

%3

5%

44

%3

4%

24

%D

ivid

en

d

Pa

yo

ut

24

25

21

15

8

15

92

10

3

61

34

22

47

FY

20

11

9M

FY

20

16

FY

20

13

FY

20

14

FY

20

15

FY

20

12

Div

ide

nd

Pa

idN

et

Pro

fit

26

%

Rs

Crs

24

92

9M

FY

20

16

De

cla

red

th

e 3

rdIn

teri

m D

ivid

en

d o

f 3

0%

on

eq

uit

y s

ha

res

of

face

va

lue

of

Re

. 1

/-i.

e.

Rs.

0.3

0 (

i.e

. 3

0 p

ais

e)

pe

r sh

are

wh

ich

is n

ot

incl

ud

ed

ab

ove

36

For

furt

he

r in

form

ati

on

, p

lea

se c

on

tact

:

Co

mp

an

y :

Inv

est

or

Re

lati

on

s A

dv

iso

rs:

Ae

gis

Lo

gis

tics

Lim

ite

d

CIN

: L6

30

90

GJ1

95

6P

LC0

01

03

2

Mr.

Mu

rad

Mo

led

ina

, C

FO

mu

rad

@a

eg

isin

dia

.co

m

ww

w.a

eg

isin

dia

.co

m

Str

ate

gic

Gro

wth

Ad

vis

ors

Pv

t. L

td.

CIN

: U

74

14

0M

H2

01

0P

TC

20

42

85

Ms.

Pa

yal

Da

ve /

Ms.

Ekt

aB

ha

lja

dp

aya

l@sg

ap

l.n

et

/ b

ekt

a@

sga

pl.

ne

t

ww

w.s

ga

pl.

ne

t