Aegis Logistics (NSE:AEGISLOG) Beneish M-Score: -2.41 (As of Jun. 27, 2026)


NSE:AEGISLOG Aegis Logistics Ltd NSE:AEGISLOG
89 GF Score
Price ₹1,140.65
GF Value ₹850.79
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Aegis Logistics Beneish M-Score?

Aegis Logistics NSE:AEGISLOG +7.31% 89 Beneish M-Score is -2.41 as of Jun. 27, 2026. GuruFocus rates NSE:AEGISLOG with a GF Score™ of 89/100 and a GF Value™ of ₹850.79 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 822 Oil & Gas companies, Aegis Logistics ranks worse than 66.79% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Aegis Logistics's Beneish M-Score or its related term are showing as below:

NSE:AEGISLOG' s Beneish M-Score Range Over the Past 10 Years
Min: -3.65   Med: -2.32   Max: 1.38
Current: -2.41

During the past 13 years, the highest Beneish M-Score of Aegis Logistics was 1.38. The lowest was -3.65. And the median was -2.32.


Aegis Logistics Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Aegis Logistics's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Aegis Logistics Beneish M-Score Chart

Aegis Logistics Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.38 -1.75 -3.06 -2.23 -2.41

Aegis Logistics Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.23 0.00 0.00 0.00 -2.41

NSE:AEGISLOG vs VLO, MPC, PSX: Beneish M-Score Comparison

For the Oil & Gas Refining & Marketing subindustry, Aegis Logistics's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Aegis Logistics Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Aegis Logistics's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Aegis Logistics's Beneish M-Score falls into.


NSE:AEGISLOG
89GF Score
Aegis Logistics Ltd NSE:AEGISLOG
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aegis Logistics Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Aegis Logistics for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.5062+0.528 * 0.9416+0.404 * 2.2176+0.892 * 1.232+0.115 * 0.8494
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.077951-0.327 * 0.7939
=-2.41

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ₹4,810 Mil.
Revenue was ₹83,332 Mil.
Gross Profit was ₹17,200 Mil.
Total Current Assets was ₹59,188 Mil.
Total Assets was ₹144,905 Mil.
Property, Plant and Equipment(Net PPE) was ₹71,080 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,993 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹34,682 Mil.
Long-Term Debt & Capital Lease Obligation was ₹19,405 Mil.
Net Income was ₹8,982 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹20,277 Mil.
Total Receivables was ₹7,713 Mil.
Revenue was ₹67,638 Mil.
Gross Profit was ₹13,146 Mil.
Total Current Assets was ₹43,029 Mil.
Total Assets was ₹112,328 Mil.
Property, Plant and Equipment(Net PPE) was ₹64,182 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹1,522 Mil.
Selling, General, & Admin. Expense(SGA) was ₹472 Mil.
Total Current Liabilities was ₹13,420 Mil.
Long-Term Debt & Capital Lease Obligation was ₹39,392 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(4810 / 83332.1) / (7713.348 / 67637.9)
=0.057721 / 0.114039
=0.5062

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(13145.7 / 67637.9) / (17199.7 / 83332.1)
=0.194354 / 0.206399
=0.9416

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (59188 + 71079.9) / 144905.4) / (1 - (43028.959 + 64181.923) / 112327.536)
=0.101014 / 0.045551
=2.2176

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=83332.1 / 67637.9
=1.232

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(1522.4 / (1522.4 + 64181.923)) / (1993.2 / (1993.2 + 71079.9))
=0.02317 / 0.027277
=0.8494

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(0 / 83332.1) / (471.735 / 67637.9)
=0 / 0.006974
=0

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((19405.1 + 34681.8) / 144905.4) / ((39391.605 + 13419.861) / 112327.536)
=0.373257 / 0.470156
=0.7939

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(8981.5 - 0 - 20277) / 144905.4
=-0.077951

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Aegis Logistics has a M-score of -2.41 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.41 mean?
Aegis Logistics (NSE:AEGISLOG) has a Beneish M-Score of -2.41 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Aegis Logistics and its competitors. According to the industry distribution chart, Aegis Logistics ranks #549 out of 822 companies in the Oil & Gas industry, placing it in the top 66.8%.
Is Aegis Logistics' Beneish M-Score too high?
Aegis Logistics' current Beneish M-Score is -2.41. Based on the distribution chart, Aegis Logistics ranks #549 out of 822 companies in the Oil & Gas industry, which is below the industry midpoint. Overall, Aegis Logistics has a GF Score™ of 89/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Aegis Logistics' Beneish M-Score compare to VLO and MPC?
According to the Oil & Gas industry distribution chart, Aegis Logistics ranks #549 out of 822 companies for Beneish M-Score. This places Aegis Logistics in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for an Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Aegis Logistics and its competitors. Aegis Logistics's current Beneish M-Score is -2.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aegis Logistics stock overvalued right now?
Based on GuruFocus' analysis, Aegis Logistics (NSE:AEGISLOG) is currently considered Significantly Overvalued. The stock's GF Value™ is ₹850.79, compared to a current price of ₹1,140.65 — trading 34.1% above its estimated fair value. The current Beneish M-Score is -2.41. Aegis Logistics' overall GF Score™ is 89/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Aegis Logistics (NSE:AEGISLOG), the current Beneish M-Score is -2.41 as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Aegis Logistics (NSE:AEGISLOG) Overvalued in 2026?

Based on GuruFocus' analysis, Aegis Logistics stock appears to be overvalued. The current stock price of ₹1,140.65 is trading 34.1% above its estimated GF Value™ of ₹850.79. GuruFocus considers Aegis Logistics to be Significantly Overvalued.

Key valuation signals for NSE:AEGISLOG:

  • Beneish M-Score: -2.41
  • GF Value™: ₹850.79 vs. price of ₹1,140.65 (34.1% above fair value)
  • GF Score™: 89/100 with 7 warning signs

No single metric tells the full story. See the NSE:AEGISLOG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aegis Logistics Business Description

Industry EnergyOil & Gas
Other Exchanges 500003:India
Address Ganpatrao Kadam Marg, 1202, 12th Floor, Tower B, Peninsula Business Park, Lower Parel (West), Mumbai, MH, IND, 400013
Aegis Logistics Ltd. is an oil, gas, and petrochemical logistics company based out of India. It operates a network of bulk liquid handling terminals, liquefied petroleum gas (LPG) terminals, filling plants, pipelines, and gas stations to deliver products and services. Clients consist mainly of Indian industrial companies and retail customers that utilize gas stations. The majority of revenue is derived from gas terminal operations. Gas logistics encompasses complete supply chain management and delivers both pressurized and refrigerated cargoes to several ports on the coastline of India, including its own LPG terminals. Terminals include tank farm installations and are connected by pipelines at various sites. The pipelines handle exportation and importation of various products.
89GF Score

Get the complete analysis for NSE:AEGISLOG

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹1,140.65
Price
₹850.79
GF Value