Gateway Distriparks Ltd

Gateway Distri Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gateway Distriparks Ltd

₹ 55.3 -0.40%
22 May - close price
gatewaydistriparks.com BSE: 543489 NSE: GATEWAY
About

Gateway Distripacks is an integrated inter-modal logistics service provider. It has a network of 9 Inland Container Depots and Container Freight Stations strategically located across the country, operating a fleet of 34 trainsets along with 500+ trailers for transportation between its facilities and maritime ports, as well as first & last mile connectivity to provide end to end solutions to the EXIM industry. The company offers general & bonded warehousing, rail & road transportation, container handling services and other value added services.

Key Points

About
Gateway Distriparks is India’s leading Integrated Multimodal Logistics company. It provides services across the value chain of multimodal logistics. It has a large equipment base comprising of Reach Stackers, Empty
Handlers, Hydra cranes, Forklifts, Loaders, Conveyors etc.[1]

Website BSE NSE
  • Market Cap ₹ 2,766 Cr.
  • Current Price ₹ 55.3
  • High / Low ₹ 76.5 / 48.1
  • Stock P/E 10.3
  • Book Value ₹ 42.7
  • Dividend Yield 3.62 %
  • ROCE 13.5 %
  • ROE 12.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is providing a good dividend yield of 3.62%.
  • Company has been maintaining a healthy dividend payout of 40.0%

Cons

  • The company has delivered a poor sales growth of 6.24% over past five years.
  • Promoter holding is low: 33.9%
  • Tax rate seems low
  • Company has a low return on equity of 12.8% over last 3 years.
  • Contingent liabilities of Rs.5,844 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Services Services Transport Services Logistics Solution Provider

Part of BSE Services BSE 1000

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
368 358 389 383 366 345 384 386 391 380 403 410 385
280 271 293 292 289 265 290 294 312 290 308 314 294
Operating Profit 88 88 97 91 78 80 94 92 79 89 95 96 92
OPM % 24% 24% 25% 24% 21% 23% 24% 24% 20% 24% 24% 23% 24%
14 6 10 2 5 5 16 5 19 10 5 7 10
Interest 11 10 11 11 11 11 10 10 9 9 8 7 7
Depreciation 24 23 21 22 22 24 24 24 20 19 19 19 19
Profit before tax 67 60 74 61 50 49 75 63 70 71 73 77 76
Tax % 2% 1% 0% 1% -3% 6% 7% 10% 7% 11% 5% 7% 15%
66 60 74 60 52 46 70 57 65 64 69 71 65
EPS in Rs 1.32 1.20 1.48 1.20 1.03 0.93 1.41 1.14 1.30 1.27 1.38 1.42 1.30
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
536 563 740 789 867 370 1,166 1,360 1,396 1,497 1,505 1,578
458 461 610 637 673 249 859 998 1,041 1,143 1,160 1,206
Operating Profit 78 102 130 152 195 121 306 363 355 354 345 372
OPM % 15% 18% 18% 19% 22% 33% 26% 27% 25% 24% 23% 24%
5 10 23 21 16 58 13 34 28 23 44 31
Interest 12 12 27 20 15 74 78 63 44 44 40 31
Depreciation 40 40 50 56 57 42 128 125 100 88 91 75
Profit before tax 30 60 75 97 138 62 113 209 240 245 258 297
Tax % 8% 13% 47% 15% 20% 2% 17% -8% 2% -0% 8% 10%
28 52 40 83 111 61 94 225 236 245 239 268
EPS in Rs 1.39 2.59 1.98 4.12 5.49 3.03 4.66 4.50 4.72 4.91 4.78 5.37
Dividend Payout % 0% 0% 0% 0% 87% 0% 213% 28% 42% 41% 42% 37%
Compounded Sales Growth
10 Years: %
5 Years: 6%
3 Years: 4%
TTM: 5%
Compounded Profit Growth
10 Years: %
5 Years: 23%
3 Years: 5%
TTM: 13%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -6%
1 Year: -11%
Return on Equity
10 Years: 13%
5 Years: 13%
3 Years: 13%
Last Year: 13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 202 202 202 202 202 109 500 500 500 500 500 500
Reserves 0 52 222 296 170 607 944 1,107 1,243 1,388 1,527 1,633
536 524 713 480 453 600 691 592 486 486 392 315
42 53 73 86 98 57 192 161 171 181 218 246
Total Liabilities 780 830 1,210 1,065 923 1,373 2,327 2,359 2,400 2,555 2,637 2,693
671 668 805 817 789 228 1,793 1,739 1,697 1,736 1,710 1,703
CWIP 23 26 7 11 2 0 29 10 10 36 9 29
Investments 0 34 302 98 22 963 143 145 291 347 452 464
86 103 98 139 110 182 362 465 402 436 466 497
Total Assets 780 830 1,210 1,065 923 1,373 2,327 2,359 2,400 2,555 2,637 2,693

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
118 300 359 314 307 330 349
115 24 -42 -197 -106 -82 -77
-260 -224 -210 -228 -248 -244 -275
Net Cash Flow -27 100 108 -111 -47 4 -3
Free Cash Flow 117 261 316 254 236 324 263
CFO/OP 117% 105% 108% 98% 99% 106% 108%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 30 30 32 34 32 26 40 31 35 36 43 41
Inventory Days 0 0 0
Days Payable
Cash Conversion Cycle 30 30 32 34 32 26 40 31 35 36 43 41
Working Capital Days 13 10 11 9 -13 -66 -55 -53 -40 -30 -27 -9
ROCE % 6% 10% 10% 16% 13% 11% 12% 13% 12% 12% 13%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
CFS Segment Throughput
TEU

Log in to view insights

Please log in to see hidden values.

Login
Rail Segment Throughput
TEU
Number of Train Sets
Number
Total Rail-ICD Installed Capacity
TEU p.a.
Total Trailer Fleet
Number
NCR Market Share
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
32.33% 32.33% 32.33% 32.32% 32.32% 32.32% 32.32% 32.32% 32.32% 32.32% 33.03% 33.93%
13.79% 12.85% 13.43% 12.39% 11.82% 10.51% 9.64% 8.43% 7.64% 7.69% 6.49% 6.66%
40.29% 41.79% 41.56% 42.65% 43.60% 42.88% 39.73% 39.34% 37.55% 36.03% 35.67% 33.99%
13.61% 13.04% 12.69% 12.65% 12.26% 14.28% 18.31% 19.93% 22.49% 23.95% 24.80% 25.43%
No. of Shareholders 60,49569,79481,04689,41993,2271,05,1461,18,1581,22,1661,28,0301,29,8331,29,8521,27,411

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls