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 10.7
  • Book Value ₹ 45.9
  • Dividend Yield 3.62 %
  • ROCE 10.8 %
  • ROE 11.5 %
  • 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 35.0%

Cons

  • Promoter holding is low: 33.9%
  • Tax rate seems low
  • Company has a low return on equity of 12.4% over last 3 years.
  • Contingent liabilities of Rs.6,037 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

Consolidated Figures in Rs. Crores / View Standalone

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
377 370 399 393 375 353 390 403 535 550 567 560 534
284 274 295 295 292 268 293 306 427 431 447 438 416
Operating Profit 93 95 103 98 83 85 97 97 108 119 120 122 118
OPM % 25% 26% 26% 25% 22% 24% 25% 24% 20% 22% 21% 22% 22%
16 6 4 4 8 5 5 395 -241 4 3 3 5
Interest 12 11 12 12 12 11 11 10 15 15 16 15 14
Depreciation 26 25 23 24 23 26 26 26 37 37 39 39 39
Profit before tax 71 66 73 66 57 53 65 455 -186 72 69 72 70
Tax % 4% 3% -1% 3% 0% 7% 8% -0% 3% 13% 3% 7% 9%
69 64 74 65 56 49 60 456 -191 62 66 67 64
EPS in Rs 1.37 1.26 1.46 1.27 1.10 0.97 1.20 9.11 -3.86 1.21 1.34 1.36 1.21
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1,292 1,179 1,374 1,421 1,536 1,681 2,212
977 866 1,004 1,052 1,156 1,295 1,732
Operating Profit 315 314 369 369 380 386 480
OPM % 24% 27% 27% 26% 25% 23% 22%
20 11 34 27 23 164 15
Interest 103 80 65 46 47 48 59
Depreciation 133 131 128 104 95 115 153
Profit before tax 98 113 210 246 261 387 283
Tax % -6% 17% -7% 2% 1% 3% 8%
104 94 224 242 258 374 259
EPS in Rs 5.11 4.68 4.48 4.80 5.13 7.42 5.12
Dividend Payout % 0% 0% 28% 42% 39% 27% 39%
Compounded Sales Growth
10 Years: %
5 Years: 13%
3 Years: 16%
TTM: 32%
Compounded Profit Growth
10 Years: %
5 Years: 22%
3 Years: 3%
TTM: 2%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: -6%
1 Year: -11%
Return on Equity
10 Years: %
5 Years: 13%
3 Years: 12%
Last Year: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 109 125 500 500 500 500 500
Reserves 1,208 1,350 1,137 1,277 1,433 1,704 1,793
950 718 619 530 510 720 646
166 205 171 190 201 514 583
Total Liabilities 2,433 2,398 2,428 2,496 2,644 3,437 3,522
1,963 1,845 1,790 1,897 1,922 2,610 2,662
CWIP 5 29 10 15 36 63 29
Investments 60 0 141 141 204 79 97
404 523 487 444 481 686 734
Total Assets 2,433 2,398 2,428 2,496 2,644 3,437 3,522

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
303 308 363 324 321 385 469
-19 24 -41 -207 -117 -110 -126
-336 -228 -211 -215 -272 -267 -338
Net Cash Flow -52 103 112 -98 -67 8 5
Free Cash Flow 299 269 319 109 248 370 354
CFO/OP 107% 105% 107% 98% 96% 109% 110%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 37 40 31 35 37 59 44
Inventory Days 23
Days Payable 345
Cash Conversion Cycle 37 40 31 35 37 59 -278
Working Capital Days -41 -55 -51 -41 -29 -15 2
ROCE % 9% 12% 13% 13% 11% 11%

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