Gateway Distriparks Ltd.

•

gatewaydistriparks.comBSE: 543489NSE: GATEWAY

Market Cap₹ 2,677 Cr.

Current Price

High / Low₹ 66 / 48

Stock P/E11.0

Book Value₹ 47

Price to Book1.36

Dividend Yield6.07 %

ROCE18.0 %

ROE18.1 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2025 • Inter-Modal Container Logistics: 91.3% • Cold-Chain Logistics and Distribution: 8.7%

AI Sector View

AI GENERATED

Services

Buy

Broad services remain in expansion. Services PMI was 54.1 (Aug/26), export of services grew 13.0% YoY (2026-06), and urban employment was still positive at 2.0% YoY (2026-07), although airport passenger traffic was -2.0% YoY (2026-06). FPI inflows of INR 7081 crore over 3 months to 2026-08-31 support the constructive sector view.

Confidence

72%

View full sector analysis →

PROS

Company has delivered good profit growth of 32.6% CAGR over last 5 years
Company has consistently been profitable over the last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.18x)
Offers a healthy dividend yield of 6.1%
Company comfortably covers its interest (9.1x coverage)
Company generates healthy free cash flow

CONS

Receivables are growing faster than sales - a possible quality concern
Contingent liabilities are large at 273.7% of net worth
Effective tax rate is unusually low at 3.4% - earnings may be flattered
Operating margins have contracted to 21.9% from 28.5%
Growth is decelerating - 3Y profit CAGR (18.6%) trails the 5Y trend (32.6%)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ServicesLogisticsLogistics

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	CONCOR	505.80	31.02	38522.64	1.70	268.90	0.61	2159.76	0.28	13.63	20.41
2.	DELHIVERY	451.00	361.29	33793.18	0.00	31.91	-64.96	2930.73	27.76	2.97	4.75
3.	SHADOWFAX	255.05	133.96	14964.56	0.00	654.00	6732.86	13581.20	1806.32	11.58	6.76
4.	BLACKBUCK	585.40	63.17	10664.07	0.00	42.17	25.14	204.17	42.17	12.75	24.35
5.	TCI	856.45	14.41	6580.20	1.17	106.60	-0.56	1248.50	9.58	20.52	12.30
6.	TVSSCS	128.95	87.86	5689.58	0.00	22.48	-96.84	3335.22	28.66	11.51	6.75
7.	VRLLOG	231.45	18.87	4048.92	0.00	805.30	1509.31	8788.40	1080.70	26.47	21.23
8.	MAHLOG	399.70	103.12	3968.12	0.63	278.30	3048.09	20028.80	1132.85	10.40	5.76
9.	SINDHUTRAD	23.81	47.44	3671.33	0.00	38.74	-79.39	129.21	-21.85	12.80	45.34
10.	GATEWAY	53.58	10.96	2677.09	6.07	51.27	-17.56	549.30	-0.21	17.99	21.31
11.	TCIEXP	535.25	24.95	2057.72	1.31	20.49	5.24	313.40	9.29	13.92	10.03
12.	ALLCARGO	12.29	61.36	1840.77	0.00	140.00	241.47	5460.00	43.06	8.70	13.00

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	370	399	393	375	353	390	403	535	550	567	560	534	549
	274	295	295	292	268	293	306	427	431	447	438	416	484
Operating Profit	95	103	98	83	85	97	97	108	119	120	122	118	65
OPM %	25.80%	25.91%	24.88%	22.20%	24.04%	24.75%	24.02%	20.13%	21.68%	21.21%	21.85%	22.06%	11.81%
	5	3	2	7	5	5	395	-241	4	3	3	5	3
Interest	11	12	12	12	11	11	10	15	15	16	15	14	13
Depreciation	25	23	24	23	26	26	26	37	37	39	39	39	39
Profit before Tax	64	71	64	55	52	65	455	-186	72	69	72	70	71
Tax %	3.00%	-1.04%	2.75%	0.11%	6.82%	7.73%	-0.08%	-2.70%	13.34%	3.44%	6.76%	9.45%	27.70%
Net Profit	0	0	0	0	49	60	456	-191	62	66	67	64	51
	1.26	1.46	1.26	1.10	0.97	1.20	9.11	-3.87	1.20	1.34	1.36	1.22	0.98

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	743	740	789	867	869	1,179	1,374	1,421	1,536	1,681	2,211
	595	608	629	666	692	866	1,004	1,052	1,156	1,295	1,785
Operating Profit	148	132	160	201	177	314	369	369	380	386	425
OPM %	19.96%	17.81%	20.32%	23.18%	20.39%	26.59%	26.88%	25.99%	24.75%	22.97%	19.24%
	8	21	14	10	11	11	33	22	17	163	14
Interest	23	27	21	15	24	80	65	46	47	48	58
Depreciation	50	50	56	57	78	131	128	104	95	115	155
Profit before Tax	83	75	98	139	87	113	210	246	261	387	282
Tax %	37.99%	46.65%	14.73%	20.01%	-5.36%	16.74%	-6.52%	1.78%	1.16%	3.41%	11.89%
Net Profit	52	40	83	111	91	94	224	242	258	374	248
EPS	1.29	0.99	2.06	2.76	2.27	1.90	4.48	4.80	5.13	7.42	—
Dividend Payout %	0.00%	0.00%	0.00%	86.16%	68.45%	211.60%	111.63%	41.65%	39.00%	26.94%	—

COMPOUNDED SALES GROWTH

10 Years:: 9%
5 Years:: 14%
3 Years:: 7%

COMPOUNDED PROFIT GROWTH

10 Years:: 13%
5 Years:: 32%
3 Years:: 18%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: -14%
1 Year:: -16%

RETURN ON EQUITY

10 Years:: 16%
5 Years:: 14%
3 Years:: 15%
Last Year:: 18%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	202	202	202	202	202	500	500	500	500	500
Minority Interest	0	0	0	0	0	10	10	12	14	250
	182	222	296	170	205	975	1,137	1,277	1,433	1,704
	328	388	160	133	278	684	602	516	387	583
Trade Payables	34	42	41	44	50	96	94	105	113	171
	309	357	365	374	346	84	8	-28	40	21
Total Liabilities	1,055	1,210	1,065	923	1,081	2,349	2,351	2,381	2,487	3,228
	760	805	817	789	893	1,845	1,790	1,897	1,922	2,610
Capital Work in Progress	56	7	11	2	5	29	10	15	36	63
	138	302	98	22	60	140	141	141	204	79
	0	0	0	0	0	0	0	0	0	15
	0	0	0	0	0	0	0	0	156	274
Cash & Bank	11	1	30	0	5	113	190	76	22	16
	90	97	109	109	118	221	220	253	147	172
Total Assets	1,055	1,210	1,065	923	1,081	2,349	2,351	2,381	2,487	3,228

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	163	139	165	219	169	331	399	362	321	385
Cash from Investing	-186	-194	150	60	-81	24	-43	-207	-117	-111
Cash from Financing	43	64	-263	-278	-105	-228	-211	-215	-272	-267
	-0	-9	31	-30	-26	103	112	-98	-67	7

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	32.32	32.32	32.32	32.32	32.32	32.32	33.02	33.92	33.92
	11.82	10.51	9.64	8.43	7.64	7.69	6.49	6.66	6.98
	43.60	42.88	39.73	39.34	37.55	36.03	35.67	33.99	32.42
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	12.26	14.29	18.30	19.92	22.49	23.96	24.81	25.43	26.68

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-09

Copy of Newspaper Publication

2026-09-09 - Gateway Distriparks Limited has informed the Exchange about Copy of Newspaper Publication

2026-09-04

Copy of Newspaper Publication

2026-09-04 - Gateway Distriparks Limited has informed the Exchange about Copy of Newspaper Publication

2026-09-03

Updates

2026-09-03 - Gateway Distriparks Limited has informed the Exchange regarding 'Dispatch Of Letter To Members Whose E-Mail Addresses Are Not Registered With Company/Registrar & Transfer Agent/Depository Participants Under Regulation 36(1)(B) Of SEBI LODR, Regulations, 2015'.

2026-09-03

Updates

2026-09-03 - Gateway Distriparks Limited has informed the Exchange regarding 'Business Responsibility and Sustainability Report for financial year 2025-26.'.

2026-09-03

Shareholders meeting

2026-09-03 - Gateway Distriparks Limited has informed the Exchange about Shareholders meeting

2026-09-01

Copy of Newspaper Publication

2026-09-01 - Gateway Distriparks Limited has informed the Exchange about Copy of Newspaper Publication

2026-08-12

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-12 - Gateway Distriparks Limited has informed the Exchange about Transcript

2026-08-10

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-10 - Gateway Distriparks Limited has informed the Exchange about Schedule of meet

2026-08-06

Copy of Newspaper Publication

2026-08-06 - Gateway Distriparks Limited has informed the Exchange about Copy of Newspaper Publication

News

Recent coverage and analyst commentary for GATEWAY

Loading news…

🤖

AI Stock Analyst

Gateway Distriparks Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

CONCOR

505.80

31.02

38522.64

1.70

268.90

0.61

2159.76

0.28

13.63

20.41

DELHIVERY

451.00

361.29

33793.18

0.00

31.91

-64.96

2930.73

27.76

2.97

4.75

SHADOWFAX

255.05

133.96

14964.56

0.00

654.00

6732.86

13581.20

1806.32

11.58

6.76

BLACKBUCK

585.40

63.17

10664.07

0.00

42.17

25.14

204.17

42.17

12.75

24.35

TCI

856.45

14.41

6580.20

1.17

106.60

-0.56

1248.50

9.58

20.52

12.30

TVSSCS

128.95

87.86

5689.58

0.00

22.48

-96.84

3335.22

28.66

11.51

6.75

VRLLOG

231.45

18.87

4048.92

0.00

805.30

1509.31

8788.40

1080.70

26.47

21.23

MAHLOG

399.70

103.12

3968.12

0.63

278.30

3048.09

20028.80

1132.85

10.40

5.76

SINDHUTRAD

23.81

47.44

3671.33

0.00

38.74

-79.39

129.21

-21.85

12.80

45.34

GATEWAY

53.58

10.96

2677.09

6.07

51.27

-17.56

549.30

-0.21

17.99

21.31

TCIEXP

535.25

24.95

2057.72

1.31

20.49

5.24

313.40

9.29

13.92

10.03

ALLCARGO

12.29

61.36

1840.77

0.00

140.00

241.47

5460.00

43.06

8.70

13.00

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

370

399

393

375

353

390

403

535

550

567

560

534

549

274

295

292

268

293

306

427

431

447

438

416

484

Operating Profit

103

108

119

120

122

118

OPM %

25.80%

25.91%

24.88%

22.20%

24.04%

24.75%

24.02%

20.13%

21.68%

21.21%

21.85%

22.06%

11.81%

395

-241

Interest

Depreciation

Profit before Tax

455

-186

Tax %

3.00%

-1.04%

2.75%

0.11%

6.82%

7.73%

-0.08%

-2.70%

13.34%

3.44%

6.76%

9.45%

27.70%

Net Profit

456

-191

1.26

1.46

1.26

1.10

0.97

1.20

9.11

-3.87

1.20

1.34

1.36

1.22

0.98

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

TTM

743

740

789

867

869

1,179

1,374

1,421

1,536

1,681

2,211

595

608

629

666

692

866

1,004

1,052

1,156

1,295

1,785

Operating Profit

148

132

160

201

177

314

369

380

386

425

OPM %

19.96%

17.81%

20.32%

23.18%

20.39%

26.59%

26.88%

25.99%

24.75%

22.97%

19.24%

163

Interest

Depreciation

131

128

104

115

155

Profit before Tax

139

113

210

246

261

387

282

Tax %

37.99%

46.65%

14.73%

20.01%

-5.36%

16.74%

-6.52%

1.78%

1.16%

3.41%

11.89%

Net Profit

111

224

242

258

374

248

EPS

1.29

0.99

2.06

2.76

2.27

1.90

4.48

4.80

5.13

7.42

—

Dividend Payout %

0.00%

86.16%

68.45%

211.60%

111.63%

41.65%

39.00%

26.94%

—

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

202

500

Minority Interest

250

182

222

296

170

205

975

1,137

1,277

1,433

1,704

328

388

160

133

278

684

602

516

387

583

Trade Payables

105

113

171

309

357

365

374

346

-28

Total Liabilities

1,055

1,210

1,065

923

1,081

2,349

2,351

2,381

2,487

3,228

760

805

817

789

893

1,845

1,790

1,897

1,922

2,610

Capital Work in Progress

138

302

140

141

204

156

274

Cash & Bank

113

190

109

118

221

220

253

147

172

Total Assets

1,055

1,210

1,065

923

1,081

2,349

2,351

2,381

2,487

3,228

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

163

139

165

219

169

331

399

362

321

385

Cash from Investing

-186

-194

150

-81

-43

-207

-117

-111

Cash from Financing

-263

-278

-105

-228

-211

-215

-272

-267

-0

-9

-30

-26

103

112

-98

-67

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

32.32

33.02

33.92

11.82

10.51

9.64

8.43

7.64

7.69

6.49

6.66

6.98

43.60

42.88

39.73

39.34

37.55

36.03

35.67

33.99

32.42

Government

0.00

12.26

14.29

18.30

19.92

22.49

23.96

24.81

25.43

26.68

Gateway Distriparks Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Gateway Distriparks Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI