Gateway Distriparks Ltd.

•

gatewaydistriparks.comBSE: 543489NSE: GATEWAY

Market Cap₹ 2,670 Cr.

Current Price

High / Low₹ 66 / 48

Stock P/E10.6

Book Value₹ 44

Price to Book1.48

Dividend Yield6.08 %

ROCE13.4 %

ROE12.2 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2021 • Inter Model Logisties: 100.0%

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 21.2% CAGR over last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.32x)
Company has been maintaining a healthy dividend payout of 41.9%
Offers a healthy dividend yield of 6.1%
Company generates healthy free cash flow
Company has a consistent dividend-paying track record

CONS

Receivables are growing faster than sales - a possible quality concern
Contingent liabilities are large at 288.4% of net worth
Effective tax rate is unusually low at 7.6% - earnings may be flattered
Operating margins have contracted to 21.8% from 28.4%
Growth is decelerating - 3Y profit CAGR (2.0%) trails the 5Y trend (21.2%)

* 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	509.50	31.24	38804.43	1.69	268.90	0.61	2159.76	0.28	13.63	20.41
2.	DELHIVERY	450.60	360.91	33757.46	0.00	31.91	-64.96	2930.73	27.76	2.97	4.75
3.	SHADOWFAX	251.35	132.02	14747.47	0.00	654.00	6732.86	13581.20	1806.32	11.58	6.76
4.	BLACKBUCK	581.20	62.72	10587.56	0.00	42.17	25.14	204.17	42.17	12.75	24.35
5.	TCI	868.00	14.61	6668.94	1.15	106.60	-0.56	1248.50	9.58	20.52	12.30
6.	TVSSCS	124.75	84.99	5504.27	0.00	22.48	-96.84	3335.22	28.66	11.51	6.75
7.	VRLLOG	231.45	18.90	4048.92	0.00	805.30	1509.31	8788.40	1080.70	26.47	21.23
8.	MAHLOG	402.05	103.73	3991.45	0.62	278.30	3048.09	20028.80	1132.85	10.40	5.76
9.	SINDHUTRAD	24.89	49.59	3837.86	0.00	38.74	-79.39	129.21	-21.85	12.80	45.34
10.	GATEWAY	53.43	10.93	2669.60	6.08	51.27	-17.56	549.30	-0.21	17.99	21.31
11.	TCIEXP	539.65	25.16	2074.64	1.30	20.49	5.24	313.40	9.29	13.92	10.03
12.	ALLCARGO	12.76	63.71	1911.17	0.00	140.00	241.47	5460.00	43.06	8.70	13.00

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	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
	358	389	383	366	345	384	386	391	380	403	410	385	367
	271	293	292	289	265	290	294	312	290	308	314	294	306
Operating Profit	88	97	91	78	80	94	92	79	89	95	96	92	61
OPM %	24.48%	24.85%	23.87%	21.18%	23.22%	24.47%	23.82%	20.30%	23.52%	23.59%	23.38%	23.80%	16.68%
	6	10	2	5	5	16	5	19	10	5	7	10	4
Interest	10	11	11	11	11	10	10	9	9	8	7	7	7
Depreciation	23	21	22	22	24	24	24	20	19	19	19	19	19
Profit before Tax	60	74	61	50	49	75	63	70	71	73	77	76	65
Tax %	0.66%	0.51%	0.96%	-2.83%	5.86%	6.60%	10.34%	7.39%	10.91%	5.10%	7.27%	14.72%	26.06%
Net Profit	60	74	60	52	46	70	57	65	64	69	71	65	48
	1.20	1.48	1.20	1.03	0.93	1.41	1.14	1.30	1.27	1.38	1.42	1.30	0.96

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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	1,166	1,360	1,396	1,497	1,505	1,565
	595	608	629	667	692	859	998	1,041	1,143	1,160	1,221
Operating Profit	148	132	160	200	177	306	363	355	354	345	344
OPM %	19.96%	17.81%	20.30%	23.10%	20.39%	26.28%	26.66%	25.42%	23.65%	22.95%	21.96%
	8	21	14	10	11	13	34	28	23	44	25
Interest	23	27	21	15	24	78	63	44	44	40	29
Depreciation	50	50	56	57	78	128	125	100	88	91	75
Profit before Tax	83	75	97	138	87	113	209	240	245	258	290
Tax %	37.99%	46.65%	14.76%	20.12%	-5.36%	16.61%	-7.50%	1.63%	-0.03%	7.60%	12.87%
Net Profit	52	40	83	111	91	94	225	236	245	239	253
EPS	1.29	0.99	2.06	2.76	2.27	1.88	4.50	4.72	4.91	4.78	—
Dividend Payout %	0.00%	0.00%	0.00%	86.73%	68.45%	212.72%	111.08%	42.37%	40.73%	41.87%	—

COMPOUNDED SALES GROWTH

10 Years:: 8%
5 Years:: 12%
3 Years:: 3%

COMPOUNDED PROFIT GROWTH

10 Years:: 9%
5 Years:: 21%
3 Years:: 2%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: -15%
1 Year:: -16%

RETURN ON EQUITY

10 Years:: 16%
5 Years:: 13%
3 Years:: 13%
Last Year:: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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
	182	222	296	170	205	944	1,107	1,243	1,388	1,527
	328	388	160	133	278	658	576	472	363	296
Trade Payables	34	42	41	44	50	96	94	102	109	128
	309	357	365	374	347	77	1	-37	31	-8
Total Liabilities	1,055	1,210	1,065	923	1,081	2,275	2,277	2,280	2,390	2,442
	760	805	817	789	893	1,793	1,739	1,697	1,736	1,710
Capital Work in Progress	56	7	11	2	5	29	10	10	36	9
	138	302	98	22	60	143	145	291	347	452
	0	0	0	0	0	0	0	0	149	177
Cash & Bank	11	1	30	0	5	109	182	52	8	9
	90	97	109	109	118	201	201	230	115	86
Total Assets	1,055	1,210	1,065	923	1,081	2,275	2,277	2,280	2,390	2,442

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	163	139	165	218	169	323	392	349	307	330
Cash from Investing	-186	-194	150	60	-81	24	-42	-197	-106	-82
Cash from Financing	43	64	-263	-279	-105	-224	-210	-228	-248	-244
	-0	-9	31	-30	-26	100	108	-111	-47	4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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