Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Logistics

Rating :
34/99

BSE: 532345 | NSE: GATI

82.45
-1.00 (-1.20%)
19-Nov-2018 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  83.95
  •  84.20
  •  82.05
  •  83.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  260464
  •  214.75
  •  154.45
  •  66.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 894.39
  • 265.47
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,218.35
  • 1.09%
  • 1.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 24.50%
  • 8.56%
  • 37.91%
  • FII
  • DII
  • Others
  • 0.33%
  • 18.14%
  • 10.56%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.26
  • 1.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -12.50
  • -20.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.88
  • -2.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.44
  • 33.15
  • 31.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 2.09
  • 1.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.96
  • 11.95
  • 11.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
467.50
405.97
15.16%
455.74
426.69
6.81%
454.58
414.93
9.56%
448.51
424.88
5.56%
Expenses
445.12
386.61
15.13%
433.90
408.51
6.22%
439.11
396.83
10.65%
424.43
399.47
6.25%
EBITDA
22.38
19.36
15.60%
21.84
18.18
20.13%
15.47
18.10
-14.53%
24.08
25.41
-5.23%
EBIDTM
4.79%
4.77%
4.79%
4.26%
3.40%
4.36%
5.37%
5.98%
Other Income
1.17
28.37
-95.88%
4.83
26.44
-81.73%
21.09
3.39
522.12%
1.95
2.54
-23.23%
Interest
11.12
10.89
2.11%
11.10
11.82
-6.09%
12.42
9.24
34.42%
11.82
11.04
7.07%
Depreciation
7.58
7.32
3.55%
7.26
7.94
-8.56%
7.40
7.75
-4.52%
7.34
7.96
-7.79%
PBT
4.85
29.52
-83.57%
8.31
24.86
-66.57%
-6.86
4.50
-
6.87
8.95
-23.24%
Tax
2.24
8.75
-74.40%
2.70
6.55
-58.78%
-2.09
6.43
-
2.07
2.40
-13.75%
PAT
2.61
20.77
-87.43%
5.61
18.31
-69.36%
-4.77
-1.93
-
4.80
6.55
-26.72%
PATM
0.56%
5.12%
1.23%
4.29%
-1.05%
-0.47%
1.07%
1.54%
EPS
0.12
1.82
-93.41%
0.47
1.79
-73.74%
-0.54
-0.41
-
0.27
0.63
-57.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Net Sales
1,826.33
1,735.75
1,690.99
1,667.03
1,648.11
1,114.89
1,272.95
1,187.41
1,202.98
926.11
790.41
Net Sales Growth
9.20%
2.65%
1.44%
1.15%
47.83%
-12.42%
7.20%
-1.29%
29.90%
17.17%
 
Cost Of Goods Sold
341.48
304.88
264.64
216.27
233.56
174.81
171.41
179.68
215.99
121.61
113.19
Gross Profit
1,484.85
1,430.88
1,426.35
1,450.76
1,414.55
940.08
1,101.55
1,007.73
986.99
804.50
677.22
GP Margin
81.30%
82.44%
84.35%
87.03%
85.83%
84.32%
86.54%
84.87%
82.05%
86.87%
85.68%
Total Expenditure
1,742.56
1,693.47
1,593.20
1,536.19
1,508.86
1,032.46
1,190.77
1,108.92
1,110.52
845.99
740.75
Power & Fuel Cost
-
10.31
10.15
9.00
9.40
12.26
18.30
23.73
21.93
17.84
17.02
% Of Sales
-
0.59%
0.60%
0.54%
0.57%
1.10%
1.44%
2.00%
1.82%
1.93%
2.15%
Employee Cost
-
191.21
184.21
179.70
156.50
102.69
123.64
113.59
112.97
91.23
85.48
% Of Sales
-
11.02%
10.89%
10.78%
9.50%
9.21%
9.71%
9.57%
9.39%
9.85%
10.81%
Manufacturing Exp.
-
966.26
938.32
956.08
929.93
616.76
730.77
655.19
653.99
520.87
447.07
% Of Sales
-
55.67%
55.49%
57.35%
56.42%
55.32%
57.41%
55.18%
54.36%
56.24%
56.56%
General & Admin Exp.
-
123.02
113.72
112.34
94.79
61.42
70.59
63.21
61.23
50.69
45.27
% Of Sales
-
7.09%
6.73%
6.74%
5.75%
5.51%
5.55%
5.32%
5.09%
5.47%
5.73%
Selling & Distn. Exp.
-
33.52
35.58
37.69
51.59
43.35
45.47
39.18
5.95
4.16
4.19
% Of Sales
-
1.93%
2.10%
2.26%
3.13%
3.89%
3.57%
3.30%
0.49%
0.45%
0.53%
Miscellaneous Exp.
-
64.28
46.56
25.11
33.08
21.17
30.60
34.35
38.45
39.60
4.19
% Of Sales
-
3.70%
2.75%
1.51%
2.01%
1.90%
2.40%
2.89%
3.20%
4.28%
3.61%
EBITDA
83.77
42.28
97.79
130.84
139.25
82.43
82.18
78.49
92.46
80.12
49.66
EBITDA Margin
4.59%
2.44%
5.78%
7.85%
8.45%
7.39%
6.46%
6.61%
7.69%
8.65%
6.28%
Other Income
29.04
114.66
10.38
14.78
14.57
12.29
16.57
101.66
8.34
10.84
14.01
Interest
46.46
48.94
51.83
42.48
41.92
32.50
43.67
61.92
51.64
47.75
38.02
Depreciation
29.58
30.00
29.80
38.32
33.18
22.07
24.75
36.96
25.43
27.18
26.38
PBT
13.17
78.00
26.54
64.82
78.73
40.16
30.32
81.27
23.73
16.02
-0.73
Tax
4.92
15.29
9.39
15.59
19.21
11.84
5.96
25.24
9.63
6.53
1.05
Tax Rate
37.36%
28.11%
35.38%
24.05%
25.35%
29.48%
25.66%
37.82%
40.58%
40.76%
-5.96%
PAT
8.25
34.23
10.78
36.83
41.21
23.43
9.63
41.51
14.10
9.50
-18.66
PAT before Minority Interest
3.41
39.11
17.15
49.23
56.56
28.32
17.27
41.51
14.10
9.50
-18.66
Minority Interest
-4.84
-4.88
-6.37
-12.40
-15.35
-4.89
-7.64
0.00
0.00
0.00
0.00
PAT Margin
0.45%
1.97%
0.64%
2.21%
2.50%
2.10%
0.76%
3.50%
1.17%
1.03%
-2.36%
PAT Growth
-81.12%
217.53%
-70.73%
-10.63%
75.89%
143.30%
-76.80%
194.40%
48.42%
-
 
Unadjusted EPS
0.32
3.33
1.22
4.21
4.72
2.70
0.82
4.80
1.65
1.12
-2.20

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Shareholder's Funds
728.48
638.86
563.51
548.69
772.84
787.01
412.33
297.23
289.60
270.15
Share Capital
21.67
17.64
17.55
17.50
17.45
17.32
17.32
17.20
17.03
16.98
Total Reserves
704.55
617.78
543.63
528.48
753.33
767.88
392.56
259.71
254.22
252.98
Non-Current Liabilities
317.94
264.29
344.75
308.73
292.44
261.06
278.79
194.89
463.73
484.14
Secured Loans
195.52
165.78
107.03
84.52
101.86
86.08
119.39
167.00
298.60
338.34
Unsecured Loans
20.53
15.60
183.28
186.42
165.31
151.72
144.69
10.56
155.54
138.43
Long Term Provisions
98.64
84.86
40.77
28.65
18.63
12.20
3.97
0.00
0.00
0.00
Current Liabilities
385.05
510.94
463.02
406.05
394.76
396.84
350.36
483.12
94.32
70.30
Trade Payables
123.99
76.19
84.96
80.79
73.23
66.29
67.01
71.42
32.51
25.81
Other Current Liabilities
154.76
297.26
145.44
125.50
125.75
145.25
86.60
225.79
26.21
21.83
Short Term Borrowings
105.03
136.42
137.18
124.33
130.43
138.14
137.45
130.82
0.00
0.00
Short Term Provisions
1.27
1.08
95.44
75.43
65.35
47.16
59.30
55.09
35.61
22.66
Total Liabilities
1,545.49
1,528.59
1,460.02
1,343.85
1,577.36
1,560.33
1,095.15
975.24
847.65
824.60
Net Block
993.55
988.21
739.32
740.61
826.28
834.03
396.30
431.71
438.47
465.73
Gross Block
1,153.91
1,121.66
844.29
827.09
1,018.51
1,010.99
552.74
564.55
547.51
557.31
Accumulated Depreciation
160.36
133.44
104.97
86.48
192.24
176.96
156.44
132.84
109.04
91.59
Non Current Assets
1,174.39
1,170.34
863.62
841.40
1,053.57
1,027.63
572.40
554.45
494.21
522.07
Capital Work in Progress
2.58
8.95
19.93
2.75
38.71
24.46
15.65
14.83
35.53
35.98
Non Current Investment
4.17
4.29
64.71
64.71
54.78
20.21
20.21
20.21
20.21
20.37
Long Term Loans & Adv.
172.01
167.12
39.66
33.33
133.80
148.93
140.23
87.70
0.00
0.00
Other Non Current Assets
2.08
1.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
370.42
356.78
595.61
500.70
522.03
532.20
522.11
419.19
352.48
299.49
Current Investments
0.00
0.00
34.30
2.53
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
9.02
6.61
5.14
3.48
11.91
11.84
10.79
12.11
12.69
7.02
Sundry Debtors
243.17
214.31
291.24
266.88
241.42
220.28
189.01
190.30
149.73
121.32
Cash & Bank
41.78
63.00
45.40
59.20
30.80
46.58
140.08
31.88
19.18
21.35
Other Current Assets
76.46
44.51
29.10
23.37
237.90
253.51
182.23
184.90
170.88
149.80
Short Term Loans & Adv.
29.84
28.36
190.43
145.23
220.04
237.91
174.89
180.10
170.88
149.80
Net Current Assets
-14.63
-154.16
132.59
94.65
127.26
135.36
171.74
-63.93
258.16
229.19
Total Assets
1,545.49
1,528.60
1,460.03
1,343.84
1,577.36
1,560.34
1,095.17
975.24
847.66
824.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Cash From Operating Activity
125.09
66.88
97.99
86.13
30.93
-25.95
-132.75
75.05
51.91
27.57
PBT
54.40
26.54
64.82
75.77
40.16
30.32
77.60
23.73
16.02
-0.73
Adjustment
31.74
98.12
67.14
63.69
44.40
58.28
-3.32
77.23
75.33
64.62
Changes in Working Capital
38.73
-31.84
-7.95
-31.52
-44.40
-109.50
-211.77
-15.89
-35.14
-35.22
Cash after chg. in Working capital
124.87
92.83
124.01
107.94
40.16
-20.90
-137.48
85.08
56.22
28.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.23
-25.95
-26.02
-21.81
-9.23
-5.05
19.26
-10.03
-4.31
-1.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.32
-16.32
-60.70
-76.19
-15.61
-18.44
86.81
-28.06
16.24
-199.10
Net Fixed Assets
-2.52
-161.48
-6.55
-26.72
-12.56
-6.77
416.50
25.87
11.65
-186.39
Net Investments
-8.06
94.61
0.00
-14.63
100.94
-486.64
-180.62
-6.74
-4.85
-9.98
Others
-4.74
50.55
-54.15
-34.84
-103.99
474.97
-149.07
-47.19
9.44
-2.73
Cash from Financing Activity
-123.79
-32.55
-51.09
18.46
-31.10
-49.11
150.47
-35.31
-70.33
168.82
Net Cash Inflow / Outflow
-14.02
18.01
-13.80
28.40
-15.78
-93.50
104.53
11.67
-2.18
-2.71
Opening Cash & Equivalents
33.13
15.12
59.20
30.80
46.58
140.08
31.88
19.18
21.35
16.39
Closing Cash & Equivalent
19.11
33.13
45.40
59.20
30.80
46.58
140.08
31.88
19.18
21.35

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Jun 12
Jun 11
Jun 10
Jun 09
Book Value (Rs.)
66.97
71.89
63.20
61.53
87.44
89.94
46.58
31.21
30.93
30.63
ROA
2.54%
1.15%
3.51%
3.87%
1.80%
1.30%
4.01%
1.55%
1.14%
-2.56%
ROE
5.75%
2.89%
9.01%
8.69%
3.67%
2.92%
12.36%
5.30%
3.63%
-6.81%
ROCE
9.03%
6.96%
10.36%
10.42%
5.81%
6.30%
16.05%
10.24%
8.66%
3.23%
Fixed Asset Turnover
1.53
1.72
1.99
1.79
1.10
1.63
2.13
2.16
1.68
1.76
Receivable days
48.10
54.56
61.10
56.29
75.58
58.68
58.30
51.58
53.41
56.00
Inventory Days
1.64
1.27
0.94
1.70
3.89
3.24
3.52
3.76
3.88
2.42
Payable days
23.71
15.62
10.75
11.44
22.39
21.73
23.98
18.20
13.50
11.65
Cash Conversion Cycle
26.03
40.21
51.30
46.55
57.08
40.19
37.84
37.15
43.80
46.77
Total Debt/Equity
0.50
0.88
0.90
0.88
0.63
0.61
1.14
1.67
1.72
1.83
Interest Cover
2.11
1.51
2.53
2.81
2.24
1.53
2.08
1.46
1.34
0.54

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.