Nifty
Sensex
:
:
11844.10
39434.72
187.05 (1.60%)
623.33 (1.61%)

Logistics

Rating :
44/99

BSE: 532622 | NSE: GDL

132.40
3.00 (2.32%)
24-May-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  130.00
  •  136.00
  •  128.05
  •  129.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  333247
  •  441.22
  •  227.95
  •  96.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,398.79
  • 3.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,536.97
  • 5.44%
  • 1.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.72%
  • 2.00%
  • 8.61%
  • FII
  • DII
  • Others
  • 7.33%
  • 19.15%
  • 33.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 10.84
  • -0.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.25
  • -2.99
  • -4.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.63
  • 0.50
  • -31.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.13
  • 47.52
  • 48.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.18
  • 3.87
  • 3.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.61
  • 26.97
  • 24.98

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
119.94
0.00
0.00
103.02
0.00
0.00
104.54
0.00
0.00
103.11
0.00
0.00
Expenses
98.01
0.00
0.00
83.61
0.00
0.00
85.45
0.00
0.00
81.14
0.00
0.00
EBITDA
21.93
0.00
0.00
19.41
0.00
0.00
19.09
0.00
0.00
21.97
0.00
0.00
EBIDTM
18.28%
0.00%
18.84%
0.00%
18.26%
0.00%
21.31%
0.00%
Other Income
4.19
0.00
0.00
1.87
0.00
0.00
2.53
0.00
0.00
4.19
0.00
0.00
Interest
3.63
0.00
0.00
3.03
0.00
0.00
3.04
0.00
0.00
3.10
0.00
0.00
Depreciation
7.46
0.00
0.00
8.35
0.00
0.00
8.28
0.00
0.00
8.48
0.00
0.00
PBT
295.51
0.00
0.00
9.91
0.00
0.00
10.30
0.00
0.00
14.58
0.00
0.00
Tax
19.18
0.00
0.00
4.24
0.00
0.00
3.22
0.00
0.00
3.32
0.00
0.00
PAT
276.33
0.00
0.00
5.68
0.00
0.00
7.08
0.00
0.00
11.26
0.00
0.00
PATM
230.39%
0.00%
5.51%
0.00%
6.77%
0.00%
10.92%
0.00%
EPS
27.67
0.00
0.00
1.49
0.00
0.00
1.60
0.00
0.00
2.82
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
430.61
395.50
393.40
387.91
1,111.32
1,012.79
954.07
821.45
602.46
516.61
452.00
Net Sales Growth
0.00%
0.53%
1.42%
-65.09%
9.73%
6.15%
16.14%
36.35%
16.62%
14.29%
 
Cost Of Goods Sold
0.00
0.40
0.52
0.51
0.43
0.92
2.06
1.56
1.15
1.36
1.71
Gross Profit
430.61
395.10
392.88
387.40
1,110.89
1,011.87
952.01
819.89
601.30
515.25
450.29
GP Margin
100.00%
99.90%
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
99.81%
99.74%
99.62%
Total Expenditure
348.21
310.86
301.84
285.49
785.47
755.68
708.45
580.35
439.59
393.70
303.84
Power & Fuel Cost
-
9.01
10.90
9.91
26.19
28.36
23.44
18.10
13.68
9.53
9.46
% Of Sales
-
2.28%
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
2.27%
1.84%
2.09%
Employee Cost
-
20.30
19.80
17.48
42.06
48.28
46.42
38.51
28.19
21.83
18.58
% Of Sales
-
5.13%
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
4.68%
4.23%
4.11%
Manufacturing Exp.
-
168.80
159.58
145.04
643.59
599.05
567.79
450.05
349.36
300.76
233.03
% Of Sales
-
42.68%
40.56%
37.39%
57.91%
59.15%
59.51%
54.79%
57.99%
58.22%
51.56%
General & Admin Exp.
-
41.17
39.95
39.09
62.46
68.71
58.23
49.60
35.16
43.38
30.26
% Of Sales
-
10.41%
10.16%
10.08%
5.62%
6.78%
6.10%
6.04%
5.84%
8.40%
6.69%
Selling & Distn. Exp.
-
66.21
67.40
68.28
1.96
2.29
3.45
2.38
2.26
2.08
2.57
% Of Sales
-
16.74%
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
0.38%
0.40%
0.57%
Miscellaneous Exp.
-
4.97
3.69
5.18
8.78
8.07
7.06
20.15
9.78
14.75
2.57
% Of Sales
-
1.26%
0.94%
1.34%
0.79%
0.80%
0.74%
2.45%
1.62%
2.86%
1.82%
EBITDA
82.40
84.64
91.56
102.42
325.85
257.11
245.62
241.10
162.87
122.91
148.16
EBITDA Margin
19.14%
21.40%
23.27%
26.40%
29.32%
25.39%
25.74%
29.35%
27.03%
23.79%
32.78%
Other Income
12.78
13.76
12.28
16.89
15.06
18.69
16.26
23.06
11.39
15.57
10.86
Interest
12.80
11.03
5.78
5.42
25.40
29.43
18.68
14.90
19.90
20.62
21.18
Depreciation
32.57
30.42
26.51
27.52
88.93
80.14
69.85
62.81
50.24
45.49
44.47
PBT
330.30
56.94
71.54
86.37
226.59
166.23
173.35
186.45
104.12
72.38
93.36
Tax
29.96
13.94
15.04
29.66
44.05
18.97
37.33
50.82
4.41
-7.93
15.90
Tax Rate
9.07%
24.48%
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
4.24%
-10.96%
17.03%
PAT
300.35
42.56
56.75
89.42
178.86
135.83
126.69
132.03
96.76
79.15
79.58
PAT before Minority Interest
300.28
43.00
56.51
88.72
182.54
147.25
136.02
135.62
99.72
80.31
77.47
Minority Interest
-0.07
-0.44
0.24
0.70
-3.68
-11.42
-9.33
-3.59
-2.96
-1.16
2.11
PAT Margin
69.75%
10.76%
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
16.06%
15.32%
17.61%
PAT Growth
0.00%
-25.00%
-36.54%
-50.01%
31.68%
7.21%
-4.04%
36.45%
22.25%
-0.54%
 
Unadjusted EPS
33.58
7.61
6.84
11.34
17.27
12.51
11.69
12.21
8.96
7.34
7.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,009.24
1,017.87
1,018.94
1,219.09
1,132.50
1,084.49
1,043.58
687.94
664.18
623.68
Share Capital
108.73
108.73
108.73
404.53
404.41
404.30
404.08
108.00
107.90
107.71
Total Reserves
900.51
909.14
910.22
814.56
727.81
679.70
638.72
578.94
555.44
514.70
Non-Current Liabilities
106.09
111.87
36.12
278.73
350.75
305.86
209.88
170.35
228.67
222.96
Secured Loans
103.88
104.32
44.11
137.03
222.24
195.26
103.66
114.13
209.93
204.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
19.08
25.98
4.59
126.73
124.54
101.84
92.17
42.18
0.00
0.00
Current Liabilities
88.51
55.45
41.17
153.52
225.28
136.62
114.90
107.89
167.83
106.38
Trade Payables
28.61
16.35
16.19
32.48
33.92
27.36
22.20
26.31
88.78
26.84
Other Current Liabilities
44.70
28.79
20.28
75.50
97.33
93.23
52.93
41.96
13.17
10.84
Short Term Borrowings
9.61
4.81
0.00
6.44
53.91
14.03
0.00
0.00
0.00
0.00
Short Term Provisions
5.60
5.50
4.71
39.10
40.12
2.01
39.77
39.62
65.88
68.69
Total Liabilities
1,212.69
1,193.61
1,104.88
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
1,123.18
1,013.58
Net Block
322.80
278.79
241.14
996.39
1,258.09
1,170.50
960.03
932.93
818.56
792.61
Gross Block
403.37
332.14
268.36
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
1,003.63
933.32
Accumulated Depreciation
80.57
53.36
27.22
411.01
400.53
339.06
270.27
210.31
185.07
140.70
Non Current Assets
974.66
1,100.86
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
870.26
813.21
Capital Work in Progress
0.47
37.45
18.84
29.86
75.99
56.48
56.46
38.20
51.69
20.58
Non Current Investment
565.96
686.34
659.41
144.29
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
48.53
59.24
36.48
201.57
200.46
146.47
140.00
89.63
0.00
0.00
Other Non Current Assets
36.90
39.04
56.63
14.50
13.78
16.31
15.67
13.59
0.00
0.00
Current Assets
238.03
92.74
92.40
290.61
285.89
217.79
261.91
248.60
252.45
199.67
Current Investments
163.55
21.11
15.04
81.00
34.03
0.06
0.00
13.00
15.00
23.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
Sundry Debtors
53.65
45.53
42.38
106.39
113.55
96.38
66.37
62.40
68.17
52.91
Cash & Bank
9.33
8.36
22.79
74.37
114.90
92.71
160.03
137.70
79.47
59.30
Other Current Assets
11.50
12.83
5.94
18.70
23.41
28.63
35.46
35.50
89.81
64.44
Short Term Loans & Adv.
1.66
4.90
6.26
10.14
15.05
21.24
27.82
31.41
87.47
61.88
Net Current Assets
149.52
37.29
51.23
137.08
60.61
81.17
147.01
140.71
84.62
93.29
Total Assets
1,212.69
1,193.60
1,104.89
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96
1,123.19
1,013.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
84.67
61.28
53.88
237.46
209.82
193.28
207.25
33.47
162.80
111.16
PBT
56.94
71.54
152.19
226.59
166.23
173.35
186.45
104.12
72.38
93.36
Adjustment
28.26
19.70
-48.33
102.69
97.36
74.76
72.79
69.19
67.25
65.73
Changes in Working Capital
15.84
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
-116.88
39.61
-28.56
Cash after chg. in Working capital
101.05
82.23
97.80
298.92
250.34
221.73
250.88
56.44
179.24
130.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.38
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
-22.97
-16.43
-19.37
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
0.71
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
-160.22
-88.34
-203.73
Net Fixed Assets
-29.39
-71.05
139.10
-36.35
11.55
-42.30
4.88
71.77
-7.31
-16.72
Net Investments
15.85
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
-4.00
-15.05
-108.86
Others
14.25
33.55
-40.01
-102.47
-168.10
-148.09
25.23
-227.99
-65.98
-78.15
Cash from Financing Activity
-89.19
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
121.89
-54.31
56.19
Net Cash Inflow / Outflow
-3.81
-6.75
-23.98
-14.74
0.15
-14.50
27.27
-4.86
20.16
-36.39
Opening Cash & Equivalents
2.97
9.71
33.70
69.78
69.63
84.13
56.86
61.72
59.30
95.69
Closing Cash & Equivalent
-0.84
2.97
9.71
41.55
69.78
69.63
84.13
56.86
79.47
59.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
92.82
93.62
93.71
84.91
77.01
72.64
68.93
63.60
61.43
57.72
ROA
3.57%
4.92%
6.38%
10.40%
8.56%
8.94%
9.84%
8.15%
7.52%
8.38%
ROE
4.24%
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
14.77%
12.50%
12.23%
ROCE
5.90%
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
14.64%
10.93%
15.36%
Fixed Asset Turnover
1.08
1.31
0.46
0.72
0.64
0.70
0.69
0.56
0.53
0.55
Receivable days
45.76
40.78
69.99
36.12
37.83
31.13
28.61
39.56
42.78
34.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
Payable days
27.55
20.66
32.72
15.00
14.63
12.61
15.35
46.76
54.79
32.36
Cash Conversion Cycle
18.22
20.12
37.26
21.12
23.19
18.52
13.29
-7.20
-12.02
1.82
Total Debt/Equity
0.15
0.13
0.05
0.15
0.29
0.23
0.12
0.19
0.32
0.33
Interest Cover
6.16
13.38
22.84
9.92
6.65
10.28
13.52
6.23
4.51
5.41

News Update:


  • Gateway Distriparks - Quarterly Results
    14th May 2019, 14:11 PM

    Read More
  • Gateway Distriparks completes buyout of Blackstone stake in Gateway Rail Freight
    1st Apr 2019, 15:26 PM

    The company has also acquired shares from the management of GatewayRail and with this GDL shareholding in GatewayRail, on a fully diluted basis, is now 99.93%

    Read More
  • Gateway Distriparks allots NCDs worth Rs 550 crore
    29th Mar 2019, 10:49 AM

    The company has allotted 5,500 Rated, Listed, Secured, Redeemable Non-Convertible Debentures having face value of Rs 10,00,000 each

    Read More

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.