Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Logistics

Rating :
48/99

BSE: 543489 | NSE: GATEWAY

62.42
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  62.79
  •  63.51
  •  62
  •  62.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  668751
  •  41976786.18
  •  98.91
  •  56.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,124.27
  • 8.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,478.87
  • 3.20%
  • 1.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.32%
  • 1.25%
  • 19.46%
  • FII
  • DII
  • Others
  • 7.64%
  • 37.07%
  • 2.26%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 7.34
  • 5.75

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 4.24
  • 0.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.80
  • 31.48
  • 15.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.95

Earnings Forecasts:

(Updated: 04-10-2025)
Description
2024
2025
2026
2027
Adj EPS
7.42
5.33
6.08
6.59
P/E Ratio
8.41
11.71
10.27
9.47
Revenue
1680.56
2184.34
2401.11
2452.76
EBITDA
385.79
480.41
542.4
588.08
Net Income
370.86
267.7
304.29
329.52
ROA
12.14
8
8.9
P/B Ratio
1.42
1.35
1.26
1.16
ROE
17.93
11.8
12.52
12.74
FCFF
352.45
366.56
369.89
331.77
FCFF Yield
8.71
9.06
9.14
8.2
Net Debt
625.2
437.03
319.4
261.15
BVPS
44.1
46.13
49.57
53.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
550.43
353.11
55.88%
534.94
374.97
42.66%
402.52
392.95
2.44%
389.99
398.53
-2.14%
Expenses
431.09
268.23
60.72%
427.24
291.74
46.45%
305.83
295.17
3.61%
293.47
295.29
-0.62%
EBITDA
119.34
84.88
40.60%
107.70
83.23
29.40%
96.69
97.78
-1.11%
96.53
103.24
-6.50%
EBIDTM
21.68%
24.04%
20.13%
22.20%
24.02%
24.88%
24.75%
25.90%
Other Income
3.70
4.54
-18.50%
17.52
7.07
147.81%
4.53
1.93
134.72%
4.58
2.89
58.48%
Interest
14.69
11.47
28.07%
15.18
11.58
31.09%
10.47
11.66
-10.21%
10.65
11.58
-8.03%
Depreciation
36.60
26.06
40.45%
37.21
23.25
60.04%
26.30
23.68
11.06%
25.62
23.09
10.96%
PBT
71.75
51.89
38.27%
-185.96
55.47
-
455.21
64.36
607.29%
64.84
71.45
-9.25%
Tax
9.57
3.54
170.34%
5.01
0.06
8,250.00%
-0.36
1.77
-
5.01
-0.74
-
PAT
62.18
48.35
28.60%
-190.97
55.41
-
455.56
62.59
627.85%
59.82
72.18
-17.12%
PATM
11.30%
13.69%
-35.70%
14.78%
113.18%
15.93%
15.34%
18.11%
EPS
1.21
0.97
24.74%
-3.86
1.10
-
9.11
1.27
617.32%
1.20
1.46
-17.81%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,877.88
1,680.56
1,536.13
1,420.94
1,373.66
1,179.32
763.37
743.16
691.32
567.10
Net Sales Growth
23.58%
9.40%
8.11%
3.44%
16.48%
54.49%
2.72%
7.50%
21.90%
 
Cost Of Goods Sold
104.59
42.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,773.29
1,637.89
1,536.13
1,420.94
1,373.66
1,179.32
763.37
743.16
691.32
567.10
GP Margin
94.43%
97.46%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,457.63
1,294.58
1,155.92
1,051.68
1,004.38
865.78
631.54
594.80
522.71
460.17
Power & Fuel Cost
-
11.42
27.57
26.08
25.84
19.31
8.24
7.44
8.93
7.27
% Of Sales
-
0.68%
1.79%
1.84%
1.88%
1.64%
1.08%
1.00%
1.29%
1.28%
Employee Cost
-
89.15
75.45
66.39
65.82
67.60
24.74
22.10
18.28
16.73
% Of Sales
-
5.30%
4.91%
4.67%
4.79%
5.73%
3.24%
2.97%
2.64%
2.95%
Manufacturing Exp.
-
1,065.22
991.81
908.96
864.14
730.53
567.16
534.21
468.74
410.17
% Of Sales
-
63.38%
64.57%
63.97%
62.91%
61.95%
74.30%
71.88%
67.80%
72.33%
General & Admin Exp.
-
75.15
48.56
42.32
41.99
43.52
26.51
27.27
19.44
23.50
% Of Sales
-
4.47%
3.16%
2.98%
3.06%
3.69%
3.47%
3.67%
2.81%
4.14%
Selling & Distn. Exp.
-
2.35
1.97
1.99
1.03
0.00
2.54
3.05
0.81
0.87
% Of Sales
-
0.14%
0.13%
0.14%
0.07%
0%
0.33%
0.41%
0.12%
0.15%
Miscellaneous Exp.
-
8.61
10.55
5.94
5.56
4.82
2.35
0.72
6.51
1.63
% Of Sales
-
0.51%
0.69%
0.42%
0.40%
0.41%
0.31%
0.10%
0.94%
0.29%
EBITDA
420.26
385.98
380.21
369.26
369.28
313.54
131.83
148.36
168.61
106.93
EBITDA Margin
22.38%
22.97%
24.75%
25.99%
26.88%
26.59%
17.27%
19.96%
24.39%
18.86%
Other Income
30.33
31.17
17.06
22.09
33.16
11.33
20.84
7.69
10.00
5.90
Interest
50.99
47.96
46.67
46.11
65.45
80.04
27.38
22.91
11.98
13.00
Depreciation
125.73
115.19
94.92
103.94
127.67
131.42
50.49
49.88
47.47
39.98
PBT
405.84
254.00
255.68
241.31
209.33
113.41
74.80
83.26
119.17
59.85
Tax
19.23
13.21
3.03
4.38
-13.70
18.98
34.89
31.63
14.28
7.66
Tax Rate
4.74%
3.42%
1.19%
1.82%
-6.54%
16.74%
46.64%
37.99%
11.98%
12.80%
PAT
386.59
370.87
256.24
239.90
223.79
94.40
39.90
51.63
104.89
52.19
PAT before Minority Interest
382.17
373.76
258.27
241.90
223.82
94.43
39.90
51.63
104.89
52.19
Minority Interest
-4.42
-2.89
-2.03
-2.00
-0.03
-0.03
0.00
0.00
0.00
0.00
PAT Margin
20.59%
22.07%
16.68%
16.88%
16.29%
8.00%
5.23%
6.95%
15.17%
9.20%
PAT Growth
62.07%
44.74%
6.81%
7.20%
137.07%
136.59%
-22.72%
-50.78%
100.98%
 
EPS
7.74
7.42
5.13
4.80
4.48
1.89
0.80
1.03
2.10
1.04

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
2,203.50
1,932.61
1,776.60
1,636.76
1,474.85
Share Capital
499.64
499.64
499.64
499.64
499.64
Total Reserves
1,703.86
1,432.96
1,276.95
1,137.11
975.20
Non-Current Liabilities
380.93
234.16
266.25
369.84
534.06
Secured Loans
264.70
223.90
291.40
338.86
448.80
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.28
7.81
6.84
7.96
13.71
Current Liabilities
393.98
306.13
326.61
334.76
330.13
Trade Payables
170.94
113.12
105.34
94.21
96.48
Other Current Liabilities
209.85
180.77
169.43
175.26
166.25
Short Term Borrowings
4.86
4.27
18.10
35.85
32.65
Short Term Provisions
8.33
7.98
33.74
29.43
34.75
Total Liabilities
3,228.09
2,487.04
2,381.35
2,351.16
2,348.81
Net Block
2,609.94
1,921.72
1,896.58
1,789.83
1,845.14
Gross Block
4,023.43
2,620.74
2,505.23
2,352.92
2,336.57
Accumulated Depreciation
1,154.70
699.02
608.65
563.09
491.43
Non Current Assets
2,779.17
2,231.07
2,138.07
2,021.92
2,082.31
Capital Work in Progress
62.52
36.47
14.81
10.08
29.06
Non Current Investment
0.00
186.07
141.01
141.08
140.31
Long Term Loans & Adv.
100.63
82.76
78.63
65.22
56.10
Other Non Current Assets
6.08
4.05
7.04
15.71
11.70
Current Assets
418.65
225.70
243.27
329.24
266.50
Current Investments
78.98
18.24
0.00
0.00
0.00
Inventories
15.05
0.00
0.00
0.00
0.00
Sundry Debtors
273.81
155.50
136.95
118.49
129.95
Cash & Bank
16.00
22.23
75.98
190.32
112.96
Other Current Assets
34.81
4.49
3.98
4.89
23.59
Short Term Loans & Adv.
26.03
25.24
26.36
15.54
14.07
Net Current Assets
24.67
-80.43
-83.34
-5.52
-63.63
Total Assets
3,197.82
2,456.77
2,381.34
2,351.16
2,348.81

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
384.87
321.45
324.17
365.57
307.63
PBT
386.97
261.29
246.28
210.12
113.41
Adjustment
4.97
125.87
126.24
163.63
202.29
Changes in Working Capital
28.35
-22.94
-10.47
24.85
14.96
Cash after chg. in Working capital
420.28
364.22
362.05
398.60
330.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.41
-42.78
-37.89
-33.04
-23.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-110.84
-116.51
-207.27
-42.93
24.04
Net Fixed Assets
-32.17
-148.15
-1.11
4.13
Net Investments
-104.61
-56.03
-146.16
-1.58
Others
25.94
87.67
-60.00
-45.48
Cash from Financing Activity
-267.02
-272.06
-214.68
-210.77
-228.42
Net Cash Inflow / Outflow
7.01
-67.12
-97.78
111.87
103.25
Opening Cash & Equivalents
6.01
73.13
170.91
59.04
-44.21
Closing Cash & Equivalent
13.57
6.01
73.13
170.91
59.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
44.10
38.68
35.56
32.76
29.52
ROA
13.08%
10.61%
10.22%
9.52%
5.51%
ROE
18.07%
13.93%
14.17%
14.39%
10.04%
ROCE
17.99%
13.78%
13.45%
13.19%
13.23%
Fixed Asset Turnover
0.53
0.61
0.60
0.60
0.69
Receivable days
44.54
34.01
32.04
32.14
33.27
Inventory Days
3.12
0.00
0.00
0.00
0.00
Payable days
1214.95
0.00
0.00
0.00
0.00
Cash Conversion Cycle
-1167.29
34.01
32.04
32.14
33.27
Total Debt/Equity
0.17
0.17
0.24
0.31
0.38
Interest Cover
9.07
6.60
6.34
4.21
2.42

News Update:


  • Gateway Distriparks signs exclusive container train operations agreement for MMLP
    8th Aug 2025, 14:30 PM

    The MMLP will serve key industrial zones including Surat, Panoli GIDC, Ankleshwar GIDC, Bharuch, Jhagadia GIDC, Dahej, Hazira among other prominent hubs in Gujarat

    Read More
  • Gateway Distriparks - Quarterly Results
    29th Jul 2025, 13:33 PM

    Read More

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