Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Logistics

Rating :
35/99

BSE: 543489 | NSE: GATEWAY

65.99
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  64.13
  •  66.27
  •  64
  •  63.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1578726
  •  103054026.39
  •  116.8
  •  56.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,295.65
  • 8.61
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,650.24
  • 3.03%
  • 1.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.32%
  • 1.26%
  • 17.18%
  • FII
  • DII
  • Others
  • 8.43%
  • 38.96%
  • 1.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.31
  • -
  • 3.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.47
  • -
  • 0.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.34
  • -
  • 4.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 16.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.04

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
5.12
7.42
5.3
5.99
P/E Ratio
12.47
8.60
12.05
10.66
Revenue
1536
1681
1963
2154
EBITDA
380
386
454
495
Net Income
256
371
265
298
ROA
9.9
12.1
9.3
10
P/B Ratio
1.69
1.45
1.36
1.26
ROE
13.82
17.93
11.56
12.13
FCFF
224
331
317
331
FCFF Yield
5.26
7.78
7.45
7.78
Net Debt
470
625
277
178
BVPS
37.78
44.1
46.91
50.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
534.94
374.97
42.66%
402.52
392.95
2.44%
389.99
398.53
-2.14%
353.11
369.69
-4.48%
Expenses
427.24
291.74
46.45%
305.83
295.17
3.61%
293.47
295.29
-0.62%
268.23
274.30
-2.21%
EBITDA
107.70
83.23
29.40%
96.69
97.78
-1.11%
96.53
103.24
-6.50%
84.88
95.39
-11.02%
EBIDTM
20.13%
22.20%
24.02%
24.88%
24.75%
25.90%
24.04%
25.80%
Other Income
17.52
7.07
147.81%
4.53
1.93
134.72%
4.58
2.89
58.48%
4.54
5.16
-12.02%
Interest
15.18
11.58
31.09%
10.47
11.66
-10.21%
10.65
11.58
-8.03%
11.47
11.26
1.87%
Depreciation
37.21
23.25
60.04%
26.30
23.68
11.06%
25.62
23.09
10.96%
26.06
24.89
4.70%
PBT
-185.96
55.47
-
455.21
64.36
607.29%
64.84
71.45
-9.25%
51.89
64.40
-19.43%
Tax
5.01
0.06
8,250.00%
-0.36
1.77
-
5.01
-0.74
-
3.54
1.93
83.42%
PAT
-190.97
55.41
-
455.56
62.59
627.85%
59.82
72.18
-17.12%
48.35
62.47
-22.60%
PATM
-35.70%
14.78%
113.18%
15.93%
15.34%
18.11%
13.69%
16.90%
EPS
-3.86
1.10
-
9.11
1.27
617.32%
1.20
1.46
-17.81%
0.97
1.26
-23.02%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
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
9.40%
8.11%
3.44%
16.48%
54.49%
2.72%
7.50%
21.90%
 
Cost Of Goods Sold
42.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
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
97.46%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,294.77
1,155.92
1,051.68
1,004.38
865.78
631.54
594.80
522.71
460.17
Power & Fuel Cost
-
27.57
26.08
25.84
19.31
8.24
7.44
8.93
7.27
% Of Sales
-
1.79%
1.84%
1.88%
1.64%
1.08%
1.00%
1.29%
1.28%
Employee Cost
-
75.05
66.39
65.82
67.60
24.74
22.10
18.28
16.73
% Of Sales
-
4.89%
4.67%
4.79%
5.73%
3.24%
2.97%
2.64%
2.95%
Manufacturing Exp.
-
991.81
908.96
864.14
730.53
567.16
534.21
468.74
410.17
% Of Sales
-
64.57%
63.97%
62.91%
61.95%
74.30%
71.88%
67.80%
72.33%
General & Admin Exp.
-
48.96
42.32
41.99
43.52
26.51
27.27
19.44
23.50
% Of Sales
-
3.19%
2.98%
3.06%
3.69%
3.47%
3.67%
2.81%
4.14%
Selling & Distn. Exp.
-
1.97
1.99
1.03
0.00
2.54
3.05
0.81
0.87
% Of Sales
-
0.13%
0.14%
0.07%
0%
0.33%
0.41%
0.12%
0.15%
Miscellaneous Exp.
-
10.55
5.94
5.56
4.82
2.35
0.72
6.51
1.63
% Of Sales
-
0.69%
0.42%
0.40%
0.41%
0.31%
0.10%
0.94%
0.29%
EBITDA
385.80
380.21
369.26
369.28
313.54
131.83
148.36
168.61
106.93
EBITDA Margin
22.96%
24.75%
25.99%
26.88%
26.59%
17.27%
19.96%
24.39%
18.86%
Other Income
31.17
17.06
22.09
33.16
11.33
20.84
7.69
10.00
5.90
Interest
47.77
46.67
46.11
65.45
80.04
27.38
22.91
11.98
13.00
Depreciation
115.19
94.92
103.94
127.67
131.42
50.49
49.88
47.47
39.98
PBT
385.98
255.68
241.31
209.33
113.41
74.80
83.26
119.17
59.85
Tax
13.20
3.03
4.38
-13.70
18.98
34.89
31.63
14.28
7.66
Tax Rate
3.42%
1.19%
1.82%
-6.54%
16.74%
46.64%
37.99%
11.98%
12.80%
PAT
372.76
256.24
239.90
223.79
94.40
39.90
51.63
104.89
52.19
PAT before Minority Interest
369.87
258.27
241.90
223.82
94.43
39.90
51.63
104.89
52.19
Minority Interest
-2.89
-2.03
-2.00
-0.03
-0.03
0.00
0.00
0.00
0.00
PAT Margin
22.18%
16.68%
16.88%
16.29%
8.00%
5.23%
6.95%
15.17%
9.20%
PAT Growth
47.54%
6.81%
7.20%
137.07%
136.59%
-22.72%
-50.78%
100.98%
 
EPS
7.46
5.13
4.80
4.48
1.89
0.80
1.03
2.10
1.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,932.61
1,776.60
1,636.76
1,474.85
Share Capital
499.64
499.64
499.64
499.64
Total Reserves
1,432.96
1,276.95
1,137.11
975.20
Non-Current Liabilities
234.16
266.25
369.84
534.06
Secured Loans
223.90
291.40
338.86
448.80
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
7.81
6.84
7.96
13.71
Current Liabilities
306.13
326.61
334.76
330.13
Trade Payables
113.12
105.34
94.21
96.48
Other Current Liabilities
150.96
169.43
175.26
166.25
Short Term Borrowings
4.27
18.10
35.85
32.65
Short Term Provisions
37.79
33.74
29.43
34.75
Total Liabilities
2,487.04
2,381.35
2,351.16
2,348.81
Net Block
1,921.72
1,896.58
1,789.83
1,845.14
Gross Block
2,620.74
2,505.23
2,352.92
2,336.57
Accumulated Depreciation
699.02
608.65
563.09
491.43
Non Current Assets
2,231.07
2,138.07
2,021.92
2,082.31
Capital Work in Progress
36.47
14.81
10.08
29.06
Non Current Investment
186.07
141.01
141.08
140.31
Long Term Loans & Adv.
82.76
78.63
65.22
56.10
Other Non Current Assets
4.05
7.04
15.71
11.70
Current Assets
225.70
243.27
329.24
266.50
Current Investments
18.24
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
155.50
136.95
118.49
129.95
Cash & Bank
22.23
75.98
190.32
112.96
Other Current Assets
29.73
3.98
4.89
9.52
Short Term Loans & Adv.
25.24
26.36
15.54
14.07
Net Current Assets
-80.43
-83.34
-5.52
-63.63
Total Assets
2,456.77
2,381.34
2,351.16
2,348.81

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
321.22
324.17
365.57
307.63
PBT
261.29
246.28
210.12
113.41
Adjustment
125.87
126.24
163.63
202.29
Changes in Working Capital
-23.16
-10.47
24.85
14.96
Cash after chg. in Working capital
364.00
362.05
398.60
330.67
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-42.78
-37.89
-33.04
-23.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-115.74
-207.27
-42.93
24.04
Net Fixed Assets
-148.15
-1.11
4.13
Net Investments
-56.03
-146.16
-1.58
Others
88.44
-60.00
-45.48
Cash from Financing Activity
-272.06
-214.68
-210.77
-228.42
Net Cash Inflow / Outflow
-66.57
-97.78
111.87
103.25
Opening Cash & Equivalents
73.13
170.91
59.04
-44.21
Closing Cash & Equivalent
6.56
73.13
170.91
59.04

Financial Ratios

Standalone /

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

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.