Nifty
:
22512.65
Sensex
:
72696.39
-601.85 (-2.60%)
-1836.57 (-2.46%)
Nifty
Sensex
:
:
22512.65
72696.39
-601.85 (-2.60%)
-1836.57 (-2.46%)

Gateway Distriparks Ltd.

Logistics

Rating :
49/99

BSE: 543489 | NSE: GATEWAY

NSE BSE
48.48
23-Mar-2026
  • Open
  • High
  • Low
  • Previous Close
  •  50.8
  •  51
  •  48.1
  •  51.07
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1376322
  •  67688842.19
  •  76.5
  •  48.1

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,417.78
  • 1226.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,762.34
  • 4.13%
  • 1.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.02%
  • 1.28%
  • 21.14%
  • FII
  • DII
  • Others
  • 6.49%
  • 35.04%
  • 3.03%

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
  • -
  • -
  • 17.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 10.63

Earnings Forecasts:

(Updated: 21-03-2026)
Description
2024
2025
2026
2027
Adj EPS
7.42
5.2
5.78
6.34
P/E Ratio
6.53
9.32
8.39
7.65
Revenue
1680.56
2154.84
2353.14
2402.16
EBITDA
385.79
483.58
529.4
577.03
Net Income
370.86
260.83
292.19
308.85
ROA
12.14
7.1
7.9
P/B Ratio
1.10
1.05
0.98
0.92
ROE
17.93
11.48
11.79
12.45
FCFF
352.449
296.9
360.1
346.876
FCFF Yield
9.97311
8.40127
10.1896
9.81542
Net Debt
625.201
476.7
287.4
82
BVPS
44.1014
46.2786
49.4557
52.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
560.41
402.52
39.23%
567.32
389.99
45.47%
550.43
353.11
55.88%
534.94
374.97
42.66%
Expenses
437.97
305.83
43.21%
446.99
293.47
52.31%
431.09
268.23
60.72%
427.24
291.74
46.45%
EBITDA
122.44
96.69
26.63%
120.33
96.53
24.66%
119.34
84.88
40.60%
107.70
83.23
29.40%
EBIDTM
21.85%
24.02%
21.21%
24.75%
21.68%
24.04%
20.13%
22.20%
Other Income
5.76
4.53
27.15%
3.09
4.58
-32.53%
3.70
4.54
-18.50%
17.52
7.07
147.81%
Interest
14.81
10.47
41.45%
15.87
10.65
49.01%
14.69
11.47
28.07%
15.18
11.58
31.09%
Depreciation
38.60
26.30
46.77%
38.89
25.62
51.80%
36.60
26.06
40.45%
37.21
23.25
60.04%
PBT
72.03
455.21
-84.18%
68.66
64.84
5.89%
71.75
51.89
38.27%
-185.96
55.47
-
Tax
4.87
-0.36
-
2.36
5.01
-52.89%
9.57
3.54
170.34%
5.01
0.06
8,250.00%
PAT
67.17
455.56
-85.26%
66.30
59.82
10.83%
62.18
48.35
28.60%
-190.97
55.41
-
PATM
11.98%
113.18%
11.69%
15.34%
11.30%
13.69%
-35.70%
14.78%
EPS
1.36
9.11
-85.07%
1.34
1.20
11.67%
1.21
0.97
24.74%
-3.86
1.10
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,213.10
1,680.56
1,536.13
1,420.94
1,373.66
1,179.32
868.65
867.41
788.80
740.12
743.16
Net Sales Growth
45.54%
9.40%
8.11%
3.44%
16.48%
35.76%
0.14%
9.97%
6.58%
-0.41%
 
Cost Of Goods Sold
203.70
42.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,009.40
1,637.89
1,536.13
1,420.94
1,373.66
1,179.32
868.65
867.41
788.80
740.12
743.16
GP Margin
90.80%
97.46%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,743.29
1,294.58
1,155.92
1,051.68
1,004.38
865.78
691.57
666.34
628.50
608.29
594.80
Power & Fuel Cost
-
11.42
27.57
26.08
25.84
19.31
10.78
10.99
9.48
8.24
7.44
% Of Sales
-
0.68%
1.79%
1.84%
1.88%
1.64%
1.24%
1.27%
1.20%
1.11%
1.00%
Employee Cost
-
89.15
75.45
66.39
65.82
67.60
34.99
26.71
21.45
19.84
22.10
% Of Sales
-
5.30%
4.91%
4.67%
4.79%
5.73%
4.03%
3.08%
2.72%
2.68%
2.97%
Manufacturing Exp.
-
1,065.22
991.81
908.96
864.14
730.53
617.30
574.62
554.39
541.59
534.21
% Of Sales
-
63.38%
64.57%
63.97%
62.91%
61.95%
71.06%
66.25%
70.28%
73.18%
71.88%
General & Admin Exp.
-
75.15
48.56
42.32
41.99
43.52
25.39
41.45
31.26
26.05
27.27
% Of Sales
-
4.47%
3.16%
2.98%
3.06%
3.69%
2.92%
4.78%
3.96%
3.52%
3.67%
Selling & Distn. Exp.
-
2.35
1.97
1.99
1.03
0.00
1.20
1.33
1.40
1.07
3.05
% Of Sales
-
0.14%
0.13%
0.14%
0.07%
0%
0.14%
0.15%
0.18%
0.14%
0.41%
Miscellaneous Exp.
-
8.61
10.55
5.94
5.56
4.82
1.92
11.25
10.53
11.51
3.05
% Of Sales
-
0.51%
0.69%
0.42%
0.40%
0.41%
0.22%
1.30%
1.33%
1.56%
0.10%
EBITDA
469.81
385.98
380.21
369.26
369.28
313.54
177.08
201.07
160.30
131.83
148.36
EBITDA Margin
21.23%
22.97%
24.75%
25.99%
26.88%
26.59%
20.39%
23.18%
20.32%
17.81%
19.96%
Other Income
30.07
31.17
17.06
22.09
33.16
11.33
11.07
10.24
13.92
20.84
7.69
Interest
60.55
47.96
46.67
46.11
65.45
80.04
23.90
14.81
20.76
27.38
22.91
Depreciation
151.30
115.19
94.92
103.94
127.67
131.42
77.63
57.32
55.90
50.49
49.88
PBT
26.48
254.00
255.68
241.31
209.33
113.41
86.62
139.18
97.55
74.80
83.26
Tax
21.81
13.21
3.03
4.38
-13.70
18.98
-4.64
27.86
14.37
34.89
31.63
Tax Rate
82.36%
3.42%
1.19%
1.82%
-6.54%
16.74%
-5.36%
20.02%
14.73%
46.64%
37.99%
PAT
4.68
370.87
256.24
239.90
223.79
94.40
91.26
111.32
83.18
39.90
51.63
PAT before Minority Interest
1.98
373.76
258.27
241.90
223.82
94.43
91.26
111.32
83.18
39.90
51.63
Minority Interest
-2.70
-2.89
-2.03
-2.00
-0.03
-0.03
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.21%
22.07%
16.68%
16.88%
16.29%
8.00%
10.51%
12.83%
10.55%
5.39%
6.95%
PAT Growth
-99.24%
44.74%
6.81%
7.20%
137.07%
3.44%
-18.02%
33.83%
108.47%
-22.72%
 
EPS
0.09
7.42
5.13
4.80
4.48
1.89
1.83
2.23
1.66
0.80
1.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,203.50
1,932.61
1,776.60
1,636.76
1,474.85
702.41
667.31
793.76
719.37
679.68
Share Capital
499.64
499.64
499.64
499.64
499.64
497.30
497.30
497.30
497.30
497.30
Total Reserves
1,703.86
1,432.96
1,276.95
1,137.11
975.20
205.11
170.01
296.46
222.07
182.38
Non-Current Liabilities
380.93
234.16
266.25
369.84
534.06
204.87
136.33
168.39
400.70
307.42
Secured Loans
264.70
223.90
291.40
338.86
448.80
95.61
118.15
151.42
381.54
310.53
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
12.28
7.81
6.84
7.96
13.71
7.05
0.00
4.53
2.23
3.30
Current Liabilities
393.98
306.13
326.61
334.76
330.13
173.42
119.14
102.41
90.31
67.72
Trade Payables
170.94
113.12
105.34
94.21
96.48
50.07
44.15
40.94
41.56
33.68
Other Current Liabilities
209.85
180.77
169.43
175.26
166.25
92.40
70.06
56.41
44.39
33.14
Short Term Borrowings
4.86
4.27
18.10
35.85
32.65
30.15
4.93
5.06
4.37
0.00
Short Term Provisions
8.33
7.98
33.74
29.43
34.75
0.80
0.00
0.00
0.00
0.90
Total Liabilities
3,228.09
2,487.04
2,381.35
2,351.16
2,348.81
1,080.70
922.78
1,064.56
1,210.38
1,054.82
Net Block
2,609.94
1,921.72
1,896.58
1,789.83
1,845.14
893.12
789.46
816.70
804.57
759.58
Gross Block
4,023.43
2,620.74
2,505.23
2,352.92
2,336.57
1,163.07
1,001.05
972.29
1,138.22
809.41
Accumulated Depreciation
1,154.70
699.02
608.65
563.09
491.43
269.95
211.59
155.59
333.65
49.83
Non Current Assets
2,779.17
2,231.07
2,138.07
2,021.92
2,082.31
917.88
812.73
847.50
832.13
831.40
Capital Work in Progress
62.52
36.47
14.81
10.08
29.06
5.42
1.60
11.42
6.66
56.48
Non Current Investment
0.00
186.07
141.01
141.08
140.31
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
100.63
82.76
78.63
65.22
56.10
15.53
17.89
18.72
17.87
11.76
Other Non Current Assets
6.08
4.05
7.04
15.71
11.70
3.80
3.78
0.66
3.04
3.58
Current Assets
418.65
225.70
243.27
329.24
266.50
162.83
110.06
217.06
378.24
223.42
Current Investments
78.98
18.24
0.00
0.00
0.00
59.73
22.22
97.82
301.54
138.12
Inventories
15.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
273.81
155.50
136.95
118.49
129.95
91.14
75.98
73.87
65.87
60.21
Cash & Bank
16.00
22.23
75.98
190.32
112.96
4.53
0.36
30.03
0.96
10.79
Other Current Assets
34.81
4.49
3.98
4.89
23.59
7.43
11.49
15.33
9.88
14.30
Short Term Loans & Adv.
26.03
25.24
26.36
15.54
18.55
4.07
5.53
7.54
6.65
12.42
Net Current Assets
24.67
-80.43
-83.34
-5.52
-63.63
-10.60
-9.08
114.65
287.93
155.70
Total Assets
3,197.82
2,456.77
2,381.34
2,351.16
2,348.81
1,080.71
922.79
1,064.56
1,210.37
1,054.82

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 16
Cash From Operating Activity
384.87
321.45
324.17
365.57
307.63
139.64
PBT
386.97
261.29
246.28
210.12
113.41
92.39
Adjustment
4.97
125.87
126.24
163.63
202.29
52.19
Changes in Working Capital
28.35
-22.94
-10.47
24.85
14.96
15.24
Cash after chg. in Working capital
420.28
364.22
362.05
398.60
330.67
159.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.41
-42.78
-37.89
-33.04
-23.04
-20.18
Other Direct Exp. Paid
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
Cash From Investing Activity
-110.84
-116.51
-207.27
-42.93
24.04
-182.79
Net Fixed Assets
-32.17
-148.15
-1.11
4.13
-1,437.46
Net Investments
-104.61
-56.03
-146.16
-1.58
-5.01
Others
25.94
87.67
-60.00
-45.48
1,466.51
Cash from Financing Activity
-267.02
-272.06
-214.68
-210.77
-228.42
43.03
Net Cash Inflow / Outflow
7.01
-67.12
-97.78
111.87
103.25
-0.12
Opening Cash & Equivalents
6.01
73.13
170.91
59.04
-44.21
7.85
Closing Cash & Equivalent
13.57
6.01
73.13
170.91
59.04
7.73

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

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Gateway Distriparks - Quarterly Results
    7th Feb 2026, 00:00 AM

    Read More
  • Gateway Distriparks acquires around 25 acres of land in Indore
    2nd Feb 2026, 14:30 PM

    This marks GDL’s first entry into Central India and Madhya Pradesh, expanding the company’s footprint into a fast-growing industrial and manufacturing region

    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.