Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Logistics

Rating :
53/99

BSE: 532345 | NSE: GATI

170.40
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 164.80
  • 174.00
  • 164.30
  • 163.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  646141
  •  1089.69
  •  221.90
  •  126.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,099.70
  • 58.57
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,233.86
  • N/A
  • 3.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.53%
  • 3.48%
  • 33.27%
  • FII
  • DII
  • Others
  • 2.16%
  • 0.00%
  • 9.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.02
  • -4.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.36
  • -1.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -23.67
  • -29.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.94
  • 23.38
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 1.89
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.87
  • 41.46
  • 61.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
431.00
298.78
44.25%
376.73
406.64
-7.36%
413.76
393.09
5.26%
399.38
334.44
19.42%
Expenses
412.02
297.80
38.35%
373.28
398.44
-6.31%
399.67
368.85
8.36%
383.29
314.46
21.89%
EBITDA
18.98
0.98
1,836.73%
3.45
8.20
-57.93%
14.09
24.24
-41.87%
16.09
19.98
-19.47%
EBIDTM
4.40%
0.33%
0.92%
2.02%
3.41%
6.17%
4.03%
5.97%
Other Income
5.72
1.12
410.71%
10.00
1.97
407.61%
2.25
0.42
435.71%
1.93
2.56
-24.61%
Interest
7.39
8.51
-13.16%
7.24
10.70
-32.34%
5.78
7.16
-19.27%
5.31
8.56
-37.97%
Depreciation
12.69
8.21
54.57%
12.37
10.38
19.17%
7.03
8.07
-12.89%
7.10
8.15
-12.88%
PBT
8.80
-27.67
-
-28.47
-183.78
-
3.53
-11.22
-
53.02
-5.51
-
Tax
2.21
-2.45
-
1.25
-10.38
-
-1.49
10.69
-
6.62
1.41
369.50%
PAT
6.59
-25.22
-
-29.72
-173.40
-
5.02
-21.91
-
46.40
-6.92
-
PATM
1.53%
-8.44%
-7.89%
-42.64%
1.21%
-5.57%
11.62%
-2.07%
EPS
0.34
-1.73
-
-1.82
-13.48
-
0.32
-2.09
-
3.95
-0.91
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Net Sales
1,620.87
1,489.94
1,314.24
1,711.67
1,863.19
1,736.47
1,690.99
1,667.03
1,648.11
1,114.89
1,272.95
Net Sales Growth
13.11%
13.37%
-23.22%
-8.13%
7.30%
2.69%
1.44%
1.15%
47.83%
-12.42%
 
Cost Of Goods Sold
236.73
222.15
242.54
373.52
381.36
304.88
264.64
216.27
233.56
174.81
171.41
Gross Profit
1,384.14
1,267.79
1,071.70
1,338.15
1,481.83
1,431.60
1,426.35
1,450.76
1,414.55
940.08
1,101.55
GP Margin
85.39%
85.09%
81.55%
78.18%
79.53%
82.44%
84.35%
87.03%
85.83%
84.32%
86.54%
Total Expenditure
1,568.26
1,456.10
1,289.75
1,675.52
1,773.63
1,694.19
1,593.20
1,536.19
1,508.86
1,032.46
1,190.77
Power & Fuel Cost
-
8.04
8.78
10.70
10.77
10.31
10.15
9.00
9.40
12.26
18.30
% Of Sales
-
0.54%
0.67%
0.63%
0.58%
0.59%
0.60%
0.54%
0.57%
1.10%
1.44%
Employee Cost
-
158.05
162.91
188.31
186.36
191.21
184.21
179.70
156.50
102.69
123.64
% Of Sales
-
10.61%
12.40%
11.00%
10.00%
11.01%
10.89%
10.78%
9.50%
9.21%
9.71%
Manufacturing Exp.
-
851.85
645.94
820.65
953.16
964.55
938.32
956.08
929.93
616.76
730.77
% Of Sales
-
57.17%
49.15%
47.94%
51.16%
55.55%
55.49%
57.35%
56.42%
55.32%
57.41%
General & Admin Exp.
-
136.99
137.70
157.29
156.63
130.86
113.72
112.34
94.79
61.42
70.59
% Of Sales
-
9.19%
10.48%
9.19%
8.41%
7.54%
6.73%
6.74%
5.75%
5.51%
5.55%
Selling & Distn. Exp.
-
46.86
66.29
89.40
59.71
33.09
35.58
37.69
51.59
43.35
45.47
% Of Sales
-
3.15%
5.04%
5.22%
3.20%
1.91%
2.10%
2.26%
3.13%
3.89%
3.57%
Miscellaneous Exp.
-
32.16
25.59
35.65
25.63
59.29
46.56
25.11
33.08
21.17
45.47
% Of Sales
-
2.16%
1.95%
2.08%
1.38%
3.41%
2.75%
1.51%
2.01%
1.90%
2.40%
EBITDA
52.61
33.84
24.49
36.15
89.56
42.28
97.79
130.84
139.25
82.43
82.18
EBITDA Margin
3.25%
2.27%
1.86%
2.11%
4.81%
2.43%
5.78%
7.85%
8.45%
7.39%
6.46%
Other Income
19.90
15.92
13.32
14.20
22.36
114.66
10.38
14.78
14.57
12.29
16.57
Interest
25.72
27.39
45.39
55.08
46.95
48.94
51.83
42.48
41.92
32.50
43.67
Depreciation
39.19
34.92
40.13
43.70
29.52
30.00
29.80
38.32
33.18
22.07
24.75
PBT
36.88
-12.55
-47.71
-48.43
35.46
78.00
26.54
64.82
78.73
40.16
30.32
Tax
8.59
3.93
-6.64
35.84
12.43
15.29
9.39
15.59
19.21
11.84
5.96
Tax Rate
23.29%
-786.00%
2.63%
-74.00%
35.05%
28.11%
35.38%
24.05%
25.35%
29.48%
25.66%
PAT
28.29
8.87
-227.88
-78.29
18.35
34.23
10.78
36.83
41.21
23.43
9.63
PAT before Minority Interest
35.28
-4.43
-245.93
-84.27
23.03
39.11
17.15
49.23
56.56
28.32
17.27
Minority Interest
6.99
13.30
18.05
5.98
-4.68
-4.88
-6.37
-12.40
-15.35
-4.89
-7.64
PAT Margin
1.75%
0.60%
-17.34%
-4.57%
0.98%
1.97%
0.64%
2.21%
2.50%
2.10%
0.76%
PAT Growth
112.44%
-
-
-
-46.39%
217.53%
-70.73%
-10.63%
75.89%
143.30%
 
EPS
2.30
0.72
-18.53
-6.37
1.49
2.78
0.88
2.99
3.35
1.90
0.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Shareholder's Funds
559.85
525.10
743.12
724.43
728.48
638.86
563.51
548.69
772.84
787.01
Share Capital
24.59
24.39
24.39
21.71
21.67
17.64
17.55
17.50
17.45
17.32
Total Reserves
517.20
500.71
718.28
701.16
704.55
617.78
543.63
528.48
753.33
767.88
Non-Current Liabilities
217.67
161.65
256.72
266.98
317.94
264.29
344.75
308.73
292.44
261.06
Secured Loans
7.50
22.13
91.90
159.83
195.52
165.78
107.03
84.52
101.86
86.08
Unsecured Loans
1.04
4.07
5.15
8.86
20.53
15.60
183.28
186.42
165.31
151.72
Long Term Provisions
96.77
99.21
96.11
95.60
98.64
84.86
40.77
28.65
18.63
12.20
Current Liabilities
429.50
529.55
572.44
459.44
385.05
510.94
463.02
406.05
394.76
396.84
Trade Payables
101.76
89.08
116.35
149.05
123.99
76.19
84.96
80.79
73.23
66.29
Other Current Liabilities
184.39
268.85
264.73
194.35
154.76
297.26
145.44
125.50
125.75
145.25
Short Term Borrowings
138.06
145.16
153.88
113.73
105.03
136.42
137.18
124.33
130.43
138.14
Short Term Provisions
5.29
26.46
37.48
2.31
1.27
1.08
95.44
75.43
65.35
47.16
Total Liabilities
1,283.88
1,301.02
1,675.78
1,572.90
1,545.49
1,528.59
1,460.02
1,343.85
1,577.36
1,560.33
Net Block
672.71
647.65
1,036.89
996.20
993.55
988.21
739.32
740.61
826.28
834.03
Gross Block
850.81
834.10
1,211.42
1,155.35
1,153.91
1,121.66
844.29
827.09
1,018.51
1,010.99
Accumulated Depreciation
172.81
186.45
174.53
159.14
160.36
133.44
104.97
86.48
192.24
176.96
Non Current Assets
836.84
827.73
1,231.02
1,195.36
1,174.39
1,170.34
863.62
841.40
1,053.57
1,027.63
Capital Work in Progress
0.59
0.00
2.07
5.11
2.58
8.95
19.93
2.75
38.71
24.46
Non Current Investment
0.00
0.00
0.00
2.43
4.17
4.29
64.71
64.71
54.78
20.21
Long Term Loans & Adv.
162.56
178.88
191.52
188.05
172.01
167.12
39.66
33.33
133.80
148.93
Other Non Current Assets
0.98
1.20
0.54
3.56
2.08
1.77
0.00
0.00
0.00
0.00
Current Assets
447.04
473.29
444.66
377.25
370.42
356.78
595.61
500.70
522.03
532.20
Current Investments
10.11
0.00
77.82
0.00
0.00
0.00
34.30
2.53
0.00
0.00
Inventories
2.79
3.82
9.63
11.99
9.02
6.61
5.14
3.48
11.91
11.84
Sundry Debtors
232.33
195.46
205.34
238.93
243.17
214.31
291.24
266.88
241.42
220.28
Cash & Bank
18.17
56.28
48.59
47.73
41.76
63.00
45.40
59.20
30.80
46.58
Other Current Assets
183.64
163.86
34.86
8.33
76.47
72.87
219.53
168.60
237.90
253.51
Short Term Loans & Adv.
43.10
53.87
68.42
70.27
68.56
28.36
190.43
145.23
220.04
237.91
Net Current Assets
17.54
-56.26
-127.78
-82.19
-14.63
-154.16
132.59
94.65
127.26
135.36
Total Assets
1,283.88
1,301.02
1,675.78
1,572.89
1,545.49
1,528.60
1,460.03
1,343.84
1,577.36
1,560.34

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Cash From Operating Activity
-6.54
48.91
28.30
98.69
124.52
66.88
97.99
86.13
30.93
-25.95
PBT
-0.50
-252.57
-48.43
35.46
54.40
26.54
64.82
75.77
40.16
30.32
Adjustment
54.00
297.57
107.61
67.13
31.74
98.12
67.14
63.69
44.40
58.28
Changes in Working Capital
-44.25
11.74
-4.33
19.86
38.16
-31.84
-7.95
-31.52
-44.40
-109.50
Cash after chg. in Working capital
9.25
56.74
54.85
122.45
124.30
92.83
124.01
107.94
40.16
-20.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.79
-7.83
-26.55
-23.76
0.23
-25.95
-26.02
-21.81
-9.23
-5.05
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
26.94
134.76
-83.20
-42.02
-15.31
-16.32
-60.70
-76.19
-15.61
-18.44
Net Fixed Assets
2.02
216.74
37.37
0.49
-2.52
-161.48
-6.55
-26.72
-12.56
-6.77
Net Investments
-9.54
88.12
-71.54
1.52
-8.06
94.61
0.00
-14.63
100.94
-486.64
Others
34.46
-170.10
-49.03
-44.03
-4.73
50.55
-54.15
-34.84
-103.99
474.97
Cash from Financing Activity
-46.93
-173.40
71.19
-58.41
-123.22
-32.55
-51.09
18.46
-31.10
-49.11
Net Cash Inflow / Outflow
-26.53
10.27
16.29
-1.74
-14.02
18.01
-13.80
28.40
-15.78
-93.50
Opening Cash & Equivalents
42.46
33.67
17.37
19.11
33.13
15.12
59.20
30.80
46.58
140.08
Closing Cash & Equivalent
15.81
42.47
33.66
17.38
19.11
33.13
45.40
59.20
30.80
46.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Jun 13
Book Value (Rs.)
44.07
43.06
60.89
66.57
66.97
71.89
63.20
61.53
87.44
89.94
ROA
-0.34%
-16.52%
-5.19%
1.48%
2.54%
1.15%
3.51%
3.87%
1.80%
1.30%
ROE
-0.83%
-38.80%
-11.50%
3.18%
5.75%
2.89%
9.01%
8.69%
3.67%
2.92%
ROCE
3.55%
-21.34%
0.60%
7.54%
9.03%
6.96%
10.36%
10.42%
5.81%
6.30%
Fixed Asset Turnover
1.77
1.29
1.45
1.61
1.53
1.72
1.99
1.79
1.10
1.63
Receivable days
52.35
55.62
47.37
47.22
48.08
54.56
61.10
56.29
75.58
58.68
Inventory Days
0.81
1.87
2.30
2.06
1.64
1.27
0.94
1.70
3.89
3.24
Payable days
155.73
143.41
109.28
27.48
23.75
15.62
10.75
11.44
22.39
21.73
Cash Conversion Cycle
-102.56
-85.93
-59.60
21.80
25.98
40.21
51.30
46.55
57.08
40.19
Total Debt/Equity
0.28
0.53
0.53
0.51
0.50
0.88
0.90
0.88
0.63
0.61
Interest Cover
0.98
-4.56
0.12
1.76
2.11
1.51
2.53
2.81
2.24
1.53

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.