What is Gateway Distriparks . - (Amalgamated) share price return in the past 10 years?

Gateway Distriparks Ltd. - (Amalgamated) share price has declined -1.9% annually (CAGR) over the past ten years.

What is the P/E ratio of Gateway Distriparks . - (Amalgamated)?

The latest standalone P/E ratio of Gateway Distriparks . - (Amalgamated) as of 04-Jan-2022 is 44.81.

What is the P/B ratio of Gateway Distriparks . - (Amalgamated)?

The latest standalone P/B ratio of Gateway Distriparks . - (Amalgamated) as of 04-Jan-2022 is 3.92.

What is the 52-week high and low of Gateway Distriparks . - (Amalgamated)?

The 52-week high of Gateway Distriparks . - (Amalgamated) is Rs. 286.85 and the 52-week low is Rs. 274.85.

Gateway Distriparks Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

Name: Gateway Distriparks . - (Amalgamated)
Brand: Gateway Distriparks . - (Amalgamated)

BSE: 532622 | NSE: GDL | Logistics | Small Cap

Place order

Gateway Distri-Amalg Share Price

₹278.35 0.00 0.00%
as on 04-Jan'22 18:01

DeciZen - make an informed investing decision on Gateway Distri-Amalg

Based on:

Data

M-Cap below 100cr DeciZen not available

Gateway Distriparks Ltd. - (Amalgamated) stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

44.81

Market Cap:

3,474.8 Cr.

52-wk low:

274.9

52-wk high:

286.9

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Gateway Distriparks Ltd. - (Amalgamated) is a average quality company.

2. Is undervalued or overvalued?

The key valuation ratios of Gateway Distriparks Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is a good buy now?

No data found

10 Year X-Ray of Gateway Distri-Amalg:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
ROCE % ⓘ	17.2%	12.4%	8.8%	16.6%	20.1%	8.3%	7.2%	10.3%	10.2%	13.9%	-
Value Creation Index ⓘ	0.2	-0.1	-0.4	0.2	0.4	-0.4	-0.5	-0.3	-0.3	0.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	226	206	196	276	331	321	328	367	370	319	310
Sales YoY Gr.	-	-8.9%	-4.8%	40.7%	19.8%	-2.8%	2.1%	11.8%	0.8%	-13.6%	-
Adj EPS ⓘ	7.4	5.2	3.3	7.2	6.4	4.6	3.4	7.4	5.3	8.5	6.2
YoY Gr.	-	-30.6%	-35.7%	117.8%	-11.1%	-28.8%	-25.8%	118.2%	-29.3%	61.9%	-
BVPS (₹) ⓘ	61.8	59.2	54.6	61.6	70.5	68.6	64	67.3	64	70.9	71.1
Adj Net Profit ⓘ	82.7	57.6	37.1	80.8	71.9	51.2	38	83	58.7	106	78
Cash Flow from Ops. ⓘ	96.4	83.2	60.4	73.2	33.5	44.4	64.8	54.8	118	58.1	-
Debt/CF from Ops. ⓘ	0.1	0.3	0.7	0.5	0.8	2.1	1.8	11.6	4.8	6.7	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	3.9%	-0.7%	-0.9%	-13.6%
Adj EPS ⓘ	1.5%	5.7%	35.7%	61.9%
BVPSⓘ	1.5%	0.1%	3.5%	10.7%
Share Price	-1.9%	24.2%	-1.2%	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	TTM
Return on Equity % ⓘ	12.1	8.5	5.8	12.5	9.7	6.6	5.1	11.3	8	13.3	8.8
Op. Profit Mgn % ⓘ	56.2	44.8	36.7	39.6	23.8	19.5	18.7	18.2	32.7	26.2	22.3
Net Profit Mgn % ⓘ	36.6	28	18.9	29.3	21.8	15.9	11.6	22.6	15.9	33.2	25
Debt to Equity ⓘ	0	0	0.1	0.1	0	0.1	0.2	0.9	0.8	0.4	0.3
Working Cap Days ⓘ	306	234	202	171	146	121	110	90	134	200	56
Cash Conv. Cycle ⓘ	-2	6	9	10	12	10	7	1	-15	-23	-42

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Gateway Distriparks Ltd. - (Amalgamated)

	Standalone	Consolidated
TTM EPS (₹)	6.2	13.6
TTM Sales (₹ Cr.)	310	1,329
BVPS (₹.) ⓘ	71.1	125.3
Reserves (₹ Cr.) ⓘ	763	1,440
P/BV ⓘ	3.92	2.26
PE ⓘ	44.81	20.91

From the Market
52 Week Low / High (₹)	274.85 / 286.85
All Time Low / High (₹)	41.10 / 446.89
Market Cap (₹ Cr.)	3,475
Equity (₹ Cr.)	124.8
Face Value (₹)	10
Industry PE ⓘ	40.8

Management X-Ray of Gateway Distri-Amalg:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

19.93

19.81

0.09

18.69

16.70

9.72

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Gateway Distri-Amalg

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Gateway Distri-Amalg

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Sales	225.99	205.87	196.08	275.89	330.63	321.23	327.96	366.71	369.69	319.26
Operating Expenses ⓘ	99.91	113.72	124.27	166.78	251.85	258.64	266.54	299.88	249.27	235.71
Manufacturing Costs	58.70	70.84	81.54	117.55	131.37	136.14	144.13	165.01	150.96	133.83
Material Costs	1.22	1.19	0.92	0.43	0.51	0.52	0.40	0.44	0.41	0.17
Employee Cost	10.20	10.78	10.78	13.65	15.14	17.22	17.61	20.59	22.12	28.57
Other Costs ⓘ	29.79	30.92	31.04	35.15	104.83	104.76	104.40	113.84	75.78	73.14
Operating Profit ⓘ	126.09	92.15	71.81	109.11	78.77	62.59	61.42	66.83	120.41	83.56
Operating Profit Margin (%)	55.8%	44.8%	36.6%	39.5%	23.8%	19.5%	18.7%	18.2%	32.6%	26.2%
Other Income ⓘ	9.11	8.94	4.48	31.97	35.48	28.60	23.38	74.59	56.67	133.59
Interest ⓘ	1.36	1.54	2.64	4.92	2.51	2.98	8.13	10.11	74.43	53.14
Depreciation ⓘ	15.10	15.27	17.93	26.77	22.55	21.50	24.04	26.60	42.47	39.84
Exceptional Items ⓘ	0	0	0	0	63.07	0	0	0	2.17	0
Profit Before Tax ⓘ	118.73	84.28	55.72	109.38	152.26	66.72	52.63	104.70	62.36	124.18
Tax ⓘ	36.72	26.72	18.64	28.69	35.49	15.02	14.62	16.54	1.33	17.99
Profit After Tax	82.01	57.56	37.07	80.69	116.77	51.70	38.01	88.16	61.03	106.19
PAT Margin (%)	36.3%	28.0%	18.9%	29.2%	35.3%	16.1%	11.6%	24.0%	16.5%	33.3%
Adjusted EPS (₹)	7.4	5.2	3.3	7.2	10.5	4.6	3.4	7.9	5.5	8.5
Dividend Payout Ratio (%)	79%	132%	205%	94%	65%	147%	200%	56%	80%	47%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Equity and Liabilities
Shareholders Fund	688.01	660.08	609.45	688.33	788.02	767.07	715.34	752.63	715.63	885.11
Share Capital ⓘ	108.28	108.50	108.61	108.73	108.73	108.73	108.73	108.73	108.73	124.84
Reserves ⓘ	579.73	551.57	500.85	579.60	679.29	658.34	606.61	643.90	606.90	760.28
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	8.65	10.84	31.13	24.96	17.81	77.33	86.61	610.96	547.90	351.21
Long Term Debt	8.65	10.84	31.13	24.96	17.81	77.33	80	603.68	534.27	319.56
Short Term Debt	0	0	0	0	0	0	6.61	7.28	13.63	31.65
Trade Payables	2.55	1.71	4.03	4.33	15.23	14.28	26.55	27.56	40.02	34.56
Others Liabilities ⓘ	131.86	97.34	128.08	180.85	28.67	53.03	57.01	53.23	69.51	97.67
Total Liabilities ⓘ	831.07	769.97	772.69	898.46	849.72	911.71	885.51	1,444.38	1,373.05	1,368.56
Fixed Assets
Gross Block	255.63	297.35	279.65	323.76	166.07	222.02	285.23	292.48	342.46	336.99
Accumulated Depreciation	92.17	107.38	109.81	143.98	22.25	43.37	64.97	90.83	114.36	148.55
Net Fixed Assetsⓘ	163.46	189.97	169.84	179.78	143.82	178.65	220.26	201.66	228.10	188.44
CWIP ⓘ	1.16	1.74	7.89	0.13	18.72	33.82	0	0	0	17.63
Investmentsⓘ	411.77	414.56	458.53	501.96	564.58	583.03	567.18	1,128.49	963.09	964.57
Inventories	0	0	0	0	0	0	0	0	0	0
Trade Receivables	5.24	10.29	9.55	19.58	29.93	27.47	37.81	35.83	26.22	25.82
Cash Equivalents	110.96	43.45	39.21	55.80	19.24	7.38	8.36	22.72	1.73	27.53
Others Assetsⓘ	138.46	109.95	87.67	141.21	73.43	81.35	51.90	55.68	153.90	144.57
Total Assets ⓘ	831.07	769.97	772.69	898.46	849.72	911.71	885.51	1,444.38	1,373.05	1,368.56

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Cash Flow From Operating Activity ⓘ	96.35	83.19	60.36	73.20	33.50	44.39	64.78	54.82	117.51	58.06
PBT ⓘ	118.73	84.28	55.72	109.38	152.26	66.72	52.63	104.70	62.36	124.18
Adjustment ⓘ	10.55	9.64	15.89	0.01	-72.17	-2.54	10.97	-34.27	59.38	-40.36
Changes in Working Capital ⓘ	0.24	-1.02	2.06	-1.97	-7.68	-2.79	13.19	-6.8	19.02	-11.26
Tax Paid ⓘ	-33.17	-9.71	-13.31	-34.22	-38.92	-17	-12.01	-8.81	-23.25	-14.51
Cash Flow From Investing Activity ⓘ	21.22	23.24	-28.13	6.54	50	-36.88	12.58	-500.61	115.48	130.75
Capex	-2.49	-38.90	-13.37	-17.03	32.35	-68.34	-25.85	-7.63	-0.46	-0.23
Net Investments	14.67	-2.79	0	0	-5.53	18.22	-132.51	151.71	19.13	0
Others ⓘ	9.04	64.93	-14.76	23.57	23.18	13.24	170.93	-644.69	96.81	130.98
Cash Flow From Financing Activityⓘ	-76.98	-114.20	-36.33	-91.07	-107.46	-7.39	-82.93	459.36	-260.40	-176.47
Net Proceeds from Shares ⓘ	2.81	2.20	0.98	1.17	0	0	0	0	0	113.28
Net Proceeds from Borrowing ⓘ	-3.46	10.44	15.54	-2.27	-15.06	67.42	17.36	519.57	-75.62	-196.52
Interest Paid ⓘ	-0.91	-0.86	-2.04	-4.57	-2.12	-2.11	-10.32	-9.43	-73.39	-52.36
Dividend Paid ⓘ	-64.78	-108.41	-43.42	-76.07	-90.29	-65.24	-76.11	-43.49	-97.86	-49.93
Others ⓘ	-10.65	-17.59	-7.38	-9.33	0	-7.46	-13.87	-7.30	-13.54	9.07
Net Cash Flow ⓘ	40.59	-7.77	-4.09	-11.33	-23.96	0.12	-5.58	13.56	-27.41	12.34

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'12	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21
Ratios
ROE (%)	12.01	8.54	5.84	12.44	15.82	6.65	5.13	12.01	8.31	13.27
ROCE (%)	17.21	12.39	8.76	16.6	20.09	8.34	7.19	10.34	10.23	13.85
Asset Turnover Ratio	0.28	0.26	0.25	0.33	0.38	0.36	0.36	0.31	0.26	0.23
PAT to CFO Conversion(x)	1.17	1.45	1.63	0.91	0.29	0.86	1.7	0.62	1.93	0.55
Working Capital Days
Receivable Days	8	14	18	19	27	33	36	37	31	30
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	675	656	1,143	3,564	6,978	0	0	0	0	0

Gateway Distriparks Ltd. - (Amalgamated) Stock News

Gateway Distriparks Ltd. - (Amalgamated) FAQs

What is the share price of Gateway Distri-Amalg?

Company share prices are keep on changing according to the market conditions. The closing price of Gateway Distri-Amalg on 04-Jan-2022 18:01 is ₹278.4.

What is the market cap of Gateway Distri-Amalg?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Jan-2022 18:01 the market cap of Gateway Distri-Amalg stood at ₹3,474.8.

What is the P/E ratio of Gateway Distri-Amalg?

The latest P/E ratio of Gateway Distri-Amalg as of 04-Jan-2022 18:01 is 44.81.

What is the P/B ratio of Gateway Distri-Amalg?

The latest P/B ratio of Gateway Distri-Amalg as of 04-Jan-2022 18:01 is 3.92.

What is the 52-week high and low of Gateway Distri-Amalg?

The 52-week high of Gateway Distri-Amalg is ₹286.9 and the 52-week low is ₹274.9.

What is the TTM revenue of Gateway Distri-Amalg?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gateway Distri-Amalg is ₹310.5 ( Cr.) .

About Gateway Distriparks Ltd. - (Amalgamated)

Gateway Distriparks Limited (GDL), incorporated in 1994, is the only logistics facilitator in the whole of India with three verticals which are synergetic and capable of being interlinked - Container Freight Stations (CFS), Inland Container Depots (ICD) with rail movement of containers to major maritime ports, and Cold Chain Storage and Logistics. GDL operates two Container Freight Stations at Navi Mumbai, one at Chennai, one at Krishnapatnam, One at Kochi and one at Visakhapatanam. These CFSs offer transportation & storage, general and bonded warehousing, empty handling and several value added services.

The company’s rail operations are handled by a subsidiary, Gateway Rail Freight Limited (Gateway Rail). Gateway Rail provides inter-modal logistics and operates its own Inland Container Depots/Dry Ports. Gateway Rail operates rail linked facilities at Garhi-Harsaru (Gurugram, Haryana), Ludhiana (Punjab), Piyala (Faridabad, Haryana), Viramgam (Ahmedabad, Guajrat) and Kalamboli (Navi Mumbai). Gateway Rail owns and operates a fleet of several trains and many road trailers at its rail linked terminals. Gateway Rail operates regular container train service from these ICDs/Dry Ports to the maritime ports at NhavaSheva, Mundra and Pipavav, transporting import and export as well as domestic containers. All major shipping lines operate from these Gateway Rail terminals for both export and import.

The third vertical consists of cold chain logistics solutions out of 31 Warehouses in India through the subsidiary, Snowman Logistics Limited in which Mitsubishi and IFC (World Bank) are investors. Snowman is a leading Logistics Services Provider and India's first cold supply chain company with a nationwide network connecting hundreds of cities and thousands of outlets. Snowman has a pan-India presence that offers comprehensive warehousing, transportation and distribution services. Its extensive infrastructure includes 31 ISO-22000 certified warehouses and leased reefer vehicles and transport assets. With its premium customer service and intricate distribution network, it is the trusted market leader in food supply chain management today.

Business area of the company

Gateway Distriparks is engaged in the business of warehousing, container freight stations, providing handling and clearance of sea borne export-import trade in containerized form.

Services

GDL provides a host of services at all its container freight stations:

Container Yards
Customs Handling
General Warehousing
Bonded Warehousing
Cargo Stuffing and De-Stuffing
First and Last-Mile Connectivity through own fleet of trailers
Empty Container Handling
Container Repair
Customised Solutions for Customers handling carious cargo
Value Added Services - Palletisation, Sheet Wrapping, etc.

Milestones

1994: Gateway Distriparks was incorporated.
1998: The company completes phase I development and establish commercial operations at Navi Mumbai Container handling capacity at 48,000 TEUs per annum.
2001: GDL completes phase II expansion at Navi Mumbai Container handling capacity to 120,000 TEUs/annum. IDFC acquire equity stakes worth Rs. 260 mn into GDL.
2003: The company finishes phase III expansion at Navi Mumbai Container handling capacity increases to 180,000 TEUs/annum.
2005: The company received approval from Indian Railways for operating bulk trains railway siding constructed at ICD, Gurgaon. The company gets listed on the Stock Exchanges in India on 31 March 2005. GDL issues GDR worth $85 million. May.
2006: First container train rolls out of GDL’s Rail ICD at Garhi Harsaru, Gurgaon through the tie-up with CONCOR
2006: Rail SPV, Gateway Rail Freight (GRFL) was formed; over 60 acres of land was acquired in Faridabad District for the second Rail ICD
2006: The company enters into a joint venture with Chakiat to form subsidiary – Gateway Distriparks (Kerala) for operation of a CFS on 17 acres of land located at Cochin.
2006: The company acquired 50.1% equity stake in Snowman Frozen Foods to enter cold chain logistics business in JV with Mitsubishi.
2007: Gateway Rail Freight enters a concession agreement with Indian Railways to operate container trains.
February 2007- GDL takes over Punjab Conware’s CFS located near JNPT, Navi Mumbai under 15 years’ Operation and Management (O&M) basis agreement.
2007: Gateway Rail (51%) and Concor (49%) form a joint venture to jointly operate rail linked ICD at Garhi Harsaru and facilitate rail movement of containers
2008: Gateway Rail Freight receives and deploys 8 container trains.
2013- GDL acquires a second CFS in Chennai.
2013: Norwest Venture Partners invested ?60 crores in Snowman.
2013: Snowman announces approval for IPO.
2013: Snowman files for IPO.
2013: Morgan Stanley buys 6 lakh shares for Rs 6.268 crores in GDL.
2014: GDL acquires 74 lakh equity shares of Snowman for Rs 25.9 crores.
2014: ICICI Prudential buys 10 lakh shares of GDL for Rs 22.8 crores.
2014: Windmill International sells 12,00,000 shares of GDL.
2014: GatewayRail starts rail operations at ICD Faridabad.
2014: ICICI Prudential buys 19.84 lakh shares of GDL.
2014: Snowman listed at Rs 76 (62% premium against issue price).
2014: GDL share price at an all-time high at Rs 278.90.
2014: Snowman gives 100% returns in six sessions.
2014: Snowman planning to set up 3 warehouses and increase capacity by 14,500 pallets.
2016-17: CFS throughput increased from 3.61 lakh TEUs in 2015-16 to 3.82 lakh TEUs 2016-17.
2016-17: Rail Throughput increased from 2.03 lakh TEUs in 2015-16 to 2.19 lakh TEUs in 2016-17.
2020: Gateway Distriparks calls off stake sale in Snowman Logistics