Gateway Distriparks Ltd - Stock Valuation and Financial Performance

BSE: 543489 | NSE: GATEWAY | Logistics | Small Cap

Gateway Distriparks Share Price

81.73 -1.86 -2.23%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Gateway Distriparks

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Gateway Distriparks stock performance -

mw4me loader
P/E Ratio (SA):
17.92
Market Cap:
4,089.6 Cr.
52-wk low:
81.4
52-wk high:
121.5

Is Gateway Distriparks Ltd an attractive stock to invest in?

1. Is Gateway Distriparks Ltd a good quality company?

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

2. Is Gateway Distriparks Ltd undervalued or overvalued?

The key valuation ratios of Gateway Distriparks Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Gateway Distriparks Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Gateway Distriparks Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Gateway Distriparks:

Analysis of Financial Track Record

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Gateway Distriparks Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 15.7%11.2%9.5%11.2%17%12.9%13.3%13.3%13.4%13.3%-
Value Creation
Index
0.1-0.2-0.3-0.20.2-0.1-0.1-0.10.00.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 6917437407898678691,1661,3601,3961,4971,478
Sales YoY Gr.-7.5%-0.4%6.6%10%0.1%34.2%16.7%2.6%7.2%-
Adj EPS 5.12.624.15.54.51.94.44.74.94.6
YoY Gr.--49.9%-22.8%109.1%33%-17.5%-58.4%131.4%8.5%3.6%-
BVPS (₹) 17.819.12124.718.420.228.932.234.937.838.9
Adj Net
Profit
10351.439.78311091.293.8217236244228
Cash Flow from Ops. 132143122145189160300359314307-
Debt/CF from Ops. 0.92.33.41.30.81.11.81.41.31-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9%11.5%8.7%7.2%
Adj EPS -0.4%-2.3%37.5%3.6%
BVPS8.8%15.4%9.4%8.4%
Share Price - - - -23.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
14.37.15.71115.113.38.714.214.113.511.9
Op. Profit
Mgn %
24.42017.820.323.120.426.326.725.523.723.2
Net Profit
Mgn %
14.86.95.410.512.710.58.11616.916.315.5
Debt to
Equity
0.20.50.60.20.20.30.40.30.20.20.1
Working Cap
Days
6863464746484953555725
Cash Conv.
Cycle
15159991250-11-11

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 37.53%

Return on Equity has declined versus last 3 years average to 11.90%

Sales growth has been subdued in last 3 years 8.69%

Sales growth is not so good in last 4 quarters at 2.09%

Latest Financials - Gateway Distriparks Ltd.

Standalone Consolidated
TTM EPS (₹) 4.6 4.5
TTM Sales (₹ Cr.) 1,478 1,511
BVPS (₹.) 38.9 39.6
Reserves (₹ Cr.) 1,442 1,479
P/BV 2.11 2.07
PE 17.92 18.03
From the Market
52 Week Low / High (₹) 81.36 / 121.50
All Time Low / High (₹) 58.50 / 121.50
Market Cap (₹ Cr.) 4,090
Equity (₹ Cr.) 499.6
Face Value (₹) 10
Industry PE 40.3

Management X-Ray of Gateway Distriparks:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gateway Distriparks

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales6917437407898678691,1661,3601,3961,497
Operating Expenses 5235956086296676928599981,0411,143
Manufacturing Costs4785425505645866287458859281,013
Material Costs0000000000
Employee Cost 18222022273567656573
Other Costs 27313943552948474857
Operating Profit 169148132160200177306363355354
Operating Profit Margin (%) 24.4%20.0%17.8%20.3%23.1%20.4%26.3%26.7%25.4%23.6%
Other Income 1082114101113342823
Interest 12232721152478634444
Depreciation 47505056577812812510088
Exceptional Items 0000000000
Profit Before Tax 11983759713887113209240245
Tax 1432351428-519-1640
Profit After Tax 1055240831119194225236245
PAT Margin (%) 15.2%6.9%5.4%10.5%12.7%10.5%8.1%16.5%16.9%16.4%
Adjusted EPS (₹)5.22.62.04.15.54.51.94.54.74.9
Dividend Payout Ratio (%)0%0%0%0%87%68%213%111%42%41%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 7686807197946677021,4441,6071,7431,888
Share Capital 612497497497497497500500500500
Reserves 1561822222961702059441,1071,2431,388
Minority Interest0000000000
Debt102311386156123126465357279214
Long Term Debt9531138215111896433322261211
Short Term Debt60455303336183
Trade Payables2534424144509694102109
Others Liabilities 9531647388202270219156180
Total Liabilities 9901,0551,2101,0659231,0812,2752,2772,2802,390

Fixed Assets

Gross Block9428091,1389721,0011,1632,2742,2892,2902,412
Accumulated Depreciation24350334156212270481550593677
Net Fixed Assets6997608058177898931,7931,7391,6971,736
CWIP 30567112529101036
Investments 81138302982260143145291347
Inventories0000000000
Trade Receivables716066747691128117133149
Cash Equivalents 131113005109182528
Others Assets963031353327738497115
Total Assets 9901,0551,2101,0659231,0812,2752,2772,2802,390

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 132143122145189160300359314307
PBT 11983759713887113209240245
Adjustment 526658657393196158118116
Changes in Working Capital -1614627-111425-9-12
Tax Paid -23-20-17-20-30-9-23-33-35-42
Cash Flow From Investing Activity -133-186-19415060-8124-42-197-106
Capex -90-13295244-22-46-39-43-59-71
Net Investments -44-55-289-9582-3560-2-2-45
Others 11-111034-13611
Cash Flow From Financing Activity 14364-263-279-105-224-210-228-248
Net Proceeds from Shares 000-900113000
Net Proceeds from Borrowing 1668000-160-48-68-89
Interest Paid -11-12-17-21-15-24-76-63-34-32
Dividend Paid 0000-197-47-50-62-100-100
Others -4-1280-234-67-18-211-36-26-28
Net Cash Flow 00-931-30-26100108-111-47
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)34.3113.939.8818.0125.4423.4610.1614.7514.0813.52
ROCE (%)15.7311.199.5311.171712.9313.2513.3413.3813.3
Asset Turnover Ratio0.760.730.650.690.870.870.710.610.630.66
PAT to CFO Conversion(x)1.262.753.051.751.71.763.191.61.331.25
Working Capital Days
Receivable Days31323132323533323234
Inventory Days0000000000
Payable Days0000000000

Gateway Distriparks Ltd Stock News

Gateway Distriparks Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gateway Distriparks on 21-Nov-2024 16:59 is ₹81.73.
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 21-Nov-2024 16:59 the market cap of Gateway Distriparks stood at ₹4,089.6.
The latest P/E ratio of Gateway Distriparks as of 21-Nov-2024 16:59 is 17.92.
The latest P/B ratio of Gateway Distriparks as of 21-Nov-2024 16:59 is 2.11.
The 52-week high of Gateway Distriparks is ₹121.5 and the 52-week low is ₹81.36.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gateway Distriparks is ₹1,478 ( Cr.) .

About Gateway Distriparks Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.