GATEWAY Stock Financial Analysis - Gateway Distriparks Limited (NSEI) Stock

Overview

Gateway Distriparks Limited is a leading logistics company based in India. It operates in the primary industry of container-related logistics services, providing solutions such as Container Freight Stations (CFS), Inland Container Depots (ICD), and Cold Chain Storage solutions. A key project of Gateway Distriparks is its Rail-linked Inland Container Depot at Gurgaon, which is the largest private freight terminal in India. The company also has a significant presence in cold chain logistics through its subsidiary, Snowman Logistics. It has a network of 10 Inland Container Depots and Container Freight Stations strategically located across the country.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Gateway Distriparks Limited as of 30 June 2025 is 18,778.77 MM.
The operating income for Gateway Distriparks Limited as of 30 June 2025 is 2,945.28 MM.
The net income for Gateway Distriparks Limited as of 30 June 2025 is 3,824.45 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-06-30	18,778.77	2,945.28	3,824.45
2025-03-31	16,805.55	2,706.04	3,708.64
2024-12-31	15,205.87	2,615.71	6,201.87
2024-09-30	15,110.18	2,652.77	2,288.68
2024-06-30	15,195.53	2,730.26	2,419.56
2024-03-31	15,361.31	2,861.94	2,562.32
2023-12-31	15,381.31	2,946.24	2,684.82
2023-09-30	14,862.74	2,865.00	2,592.10
2023-06-30	14,689.65	2,952.32	2,452.69
2023-03-31	14,209.42	2,669.65	2,398.99
2022-12-31	14,292.27	2,893.28	2,566.33
2022-09-30	14,422.13	2,881.97	2,499.18
2022-06-30	14,218.01	2,800.43	2,378.04
2022-03-31	13,736.64	2,433.87	2,237.93
2021-12-31	13,828.74	2,559.38	1,847.94
2021-09-30	13,431.22	2,414.23	1,694.72
2021-06-30	12,685.77	2,142.10	1,267.56
2021-03-31	11,906.56	1,928.86	944.53
2020-12-31	11,241.97	1,561.66	593.53
2020-09-30	11,123.81	1,364.18	431.19
2020-06-30

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-06-30
2025-03-31	7.42	7.42
2024-12-31	12.42	12.42
2024-09-30	4.58	4.58
2024-06-30
2024-03-31	5.13	5.13
2023-12-31	5.33	5.33
2023-09-30	5.19	5.19
2023-06-30	4.95	4.95
2023-03-31	4.80
2022-12-31	5.17	5.17
2022-09-30	5.02	5.02
2022-06-30	4.78	4.78
2022-03-31	4.48
2021-12-31	2.36	2.36
2021-09-30	2.46	2.46
2021-06-30	2.13	2.13
2021-03-31	1.90	1.90
2020-12-31	5.18	5.18
2020-09-30	3.81	3.81
2020-06-30	5.14	5.14

Cash Flow: Operations, Investing, Financing

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-06-30
2025-03-31	3,848.68	-1,108.35	-2,670.23
2024-12-31
2024-09-30	3,171.66	-1,079.93	-2,415.50
2024-06-30
2024-03-31	3,212.20	-1,157.35	-2,720.58
2023-12-31
2023-09-30	2,954.38	-1,352.94	-2,187.40
2023-06-30
2023-03-31	3,241.67	-2,072.65	-2,146.78
2022-12-31
2022-09-30	3,636.07	-1,095.79	-2,468.28
2022-06-30
2022-03-31	3,655.65	-429.25	-2,107.68
2021-12-31
2021-09-30	3,288.14	-674.26	-1,748.90
2021-06-30
2021-03-31	3,076.30	240.36	-2,284.17
2020-12-31
2020-09-30	2,420.56	1,203.41	-3,335.94
2020-06-30

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for Gateway Distriparks Limited as of 30 June 2025 is 8.88.
The p/book for Gateway Distriparks Limited as of 30 June 2025 is 1.34.
The p/tbv for Gateway Distriparks Limited as of 30 June 2025 is 1.95.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-06-30	8.88	1.34	1.95
2025-03-31	4.99	1.55	1.90
2024-12-31	17.27	1.98	2.42
2024-09-30	18.98	2.36	2.89
2024-06-30	20.05	2.64	3.24
2024-03-31	18.65	2.69	3.33
2023-12-31	11.99	1.67	2.09
2023-09-30	12.66	1.74	2.20
2023-06-30	20.38	2.80	3.51
2023-03-31	20.84	2.80	3.51
2022-12-31	12.35	1.81	2.25
2022-09-30	20.00	2.94	3.61
2022-06-30	21.02	3.04	3.76
2022-03-31	22.34	3.04	3.76
2021-12-31	16.85	2.10	2.70
2021-09-30	18.32	2.09	2.69
2021-06-30	24.56	2.10	2.70
2021-03-31	8.23	0.52	0.67
2020-12-31	13.08	0.54	0.71
2020-09-30	18.00	0.54	0.71
2020-06-30	12.06	0.51	0.68

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for Gateway Distriparks Limited as of 30 June 2025 is 0.10.
The ebit (3y)/ev for Gateway Distriparks Limited as of 30 June 2025 is 0.08.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-06-30	0.10	0.08
2025-03-31	0.19	0.11
2024-12-31	0.06	0.06
2024-09-30	0.05	0.05
2024-06-30	0.05	0.04
2024-03-31	0.05	0.04
2023-12-31	0.08	0.07
2023-09-30	0.07	0.06
2023-06-30	0.05	0.04
2023-03-31	0.05	0.04
2022-12-31	0.07	0.05
2022-09-30	0.04	0.03
2022-06-30	0.04	0.03
2022-03-31	0.04	0.03
2021-12-31	0.06	0.07
2021-09-30	0.05	0.06
2021-06-30	0.04	0.06
2021-03-31	0.09	0.16
2020-12-31	0.06	0.13
2020-09-30	0.04	0.15
2020-06-30	0.04	0.13

Management Effectiveness

The roa for Gateway Distriparks Limited as of 30 June 2025 is 0.14.
The roe for Gateway Distriparks Limited as of 30 June 2025 is 0.20.
The roic for Gateway Distriparks Limited as of 30 June 2025 is 0.12.
The croic for Gateway Distriparks Limited as of 30 June 2025 is 0.00.
The ocroic for Gateway Distriparks Limited as of 30 June 2025 is 0.12.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-06-30	0.14	0.20	0.12	0.00	0.12
2025-03-31	0.24	0.33	0.25	-0.01	0.13
2024-12-31	0.09	0.33	0.09	-0.01	0.13
2024-09-30	0.09	0.12	0.10	-0.03	0.13
2024-06-30	0.10	0.14	0.10	-0.03	0.13
2024-03-31	0.11	0.16	0.11	-0.02	0.12
2023-12-31	0.11	0.15	0.11	-0.02	0.12
2023-09-30	0.10	0.15	0.10	-0.04	0.14
2023-06-30	0.10	0.15	0.10	-0.04	0.14
2023-03-31	0.10	0.15	0.10	-0.04	0.14
2022-12-31		0.17	0.11	0.00	0.16
2022-09-30	0.10	0.17	0.11	0.00	0.16
2022-06-30	0.10	0.16	0.10	0.05	0.16
2022-03-31	0.09	0.15	0.10	0.05	0.16
2021-12-31	0.08	0.13	0.12	0.06	0.22
2021-09-30	0.07	0.12	0.08	0.04	0.15
2021-06-30	0.05	0.10	0.06	0.05	0.14
2021-03-31	0.04	0.07	0.04	0.05	0.14
2020-12-31	0.02	0.04	0.03	0.01	0.12
2020-09-30	0.02	0.03	0.02	0.01	0.11
2020-06-30	0.02	0.04	0.02	-0.02	0.13

Gross Margins

The gross margin for Gateway Distriparks Limited as of 30 June 2025 is 0.31.
The net margin for Gateway Distriparks Limited as of 30 June 2025 is 0.22.
The operating margin for Gateway Distriparks Limited as of 30 June 2025 is 0.16.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-06-30	0.31	0.22	0.16
2025-03-31	0.29	0.41	0.17
2024-12-31	0.29	0.15	0.18
2024-09-30	0.32	0.16	0.18
2024-06-30	0.32	0.17	0.19
2024-03-31	0.31	0.17	0.19
2023-12-31	0.31	0.17	0.20
2023-09-30	0.31	0.17	0.19
2023-06-30	0.34	0.17	0.20
2023-03-31	0.34	0.17	0.20
2022-12-31	0.32	0.18	0.18
2022-09-30	0.32	0.18	0.18
2022-06-30	0.35	0.17	0.20
2022-03-31	0.35	0.16	0.19
2021-12-31	0.35	0.13	0.19
2021-09-30	0.34	0.13	0.18
2021-06-30	0.34	0.10	0.17
2021-03-31	0.32	0.08	0.16
2020-12-31	0.31	0.05	0.14
2020-09-30	0.30	0.04	0.12
2020-06-30	0.29	0.05	0.12