Logistics · Founded 2005 · www.gatewaydistriparks.com · BSE 543489 · NSE GATEWAY · ISIN INE079J01017
No Notes Added Yet
Business
Gateway Distriparks Ltd. (GDL) is an integrated logistics company in India. Its core business revolves around providing complete logistics solutions for EXIM (export-import) and domestic cargo. The company operates through Container Freight Stations (CFS) for port-side logistics, Inland Container Depots (ICD) for hinterland logistics (including rail transportation), and cold chain logistics through its subsidiary, Snowman Logistics Ltd. GDL makes money by charging fees for container handling, storage, transportation (road and rail freight), and warehousing services for various types of cargo, including temperature-controlled goods.
Revenue Mix
Gateway Distriparks operates primarily through three key segments:
Container Freight Stations (CFS): Facilities located near major ports for temporary storage, customs clearance, and stuffing/de-stuffing of containers.
Inland Container Depots (ICD) & Rail Logistics: Facilities in the hinterland that act as extended arms of seaports, offering customs clearance, warehousing, and crucial rail connectivity to ports and other ICDs. This segment includes rail freight operations carrying containers.
Cold Chain Logistics: Through its listed subsidiary, Snowman Logistics Ltd., GDL provides temperature-controlled warehousing, transportation, and value-added services for perishable goods like food, pharmaceuticals, and dairy products.
While specific real-time revenue contributions are not provided here, the CFS and ICD/Rail segments typically form the bulk of the company's consolidated revenues, with cold chain contributing a growing, albeit smaller, portion.
Industry
The Indian logistics industry is large, diverse, and undergoing significant formalization and modernization, driven by factors like GST implementation, infrastructure development (e.g., Dedicated Freight Corridors), and increasing trade volumes. Gateway Distriparks is a well-established and organized player with a strong presence in the container logistics space, particularly in CFS and ICD operations near major ports (e.g., Mumbai, Chennai, Mundra, Krishnapatnam) and key industrial hubs. Its extensive network of facilities and private rail operating license positions it as one of the leading integrated logistics service providers, standing alongside other large private logistics companies and competing with smaller, regional players. In cold chain, Snowman Logistics is one of the largest and most prominent organized players in India.
MOAT
Extensive Infrastructure Network: GDL owns and operates a wide network of strategically located CFS and ICD facilities across India, coupled with its own rail sidings, container rakes, and transportation fleets. This asset-heavy model creates high barriers to entry for new competitors.
Integrated Service Offering: The ability to provide an end-to-end logistics solution covering port-side handling, rail and road transportation, customs clearance, and warehousing (including cold chain) creates convenience and cost efficiencies for customers, leading to stickiness.
Operating Experience & Relationships: Decades of operational experience in a complex logistics environment and established relationships with shipping lines, customs authorities, and large industrial clients.
Private Rail Operator License: Holding a Category I License for private container train operations gives it a unique capability to move cargo efficiently across long distances, leveraging India's rail network.
Growth Drivers
Economic Growth & Trade: Sustained growth in India's GDP, manufacturing output, and EXIM trade volumes will directly drive demand for logistics services, especially containerized cargo.
Infrastructure Development: Completion of projects like the Dedicated Freight Corridors (DFCs), Sagarmala, and Bharatmala will enhance rail and road connectivity, reduce transit times, and improve logistics efficiency, benefiting GDL's rail and ICD operations.
Formalization & Consolidation: Continued shift from unorganized to organized logistics players due to GST, e-way bills, and increasing demand for reliable, compliant services.
Containerization: Increasing adoption of containerization for domestic cargo movement.
Cold Chain Demand: Growing demand for temperature-controlled logistics driven by increasing consumption of processed foods, pharmaceuticals, QSRs, and the expansion of organized retail and e-commerce.
Risks
Economic Slowdown: A significant downturn in domestic or global economic activity, trade volumes, or manufacturing output could negatively impact cargo throughput and demand for logistics services.
Competition & Pricing Pressure: Intense competition from other organized logistics players, port operators, and even shipping lines expanding into inland logistics could lead to pricing pressure and margin erosion.
Regulatory & Policy Changes: Adverse changes in customs policies, port regulations, rail tariffs, or environmental norms could impact operations and profitability.
Infrastructure Delays: Delays in critical government infrastructure projects (like DFCs) could postpone expected operational efficiencies and volume growth.
Fuel Price Volatility: While rail is less fuel-intensive than road, significant fluctuations in fuel prices can impact transportation costs and margins.
Management & Ownership
Gateway Distriparks Ltd. is promoted by the well-regarded Navkar Group, which has a long-standing presence and experience in the logistics sector. The company has a professional management team with significant industry expertise. The ownership structure includes the promoter group holding a significant stake, alongside a mix of institutional investors (domestic and foreign) and public shareholders. The listing of its cold chain subsidiary, Snowman Logistics, demonstrates a strategic approach to unlocking value and attracting capital for specific business segments.
Outlook
Gateway Distriparks is positioned to benefit from the ongoing transformation and growth of the Indian logistics sector. The "bull case" centers on India's strong economic growth driving EXIM and domestic trade, the successful completion of DFCs leading to higher rail utilization and efficiency, and the increasing formalization of logistics favoring organized players like GDL. Growth in cold chain demand further adds to its potential. However, the "bear case" involves potential risks such as a prolonged economic slowdown impacting cargo volumes, intense competition leading to pricing pressure, unexpected regulatory hurdles, or delays in critical infrastructure projects that could temper growth and profitability. The company's asset-heavy model requires sustained demand and efficient utilization to generate strong returns, making capital allocation and operational execution crucial.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 393 | 375 | 353 | 390 | 403 | 535 | 550 | 567 | 560 | 534 |
| Other Income | 2 | 7 | 5 | 5 | 5 | 18 | 4 | 3 | 6 | 5 |
| Total Income | 395 | 382 | 358 | 395 | 407 | 552 | 554 | 570 | 566 | 539 |
| Total Expenditure | 295 | 292 | 268 | 293 | 306 | 427 | 431 | 447 | 438 | 416 |
| Operating Profit | 100 | 90 | 89 | 101 | 101 | 125 | 123 | 123 | 128 | 123 |
| Interest | 12 | 12 | 11 | 11 | 10 | 15 | 15 | 16 | 15 | 14 |
| Depreciation | 24 | 23 | 26 | 26 | 26 | 37 | 37 | 39 | 39 | 39 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 391 | -259 | 0 | 0 | -3 | 0 |
| Profit Before Tax | 64 | 55 | 52 | 65 | 455 | -186 | 72 | 69 | 72 | 70 |
| Provision for Tax | 2 | 0 | 4 | 5 | -0 | 5 | 10 | 2 | 5 | 7 |
| Profit After Tax | 63 | 55 | 48 | 60 | 456 | -191 | 62 | 66 | 67 | 64 |
| Adjustments | 1 | -0 | 0 | 0 | -0 | -2 | -2 | 1 | 1 | -3 |
| Profit After Adjustments | 63 | 55 | 49 | 60 | 455 | -193 | 60 | 67 | 68 | 61 |
| Adjusted Earnings Per Share | 1.3 | 1.1 | 1 | 1.2 | 9.1 | -3.9 | 1.2 | 1.3 | 1.4 | 1.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 691 | 743 | 740 | 789 | 867 | 869 | 1179 | 1374 | 1421 | 1536 | 1681 | 2211 |
| Other Income | 10 | 8 | 21 | 14 | 10 | 11 | 11 | 33 | 22 | 17 | 31 | 18 |
| Total Income | 701 | 751 | 761 | 803 | 878 | 880 | 1191 | 1407 | 1443 | 1553 | 1712 | 2229 |
| Total Expenditure | 523 | 595 | 608 | 629 | 666 | 692 | 866 | 1004 | 1052 | 1156 | 1295 | 1732 |
| Operating Profit | 179 | 156 | 153 | 174 | 211 | 188 | 325 | 402 | 391 | 397 | 417 | 497 |
| Interest | 12 | 23 | 27 | 21 | 15 | 24 | 80 | 65 | 46 | 47 | 48 | 60 |
| Depreciation | 47 | 50 | 50 | 56 | 57 | 78 | 131 | 128 | 104 | 95 | 115 | 154 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | -3 |
| Profit Before Tax | 119 | 83 | 75 | 98 | 139 | 87 | 113 | 210 | 246 | 261 | 387 | 283 |
| Provision for Tax | 14 | 32 | 35 | 14 | 28 | -5 | 19 | -14 | 4 | 3 | 13 | 24 |
| Profit After Tax | 105 | 52 | 40 | 83 | 111 | 91 | 94 | 224 | 242 | 258 | 374 | 259 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -2 | -2 | -3 | -3 |
| Profit After Adjustments | 105 | 52 | 40 | 83 | 111 | 91 | 94 | 224 | 240 | 256 | 371 | 256 |
| Adjusted Earnings Per Share | 5.2 | 2.6 | 2 | 4.1 | 5.5 | 4.5 | 1.9 | 4.5 | 4.8 | 5.1 | 7.4 | 5.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 7% | 14% | 9% |
| Operating Profit CAGR | 5% | 1% | 17% | 9% |
| PAT CAGR | 45% | 19% | 33% | 14% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | -8% | NA% | NA% |
| ROE Average | 18% | 15% | 14% | 18% |
| ROCE Average | 18% | 15% | 14% | 14% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 769 | 680 | 719 | 794 | 667 | 702 | 1475 | 1637 | 1777 | 1933 | 2203 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 12 | 14 | 250 |
| Borrowings | 95 | 311 | 382 | 151 | 118 | 96 | 449 | 339 | 291 | 224 | 265 |
| Other Non-Current Liabilities | 53 | -3 | 19 | 17 | 18 | 109 | 85 | 31 | -25 | 10 | 116 |
| Total Current Liabilities | 73 | 68 | 90 | 102 | 119 | 173 | 330 | 335 | 327 | 306 | 394 |
| Total Liabilities | 990 | 1055 | 1210 | 1065 | 923 | 1081 | 2349 | 2351 | 2381 | 2487 | 3228 |
| Fixed Assets | 699 | 760 | 805 | 817 | 789 | 893 | 1845 | 1790 | 1897 | 1922 | 2610 |
| Other Non-Current Assets | 116 | 72 | 28 | 31 | 23 | 25 | 237 | 232 | 241 | 309 | 169 |
| Total Current Assets | 176 | 223 | 378 | 217 | 110 | 163 | 267 | 329 | 243 | 226 | 419 |
| Total Assets | 990 | 1055 | 1210 | 1065 | 923 | 1081 | 2349 | 2351 | 2381 | 2487 | 3228 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 8 | 8 | -1 | 30 | 0 | -44 | 59 | 171 | 73 | 6 |
| Cash Flow from Operating Activities | 132 | 143 | 122 | 145 | 189 | 160 | 308 | 366 | 324 | 321 | 385 |
| Cash Flow from Investing Activities | -133 | -186 | -194 | 150 | 60 | -81 | 24 | -43 | -207 | -117 | -111 |
| Cash Flow from Financing Activities | 1 | 43 | 64 | -263 | -278 | -105 | -228 | -211 | -215 | -272 | -267 |
| Net Cash Inflow / Outflow | -0 | -0 | -9 | 31 | -30 | -26 | 103 | 112 | -98 | -67 | 7 |
| Closing Cash & Cash Equivalent | 8 | 8 | -1 | 30 | 0 | -26 | 59 | 171 | 73 | 6 | 14 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.21 | 2.56 | 1.98 | 4.13 | 5.52 | 4.53 | 1.89 | 4.48 | 4.8 | 5.13 | 7.42 |
| CEPS(Rs) | 7.56 | 5.04 | 4.49 | 6.9 | 8.37 | 8.38 | 4.52 | 7.03 | 6.92 | 7.07 | 9.79 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 4.76 | 3.1 | 4 | 5 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 17.75 | 19.05 | 21.02 | 24.71 | 18.44 | 20.18 | 29.52 | 32.76 | 35.56 | 38.68 | 44.1 |
| Core EBITDA Margin(%) | 24.39 | 19.96 | 17.81 | 20.32 | 23.18 | 20.39 | 25.86 | 26.18 | 25.38 | 24.23 | 21.94 |
| EBIT Margin(%) | 18.97 | 14.29 | 13.81 | 15 | 17.75 | 12.72 | 15.95 | 19.53 | 20.1 | 19.62 | 24.72 |
| Pre Tax Margin(%) | 17.24 | 11.2 | 10.11 | 12.37 | 16.05 | 9.97 | 9.35 | 14.89 | 16.93 | 16.65 | 22 |
| PAT Margin (%) | 15.17 | 6.95 | 5.39 | 10.55 | 12.83 | 10.51 | 7.79 | 15.86 | 16.63 | 16.46 | 21.25 |
| Cash Profit Margin (%) | 22.04 | 13.66 | 12.21 | 17.63 | 19.44 | 19.44 | 18.63 | 24.91 | 23.77 | 22.51 | 27.8 |
| ROA(%) | 11.39 | 5.05 | 3.52 | 7.31 | 11.2 | 9.11 | 5.51 | 9.52 | 10.22 | 10.61 | 13.08 |
| ROE(%) | 34.31 | 13.93 | 9.88 | 18.05 | 25.61 | 23.46 | 10.04 | 14.39 | 14.17 | 13.93 | 18.07 |
| ROCE(%) | 15.73 | 11.19 | 9.53 | 11.19 | 17.08 | 12.93 | 13.23 | 13.19 | 13.45 | 13.78 | 17.99 |
| Receivable days | 31.13 | 32.31 | 31.09 | 32.33 | 31.53 | 35.11 | 33.27 | 32.14 | 32.04 | 34.01 | 44.54 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.12 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1214.95 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.78 | 13.05 | 19.54 | 8.06 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.02 | 1.76 | 2.59 | 1.36 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.55 | 3.19 | 2 | 3.34 |
| EV/Net Sales(x) | 1.04 | 1.1 | 1.23 | 0.83 | 0.75 | 0.78 | 0.81 | 2.64 | 2.45 | 3.46 | 1.99 |
| EV/Core EBITDA(x) | 4.03 | 5.22 | 5.99 | 3.74 | 3.1 | 3.58 | 2.93 | 9 | 8.91 | 13.37 | 8.02 |
| Net Sales Growth(%) | 21.9 | 7.5 | -0.41 | 6.58 | 9.97 | 0.14 | 35.76 | 16.48 | 3.44 | 8.11 | 9.4 |
| EBIT Growth(%) | 80.02 | -19.04 | -3.76 | 15.79 | 30.15 | -28.23 | 75.03 | 42.44 | 6.11 | 5.32 | 41.23 |
| PAT Growth(%) | 100.99 | -50.77 | -22.72 | 108.45 | 33.83 | -18.02 | 3.47 | 137.03 | 8.08 | 6.76 | 44.72 |
| EPS Growth(%) | 100.99 | -50.77 | -22.72 | 108.46 | 33.83 | -18.02 | -58.26 | 136.93 | 7.2 | 6.81 | 44.74 |
| Debt/Equity(x) | 0.16 | 0.48 | 0.58 | 0.23 | 0.24 | 0.26 | 0.38 | 0.31 | 0.24 | 0.17 | 0.17 |
| Current Ratio(x) | 2.41 | 3.3 | 4.19 | 2.12 | 0.92 | 0.94 | 0.81 | 0.98 | 0.74 | 0.74 | 1.06 |
| Quick Ratio(x) | 2.41 | 3.3 | 4.19 | 2.12 | 0.92 | 0.94 | 0.81 | 0.98 | 0.74 | 0.74 | 1.02 |
| Interest Cover(x) | 10.95 | 4.63 | 3.73 | 5.7 | 10.4 | 4.62 | 2.42 | 4.21 | 6.34 | 6.6 | 9.07 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.14 | 0.07 | 0.12 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 33.02 | 33.92 |
| FII | 13.43 | 12.39 | 11.82 | 10.51 | 9.64 | 8.42 | 7.64 | 7.69 | 6.49 | 6.65 |
| DII | 41.57 | 42.64 | 43.6 | 42.88 | 39.74 | 39.33 | 37.55 | 36.03 | 35.67 | 33.99 |
| Public | 12.68 | 12.65 | 12.26 | 14.29 | 18.3 | 19.92 | 22.49 | 23.96 | 24.81 | 25.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.5 | 16.95 |
| FII | 6.71 | 6.19 | 5.9 | 5.25 | 4.82 | 4.21 | 3.82 | 3.84 | 3.24 | 3.32 |
| DII | 20.77 | 21.31 | 21.79 | 21.43 | 19.85 | 19.65 | 18.76 | 18 | 17.82 | 16.98 |
| Public | 6.33 | 6.32 | 6.12 | 7.14 | 9.14 | 9.95 | 11.24 | 11.97 | 12.4 | 12.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | +7% | +14% | +9% |
| Operating Profit CAGR | +5% | +1% | +17% | +9% |
| PAT CAGR | +45% | +19% | +33% | +14% |
| Share Price CAGR | -11% | -8% | — | — |
| ROE Average | +18% | +15% | +14% | +18% |
| ROCE Average | +18% | +15% | +14% | +14% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 32.32 | 33.02 | 33.92 |
| FII | 13.43 | 12.39 | 11.82 | 10.51 | 9.64 | 8.42 | 7.64 | 7.69 | 6.49 | 6.65 |
| DII | 41.57 | 42.64 | 43.6 | 42.88 | 39.74 | 39.33 | 37.55 | 36.03 | 35.67 | 33.99 |
| Public | 67.68 | 67.68 | 67.68 | 67.68 | 67.68 | 67.68 | 67.68 | 67.68 | 66.98 | 66.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.15 | 16.5 | 16.95 |
| FII | 6.71 | 6.19 | 5.9 | 5.25 | 4.82 | 4.21 | 3.82 | 3.84 | 3.24 | 3.32 |
| DII | 20.77 | 21.31 | 21.79 | 21.43 | 19.85 | 19.65 | 18.76 | 18 | 17.82 | 16.98 |
| Public | 33.82 | 33.82 | 33.82 | 33.82 | 33.82 | 33.82 | 33.82 | 33.82 | 33.46 | 33.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 | 49.96 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.