Gateway Distripacks is an integrated inter-modal logistics service provider. It has a network of 9 Inland Container Depots and Container Freight Stations strategically located across the country, operating a fleet of 31 trainsets along with 500+ trailers for transportation between its facilities and maritime ports, as well as first & last mile connectivity to provide end to end solutions to the EXIM industry. The company offers general & bonded warehousing, rail & road transportation, container handling services and other value added services.
AboutGateway Distriparks is India’s leading Integrated Multimodal Logistics company. It provides services across the value chain of multimodal logistics. It has a large equipment base comprising of Reach Stackers, EmptyHandlers, Hydra cranes, Forklifts, Loaders, Conveyors etc.[1]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Container Corpn. | 525.25 | 30.53 | 40003.98 | 1.76 | 379.98 | -3.01 | 2354.53 | 2.92 | 13.87 | 9004.30 | 21.26 | 1310.42 | 378.70 | 3.13 | 9.18 | 0.07 |
| 2. | Delhivery | 414.10 | 224.13 | 30978.65 | 0.00 | -50.50 | -593.92 | 2559.32 | 16.88 | 2.47 | 9423.19 | 4.55 | 138.22 | -50.38 | 3.25 | 1.20 | 0.17 |
| 3. | Blue Dart Expres | 5558.50 | 49.52 | 13190.32 | 0.45 | 81.38 | 29.50 | 1549.33 | 6.96 | 16.33 | 5920.26 | 15.20 | 266.37 | 81.38 | 8.08 | 6.65 | 0.66 |
| 4. | Transport Corp. | 1066.30 | 18.84 | 8181.40 | 0.75 | 113.50 | 5.83 | 1204.90 | 7.50 | 20.52 | 4670.10 | 10.45 | 434.20 | 112.60 | 3.42 | 15.72 | 0.11 |
| 5. | TVS Supply | 110.05 | 40.91 | 4855.19 | 0.00 | 16.31 | 67.63 | 2662.63 | 5.96 | 4.83 | 10198.39 | 6.66 | 118.68 | 15.64 | 2.49 | -0.16 | 1.14 |
| 6. | VRL Logistics | 261.65 | 19.59 | 4577.22 | 2.87 | 49.89 | 39.28 | 796.96 | -0.32 | 15.73 | 3175.55 | 20.65 | 233.60 | 49.89 | 4.18 | 7.38 | 1.01 |
| 7. | Mahindra Logis. | 314.80 | – | 3122.21 | 0.79 | -8.36 | 3.72 | 1685.27 | 10.79 | 5.64 | 6473.57 | 4.83 | -36.93 | -10.35 | 2.73 | -1.23 | 0.59 |
| 8. | Gateway Distri | 59.00 | 11.58 | 2947.90 | 3.39 | 68.99 | -2.04 | 402.62 | 4.93 | 12.40 | 1558.96 | 22.80 | 254.54 | 68.99 | 1.40 | 9.16 | 0.18 |
| – | Median: 49 Co. | 120.0 | 23.98 | 374.48 | 0.0 | 4.9 | 4.78 | 138.27 | 7.86 | 14.74 | 390.24 | 8.12 | 10.01 | 5.02 | 2.46 | 7.01 | 0.32 |
Standalone figures in ₹ crores
| Dec 2022 | Dec 2023 | Dec 2024 | Jun 2023 | Jun 2024 | Jun 2025 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 336 | 383 | 386 | 358 | 345 | 380 | 368 | 366 | 391 | 354 | 389 | 384 | 403 |
Expenses | 248 | 292 | 294 | 271 | 265 | 290 | 280 | 289 | 312 | 261 | 293 | 290 | 308 |
Operating Profit | 88 | 91 | 92 | 88 | 80 | 89 | 88 | 78 | 79 | 93 | 97 | 94 | 95 |
Other Income | 3 | 2 | 5 | 6 | 5 | 10 | 14 | 5 | 19 | 8 | 10 | 16 | 5 |
Profit before tax | 56 | 61 | 63 | 60 | 49 | 71 | 67 | 50 | 70 | 65 | 74 | 75 | 73 |
Tax % | 6% | 1% | 10% | 1% | 6% | 11% | 2% | -3% | 7% | 6% | 0% | 7% | 5% |
Net Profit | 53 | 60 | 57 | 60 | 46 | 64 | 66 | 52 | 65 | 61 | 74 | 70 | 69 |
EPS in Rs | 1.06 | 1.20 | 1.14 | 1.20 | 0.93 | 1.27 | 1.32 | 1.03 | 1.30 | 1.22 | 1.48 | 1.41 | 1.38 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 450 | 536 | 563 | 740 | 789 | 867 | 370 | 1,166 | 1,360 | 1,396 | 1,497 | 1,505 | 1,559 |
Expenses | 379 | 458 | 461 | 610 | 637 | 673 | 249 | 859 | 998 | 1,041 | 1,143 | 1,160 | 1,203 |
Operating Profit | 70 | 78 | 102 | 130 | 152 | 195 | 121 | 306 | 363 | 355 | 354 | 345 | 356 |
Other Income | 1 | 5 | 10 | 23 | 21 | 16 | 58 | 13 | 34 | 28 | 23 | 44 | 38 |
Interest | 12 | 12 | 12 | 27 | 20 | 15 | 74 | 78 | 63 | 44 | 44 | 40 | 35 |
Depreciation | 37 | 40 | 40 | 50 | 56 | 57 | 42 | 128 | 125 | 100 | 88 | 91 | 81 |
Profit before tax | 23 | 30 | 60 | 75 | 97 | 138 | 62 | 113 | 209 | 240 | 245 | 258 | 278 |
Net Profit | 23 | 28 | 52 | 40 | 83 | 111 | 61 | 94 | 225 | 236 | 245 | 239 | 255 |
EPS in Rs | 1.13 | 1.39 | 2.59 | 1.98 | 4.12 | 5.49 | 3.03 | 4.66 | 4.50 | 4.72 | 4.91 | 4.78 | 5.09 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 87% | 0% | 213% | 28% | 42% | 41% | 42% | – |
Standalone figures in ₹ crores
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 202 | 202 | 202 | 202 | 202 | 202 | 109 | 500 | 500 | 500 | 500 | 500 | 500 |
Reserves | -28 | 0 | 52 | 222 | 296 | 170 | 607 | 944 | 1,107 | 1,243 | 1,388 | 1,527 | 1,597 |
Borrowings | 519 | 536 | 524 | 713 | 480 | 453 | 600 | 691 | 592 | 486 | 486 | 392 | 370 |
Other Liabilities | 34 | 42 | 53 | 73 | 86 | 98 | 57 | 192 | 161 | 171 | 181 | 218 | 215 |
Total Liabilities | 726 | 780 | 830 | 1,210 | 1,065 | 923 | 1,373 | 2,327 | 2,359 | 2,400 | 2,555 | 2,637 | 2,681 |
Fixed Assets | 632 | 671 | 668 | 805 | 817 | 789 | 228 | 1,793 | 1,739 | 1,697 | 1,736 | 1,710 | 1,673 |
Gross Block | 753 | 828 | 864 | 1,138 | 972 | 1,001 | 342 | 2,274 | 2,253 | 2,290 | 2,390 | 2,422 | – |
Accumulated Depreciation | 121 | 157 | 197 | 334 | 156 | 212 | 113 | 481 | 514 | 593 | 654 | 712 | – |
CWIP | 26 | 23 | 26 | 7 | 11 | 2 | 0 | 29 | 10 | 10 | 36 | 9 | 10 |
Investments | 0 | 0 | 34 | 302 | 98 | 22 | 963 | 143 | 145 | 291 | 347 | 452 | 503 |
Other Assets | 68 | 86 | 103 | 98 | 139 | 110 | 182 | 362 | 465 | 402 | 436 | 466 | 496 |
Total Assets | 726 | 780 | 830 | 1,210 | 1,065 | 923 | 1,373 | 2,327 | 2,359 | 2,400 | 2,555 | 2,637 | 2,681 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | – | – | – | – | – | – | 118 | 300 | 359 | 314 | 307 | 330 |
Cash from Investing Activity | – | – | – | – | – | – | 115 | 24 | -42 | -197 | -106 | -82 |
Cash from Financing Activity | – | – | – | – | – | – | -260 | -224 | -210 | -228 | -248 | -244 |
Net Cash Flow | – | – | – | – | – | – | -27 | 100 | 108 | -111 | -47 | 4 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2012 | Mar 2013 | Mar 2014 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 30 | 30 | 30 | 32 | 34 | 32 | 26 | 40 | 31 | 35 | 36 | 43 |
Inventory Days | – | – | – | 0 | 0 | 0 | – | – | – | – | – | – |
Days Payable | – | – | – | – | – | – | – | – | – | – | – | – |
Cash Conversion Cycle | 30 | 30 | 30 | 32 | 34 | 32 | 26 | 40 | 31 | 35 | 36 | 43 |
Working Capital Days | 11 | 13 | 10 | 11 | 9 | -13 | -66 | -55 | -53 | -40 | -30 | -27 |
ROCE % | – | 6% | 10% | – | 10% | 16% | 13% | 11% | 12% | 13% | 12% | 12% |
Direct from BSE filings, auto-summarised
External media mentions & references
Editorial & research coverage
Nov 2025
Aug 2025
Jun 2025
Feb 2025
Nov 2024
Aug 2024
Jun 2024
Feb 2024
Nov 2023
Aug 2023
Jun 2023
Jan 2023
Nov 2022
Aug 2022
May 2022
Oct 2021
Apr 2021
Jan 2021
Oct 2020
Jul 2020
Stock Analysis
Gateway Distripacks is an integrated inter-modal logistics service provider with a network of Inland Container Depots and Container Freight Stations across the country. It offers a range of services including general & bonded warehousing, rail & road transportation, and container handling for the EXIM industry.
The company aims for double-digit growth in FY26. Expansion plans for Inland Container Terminals (ICDTs) are progressing, with exploration of asset-light and domestic container movement models. The DFC connection by March 2026 is also a key factor.
Gateway Distriparks secured a 15-year exclusive container train operations agreement for the MMLP at Ankleshwar, Gujarat. The ICD for EXIM cargo at MMLP Ankleshwar is projected to become operational by early FY27.
Corporate Announcements
