GATEWAY DISTRIPARKS LTD
GATEWAY · General/Diversified · NSE
₹58
Current Market Price
Fair Value (DCF)
₹144
Margin of Safety
+150.6%
Updated just now
YieldIQ Score
79/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
73%
ROE
—
Debt/Equity
0.28
WACC
11.1%
Market Cap
₹2,881 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.2%
Return on capital employed
EV / EBITDA
8.9×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
9.1×
EBIT covers interest
Current Ratio
1.06×
Short-term liquidity
Asset Turnover
0.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹57.66
Bear case
₹75.7
MoS +23.8%
Base case
₹144.48
MoS +60.1%
Bull case
₹168.99
MoS +65.9%
Ratio Trends
GATEWAY · last 4 annual periods
ROE
15.1%
ROCE
17.4%
Operating Margin
—
Debt / Equity
0.29×
PE
13.0×
EV / EBITDA
9.0×
Historical Financials
GATEWAY · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1374 Cr | ₹377 Cr | ₹375 Cr | ₹1678 Cr | +6.9% |
| EBITDA | ₹402 Cr | ₹396 Cr | ₹402 Cr | ₹550 Cr | +11.0% |
| EBIT | ₹274 Cr | ₹81.3 Cr | ₹67.1 Cr | — | -37.5% |
| PAT | ₹224 Cr | ₹68.6 Cr | ₹56.5 Cr | ₹371 Cr | +18.3% |
| EPS (diluted) | ₹4.48 | ₹1.37 | ₹1.10 | — | -37.4% |
| CFO | ₹363 Cr | ₹324 Cr | ₹321 Cr | ₹385 Cr | +1.9% |
| CapEx | — | — | — | ₹-16.1 Cr | — |
| FCF | — | — | — | ₹369 Cr | +0.0% |
| Total Assets | ₹2435 Cr | ₹2504 Cr | ₹2654 Cr | ₹3457 Cr | +12.4% |
| Total Debt | — | ₹142 Cr | ₹104 Cr | ₹709 Cr | +71.1% |
| Shareholders' Equity | — | ₹1777 Cr | ₹1933 Cr | ₹2453 Cr | +11.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GATEWAY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TCIEXP TCIEXP | — | — | Pending | 11.2% | — |
| MAHLOG MAHLOG | — | — | Pending | -7.9% | — |
| NAVKARCORP NAVKARCORP | — | — | Pending | -2.3% | — |
| ALLCARGO ALLCARGO | — | — | Pending | 1.3% | — |
| WCIL WCIL | — | — | Pending | 7.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for GATEWAY in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GATEWAY DISTRIPARKS LTD (GATEWAY.NS) trades at 57.66 vs a model fair value of 144.48, a gap of 150.6%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GATEWAY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GATEWAY →
Compare
Head-to-head with peers
Compare GATEWAY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GATEWAYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.