Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Gateway Distriparks

NSEI:GDL
Snowflake Description

Outstanding track record established dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
GDL
NSEI
₹9B
Market Cap
  1. Home
  2. IN
  3. Transportation
Company description

Gateway Distriparks Limited, together with its subsidiaries, engages in the container related logistics business in India. The last earnings update was 75 days ago. More info.


Add to Portfolio Compare Print
  • Gateway Distriparks has significant price volatility in the past 3 months.
GDL Share Price and Events
7 Day Returns
-1.9%
NSEI:GDL
-2.3%
IN Infrastructure
-3.6%
IN Market
1 Year Returns
-37.2%
NSEI:GDL
-39.3%
IN Infrastructure
-32.1%
IN Market
GDL Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Gateway Distriparks (GDL) -1.9% -30.3% -29% -37.2% -66.9% -76.4%
IN Infrastructure -2.3% -28.6% -36.3% -39.3% -39.5% -36.5%
IN Market -3.6% -25.1% -30.2% -32.1% -24.1% -15.2%
1 Year Return vs Industry and Market
  • GDL outperformed the Infrastructure industry which returned -39.3% over the past year.
  • GDL underperformed the Market in India which returned -32.1% over the past year.
Price Volatility
GDL
Industry
5yr Volatility vs Market

GDL Value

 Is Gateway Distriparks undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Gateway Distriparks to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Gateway Distriparks.

NSEI:GDL Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 10 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.9%
Perpetual Growth Rate 10-Year IN Government Bond Rate 6.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for NSEI:GDL
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 6.5%
Equity Risk Premium S&P Global 7.9%
Infrastructure Unlevered Beta Simply Wall St/ S&P Global 0.67
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.669 (1 + (1- 35%) (103.23%))
1.079
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.08
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 6.48% + (1.079 * 7.85%)
14.95%

Discounted Cash Flow Calculation for NSEI:GDL using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Gateway Distriparks is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

NSEI:GDL DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 14.95%)
2020 3,116.80 Analyst x5 2,711.51
2021 2,217.00 Analyst x6 1,677.91
2022 2,380.00 Analyst x4 1,567.05
2023 2,575.08 Est @ 8.2% 1,475.02
2024 2,772.89 Est @ 7.68% 1,381.78
2025 2,975.89 Est @ 7.32% 1,290.11
2026 3,186.25 Est @ 7.07% 1,201.69
2027 3,405.86 Est @ 6.89% 1,117.48
2028 3,636.38 Est @ 6.77% 1,037.97
2029 3,879.36 Est @ 6.68% 963.33
Present value of next 10 years cash flows ₹14,423.00
NSEI:GDL DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ₹3,879.36 × (1 + 6.48%) ÷ (14.95% – 6.48%)
₹48,785.18
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹48,785.18 ÷ (1 + 14.95%)10
₹12,114.44
NSEI:GDL Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹14,423.00 + ₹12,114.44
₹26,537.44
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹26,537.44 / 108.73
₹244.07
NSEI:GDL Discount to Share Price
Calculation Result
Value per share (INR) From above. ₹244.07
Current discount Discount to share price of ₹86.75
= -1 x (₹86.75 - ₹244.07) / ₹244.07
64.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Gateway Distriparks is available for.
Intrinsic value
>50%
Share price is ₹86.75 vs Future cash flow value of ₹244.07
Current Discount Checks
For Gateway Distriparks to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Gateway Distriparks's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Gateway Distriparks's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Gateway Distriparks's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Gateway Distriparks's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
NSEI:GDL PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in INR ₹36.76
NSEI:GDL Share Price ** NSEI (2020-04-03) in INR ₹86.75
India Infrastructure Industry PE Ratio Median Figure of 7 Publicly-Listed Infrastructure Companies 5.53x
India Market PE Ratio Median Figure of 2,614 Publicly-Listed Companies 9.41x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Gateway Distriparks.

NSEI:GDL PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NSEI:GDL Share Price ÷ EPS (both in INR)

= 86.75 ÷ 36.76

2.36x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Gateway Distriparks is good value based on earnings compared to the IN Infrastructure industry average.
  • Gateway Distriparks is good value based on earnings compared to the India market.
Price based on expected Growth
Does Gateway Distriparks's expected growth come at a high price?
Raw Data
NSEI:GDL PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 2.36x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts
-11.9%per year
Asia Infrastructure Industry PEG Ratio Median Figure of 49 Publicly-Listed Infrastructure Companies 1.05x
India Market PEG Ratio Median Figure of 400 Publicly-Listed Companies 0.8x

*Line of best fit is calculated by linear regression .

NSEI:GDL PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 2.36x ÷ -11.9%

-0.2x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Gateway Distriparks earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Gateway Distriparks's assets?
Raw Data
NSEI:GDL PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in INR ₹123.96
NSEI:GDL Share Price * NSEI (2020-04-03) in INR ₹86.75
India Infrastructure Industry PB Ratio Median Figure of 12 Publicly-Listed Infrastructure Companies 0.25x
India Market PB Ratio Median Figure of 3,613 Publicly-Listed Companies 0.63x
NSEI:GDL PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NSEI:GDL Share Price ÷ Book Value per Share (both in INR)

= 86.75 ÷ 123.96

0.7x

* Primary Listing of Gateway Distriparks.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Gateway Distriparks is overvalued based on assets compared to the IN Infrastructure industry average.
X
Value checks
We assess Gateway Distriparks's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Infrastructure industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Infrastructure industry average (and greater than 0)? (1 check)
  5. Gateway Distriparks has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

GDL Future Performance

 How is Gateway Distriparks expected to perform in the next 1 to 3 years based on estimates from 10 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-11.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Gateway Distriparks expected to grow at an attractive rate?
  • Gateway Distriparks's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 6.5%.
Growth vs Market Checks
  • Gateway Distriparks's earnings are expected to decrease over the next 1-3 years, this is below the India market average.
  • Gateway Distriparks's revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
NSEI:GDL Future Growth Rates Data Sources
Data Point Source Value (per year)
NSEI:GDL Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts -11.9%
NSEI:GDL Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 10 Analysts 9.2%
Asia Infrastructure Industry Earnings Growth Rate Market Cap Weighted Average 11.5%
Asia Infrastructure Industry Revenue Growth Rate Market Cap Weighted Average 8.9%
India Market Earnings Growth Rate Market Cap Weighted Average 19.2%
India Market Revenue Growth Rate Market Cap Weighted Average 8.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
NSEI:GDL Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
NSEI:GDL Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-03-31 15,221 3,010 1,088 7
2021-03-31 13,684 2,691 858 10
2020-04-06
2020-03-31 12,919 3,518 1,133 9
NSEI:GDL Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2019-12-31 11,129 4,000
2019-09-30 9,170 2,949 3,924
2019-06-30 6,964 3,929
2019-03-31 4,306 1,212 3,651
2018-12-31 4,128 964
2018-09-30 4,068 998
2018-06-30 3,999 1,002
2018-03-31 3,955 847 827
2017-03-31 3,934 613 744

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Gateway Distriparks's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Gateway Distriparks's revenue is expected to grow by 9.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
NSEI:GDL Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below

All data from Gateway Distriparks Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:GDL Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-03-31 10.50 13.30 8.20 6.00
2021-03-31 8.54 11.60 6.00 9.00
2020-04-06
2020-03-31 10.43 22.80 2.80 9.00
NSEI:GDL Past Financials Data
Date (Data in INR Millions) EPS *
2019-12-31 36.76
2019-09-30 36.09
2019-06-30 36.15
2019-03-31 33.58
2018-12-31 8.87
2018-09-30 9.18
2018-06-30 9.21
2018-03-31 7.61
2017-03-31 6.84

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Gateway Distriparks is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Gateway Distriparks's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Asia market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Asia market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Gateway Distriparks has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

GDL Past Performance

  How has Gateway Distriparks performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Gateway Distriparks's growth in the last year to its industry (Infrastructure).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Gateway Distriparks's year on year earnings growth rate has been positive over the past 5 years.
  • Gateway Distriparks's 1-year earnings growth exceeds its 5-year average (314.9% vs 17.6%)
  • Gateway Distriparks's earnings growth has exceeded the IN Infrastructure industry average in the past year (314.9% vs 29.8%).
Earnings and Revenue History
Gateway Distriparks's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Gateway Distriparks Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

NSEI:GDL Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 11,128.66 3,999.83 38.11
2019-09-30 9,169.64 3,924.43 38.11
2019-06-30 6,964.13 3,928.70 38.11
2019-03-31 4,306.12 3,651.29 38.11
2018-12-31 4,128.40 963.94 28.37
2018-09-30 4,068.43 998.34 28.37
2018-06-30 3,998.57 1,001.54 28.37
2018-03-31 3,955.02 827.24 27.55
2017-03-31 3,934.00 743.59 24.58
2016-03-31 3,879.14 1,232.26 24.53
2015-12-31 10,592.56 1,319.32 424.64
2015-09-30 10,642.77 1,553.45 424.64
2015-06-30 10,959.14 1,724.83 424.64
2015-03-31 11,113.23 1,877.70 54.16
2014-12-31 11,118.64 1,792.55 536.46
2014-09-30 10,867.55 1,568.02 536.46
2014-06-30 10,456.26 1,427.40
2014-03-31 10,127.88 1,358.34 473.91
2013-12-31 10,130.89 1,292.08 422.13
2013-09-30 10,000.57 1,253.50 422.13
2013-06-30 9,673.41 1,214.97 422.13

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Gateway Distriparks has efficiently used shareholders’ funds last year (Return on Equity greater than 20%).
  • Gateway Distriparks used its assets more efficiently than the IN Infrastructure industry average last year based on Return on Assets.
  • Gateway Distriparks has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Gateway Distriparks's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Infrastructure industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Gateway Distriparks has a total score of 6/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

GDL Health

 How is Gateway Distriparks's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Gateway Distriparks's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Gateway Distriparks is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Gateway Distriparks's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Gateway Distriparks's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Gateway Distriparks Company Filings, last reported 3 months ago.

NSEI:GDL Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 13,583.47 9,737.19 847.00
2019-09-30 13,583.47 7,985.11 847.00
2019-06-30 13,315.59 8,316.87 696.48
2019-03-31 13,315.59 8,316.87 696.48
2018-12-31 10,139.17 1,422.90 1,457.00
2018-09-30 10,139.17 1,422.90 1,457.00
2018-06-30 10,180.96 1,475.11 1,723.54
2018-03-31 10,180.96 1,475.11 1,723.54
2017-03-31 10,262.81 1,282.14 288.96
2016-03-31 10,275.98 551.47 371.02
2015-12-31 12,979.60 1,734.56 1,912.46
2015-09-30 12,979.60 1,734.56 1,912.46
2015-06-30 12,450.29 1,819.88 1,553.72
2015-03-31 12,450.29 1,819.88 1,553.72
2014-12-31 11,885.91 1,402.16 998.33
2014-09-30 11,885.91 1,402.16 998.33
2014-06-30 12,581.64 2,761.50 1,489.30
2014-03-31 12,582.37 3,240.82 1,489.30
2013-12-31 12,873.27 2,326.77 1,583.92
2013-09-30 12,873.27 2,326.77 1,583.92
2013-06-30 11,651.24 2,520.22 927.78
  • Gateway Distriparks's level of debt (58.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (11.8% vs 58.8% today).
  • Debt is well covered by operating cash flow (36.9%, greater than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 2.1x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Gateway Distriparks's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Gateway Distriparks has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

GDL Dividends

 What is Gateway Distriparks's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
5.19%
Current annual income from Gateway Distriparks dividends. Estimated to be 4.96% next year.
If you bought ₹2,000 of Gateway Distriparks shares you are expected to receive ₹104 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Gateway Distriparks's pays a higher dividend yield than the bottom 25% of dividend payers in India (0.96%).
  • Gateway Distriparks's dividend is above the markets top 25% of dividend payers in India (4.06%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
NSEI:GDL Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
India Infrastructure Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 1.7%
India Market Average Dividend Yield Market Cap Weighted Average of 1419 Stocks 2%
India Minimum Threshold Dividend Yield 10th Percentile 0.4%
India Bottom 25% Dividend Yield 25th Percentile 1%
India Top 25% Dividend Yield 75th Percentile 4.1%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

NSEI:GDL Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2022-03-31 4.40 4.00
2021-03-31 4.23 6.00
2020-04-06
2020-03-31 4.46 5.00
NSEI:GDL Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2020-03-12 4.500 4.929
2019-05-14 4.500 4.040
2018-05-16 7.000 4.911
2017-11-09 7.000 3.340
2017-05-18 7.000 2.828
2016-11-10 6.000 2.422
2016-04-27 7.000 2.526
2016-02-03 7.000 2.698
2015-04-29 7.000 2.074
2014-08-05 7.000 2.185
2014-05-02 7.000 3.145
2013-06-27 7.000 5.670
2013-05-09 7.000 5.989
2011-10-14 4.000 2.911
2011-09-21 5.000 3.565
2011-04-26 4.000 3.172
2010-09-21 3.500 3.127
2010-04-30 3.500 3.094
2009-06-25 3.500 2.977
2009-06-24 3.500 3.258
2009-05-05 3.000 3.479

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Gateway Distriparks's earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (8.2x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.1x coverage).
X
Income/ dividend checks
We assess Gateway Distriparks's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.4%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Gateway Distriparks afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Gateway Distriparks has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

GDL Management

 What is the CEO of Gateway Distriparks's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Sachin Bhanushali
AGE 54
TENURE AS CEO 0.7 years
CEO Bio

Mr. Sachin Surendra Bhanushali serves as Chief Executive Officer at Gateway Distriparks Limited since August 14, 2019. Mr. Bhanushali has been the Chief Executive Officer of GatewayRail Freight Limited since December 1, 2014 and serves as its Whole Time Director. Mr. Bhanushali served as Deputy Chief Executive Officer of GatewayRail Freight Ltd. and served as its President. An accomplished man, he has twenty years of hands-on experience in containers and bulk-break logistics of steel, cement and coal sectors. He holds a Master's degree in commerce and business economics. Mr. Bhanushali is a member of the Working Group on Railways Sector for the Formulation of the Twelfth Five Year Plan (2012-17) and a member of Service Export Promotion Council, set up by Ministry of Commerce and Industry.

CEO Compensation
  • Insufficient data for Sachin to compare compensation growth.
  • Insufficient data for Sachin to establish whether their remuneration is reasonable compared to companies of similar size in India.
Management Team Tenure

Average tenure and age of the Gateway Distriparks management team in years:

0.7
Average Tenure
50
Average Age
  • The average tenure for the Gateway Distriparks management team is less than 2 years, this suggests a new team.
Management Team

Prem Kishan Gupta

TITLE
Chairman of the Board & MD
COMPENSATION
₹26M
AGE
61

Ishaan Gupta

TITLE
Joint MD & Director
COMPENSATION
₹26M
AGE
30

Sachin Bhanushali

TITLE
Chief Executive Officer
AGE
54
TENURE
0.7 yrs

Sandeep Shaw

TITLE
Chief Financial Officer
AGE
50
TENURE
0.7 yrs

Kartik Aiyer

TITLE
General Manager of Finance & Accounts

Veena Nair

TITLE
Company Secretary & Compliance Officer
AGE
46
TENURE
0.7 yrs
Board of Directors Tenure

Average tenure and age of the Gateway Distriparks board of directors in years:

4.5
Average Tenure
60
Average Age
  • The tenure for the Gateway Distriparks board of directors is about average.
Board of Directors

Ishaan Gupta

TITLE
Joint MD & Director
COMPENSATION
₹26M
AGE
30
TENURE
7.9 yrs

Shabbir Hassanbhai

TITLE
Non-Executive Independent Director
COMPENSATION
₹5M
AGE
72

Prem Kishan Gupta

TITLE
Chairman of the Board & MD
COMPENSATION
₹26M
AGE
61
TENURE
5 yrs

Bhaskar Reddy

TITLE
Non-Executive Independent Director
COMPENSATION
₹3M
AGE
66
TENURE
5.9 yrs

Arun Gupta

TITLE
Non-Executive Independent Director
COMPENSATION
₹3M
TENURE
4 yrs

Mamta Gupta

TITLE
Non-Executive Director
COMPENSATION
₹3M
AGE
51
TENURE
4.5 yrs

Shukla Wassan

TITLE
Additional Independent Director
AGE
59
TENURE
0.1 yrs

Samvid Gupta

TITLE
Additional Non-Executive Director
TENURE
0.1 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Gateway Distriparks individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
29. Jan 20 Buy Sachin Bhanushali Individual 27. Jan 20 27. Jan 20 222,500 ₹136.56 ₹30,384,172
30. Jan 20 Buy Sachin Bhanushali Individual 28. Jan 20 29. Jan 20 87,500 ₹139.83 ₹12,234,716
27. Aug 19 Buy Sachin Bhanushali Individual 23. Aug 19 26. Aug 19 105,000 ₹96.01 ₹10,080,835
X
Management checks
We assess Gateway Distriparks's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Gateway Distriparks has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

GDL News

Simply Wall St News

Some Gateway Distriparks (NSE:GDL) Shareholders Have Copped A Big 64% Share Price Drop

But the last three years have been particularly tough on longer term Gateway Distriparks Limited (NSE:GDL) shareholders. … Although the share price is down over three years, Gateway Distriparks actually managed to grow EPS by 47% per year in that time. … It is important to consider the total shareholder return, as well as the share price return, for any given stock.

Simply Wall St -

A Spotlight On Gateway Distriparks Limited's (NSE:GDL) Fundamentals

In the case of Gateway Distriparks Limited (NSE:GDL), there's is a dependable dividend payer with an impressive history of delivering benchmark-beating performance. … Solid track record average dividend payer GDL delivered a triple-digit bottom-line expansion over the past couple of years, with its most recent earnings level surpassing its average level over the last five years. … NSEI:GDL Historical Dividend Yield, August 19th 2019 Next Steps: For Gateway Distriparks, I've put together three pertinent aspects you should further examine: Future Outlook: What are well-informed industry analysts predicting for GDL’s future growth?

Simply Wall St -

Is Gateway Distriparks Limited (NSE:GDL) Worth ₹105 Based On Its Intrinsic Value?

Today we will run through one way of estimating the intrinsic value of Gateway Distriparks Limited (NSE:GDL) by projecting its future cash flows and then discounting them to today's value. … Generally we assume that a dollar today is more valuable than a dollar in the future, and so the sum of these future cash flows is then discounted to today's value: 10-year free cash flow (FCF) estimate 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 Levered FCF (₹, Millions) ₹1.4b ₹1.3b ₹1.2b ₹1.2b ₹1.2b ₹1.3b ₹1.3b ₹1.4b ₹1.5b ₹1.6b Growth Rate Estimate Source Analyst x4 Analyst x4 Est @ -3.81% Est @ -0.4% Est @ 1.99% Est @ 3.66% Est @ 4.82% Est @ 5.64% Est @ 6.21% Est @ 6.61% Present Value (₹, Millions) Discounted @ 17.47% ₹1.2k ₹914.0 ₹748.5 ₹634.6 ₹551.0 ₹486.2 ₹433.9 ₹390.2 ₹352.8 ₹320.2 ("Est" = FCF growth rate estimated by Simply Wall St) Present Value of 10-year Cash Flow (PVCF)= ₹6.0b We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. … NSEI:GDL Intrinsic value, August 5th 2019 Important assumptions Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows.

Simply Wall St -

Do You Know What Gateway Distriparks Limited's (NSE:GDL) P/E Ratio Means?

See our latest analysis for Gateway Distriparks How Do You Calculate Gateway Distriparks's P/E Ratio? … The formula for P/E is: Price to Earnings Ratio = Price per Share ÷ Earnings per Share (EPS) Or for Gateway Distriparks: P/E of 3.39 = ₹113.7 ÷ ₹33.58 (Based on the year to March 2019.) Is A High Price-to-Earnings Ratio Good? … How Does Gateway Distriparks's Debt Impact Its P/E Ratio?

Simply Wall St -

Why We’re Not Keen On Gateway Distriparks Limited’s (NSE:GDL) 2.4% Return On Capital

The formula for calculating the return on capital employed is: Return on Capital Employed = Earnings Before Interest and Tax (EBIT) ÷ (Total Assets - Current Liabilities) Or for Gateway Distriparks: 0.024 = ₹498m ÷ (₹23b - ₹2.2b) (Based on the trailing twelve months to March 2019.) Therefore, Gateway Distriparks has an ROCE of 2.4%. … How Gateway Distriparks's Current Liabilities Impact Its ROCE Current liabilities are short term bills and invoices that need to be paid in 12 months or less. … The ROCE equation subtracts current liabilities from capital employed, so a company with a lot of current liabilities appears to have less capital employed, and a higher ROCE than otherwise.

Simply Wall St -

Should You Be Excited About Gateway Distriparks Limited's (NSE:GDL) 27% Return On Equity?

The formula for ROE is: Return on Equity = Net Profit ÷ Shareholders' Equity Or for Gateway Distriparks: 27% = ₹3.7b ÷ ₹13b (Based on the trailing twelve months to March 2019.) Most know that net profit is the total earnings after all expenses, but the concept of shareholders' equity is a little more complicated. … Does Gateway Distriparks Have A Good ROE? … Combining Gateway Distriparks's Debt And Its 27% Return On Equity While Gateway Distriparks does have some debt, with debt to equity of just 0.58, we wouldn't say debt is excessive.

Simply Wall St -

Why Gateway Distriparks Limited (NSE:GDL) Is A Dividend Rockstar

Dividend paying stocks like Gateway Distriparks Limited (NSE:GDL) tend to be popular with investors, and for good reason - some research suggests a significant amount of all stock market returns come from reinvested dividends. On the other hand, investors have been known to buy a stock because of its yield, and then lose money if the company's dividend doesn't live up to expectations. In this case, Gateway Distriparks likely looks attractive to investors, given its 3.3% dividend yield and a payment history of over ten years. It would not be a surprise to discover that many investors buy it for the dividends. Some simple analysis can offer a lot of insights when buying a company for its dividend, and we'll go through this below. Explore this interactive chart for our latest analysis on Gateway Distriparks! NSEI:GDL Historical Dividend Yield, June 17th 2019 Payout ratios Dividends are typically paid from company earnings. If a company pays more in dividends than it earned, then the dividend might become unsustainable - hardly an ideal situation. As a result, we should always investigate whether a company can afford its dividend, measured as a percentage of a company's net income after tax. In the last year, Gateway Distriparks paid out 13% of its profit as dividends. We'd say its dividends are thoroughly covered by earnings. Is Gateway Distriparks's Balance Sheet Risky? As Gateway Distriparks has a meaningful amount of debt, we need to check its balance sheet to see if the company might have debt risks. A rough way to check this is with these two simple ratios: a) net debt divided by EBITDA (earnings before interest, tax, depreciation and amortisation), and b) net interest cover. Net debt to EBITDA is a measure of a company's total debt. Net interest cover measures the ability to meet interest payments on debt. Essentially we check that a) a company does not have too much debt, and b) that it can afford to pay the interest. … Strong earnings per share (EPS) growth might encourage our interest in the company despite fluctuating dividends, which is why it's great to see Gateway Distriparks has grown its earnings per share at 22% per annum over the past five years. Earnings per share have grown rapidly, and the company is retaining a majority of its earnings. We think this is ideal from an investment perspective, if the company is able to reinvest these earnings effectively. Conclusion Dividend investors should always want to know if a) a company's dividends are affordable, b) if there is a track record of consistent payments, and c) if the dividend is capable of growing. … Earnings growth generally bodes well for the future value of company dividend payments.

Simply Wall St -

Some Gateway Distriparks (NSE:GDL) Shareholders Have Copped A Big 51% Share Price Drop

In fact, the share price is down 51% in the last three years, falling well short of the market return. … Although the share price is down over three years, Gateway Distriparks actually managed to grow EPS by 44% per year in that time. … As it happens, Gateway Distriparks's TSR for the last 3 years was -46%, which exceeds the share price return mentioned earlier.

Simply Wall St -

Need To Know: Gateway Distriparks Limited (NSE:GDL) Insiders Have Been Buying Shares

See our latest analysis for Gateway Distriparks The Last 12 Months Of Insider Transactions At Gateway Distriparks Over the last year, we can see that the biggest insider purchase was by Sachin Bhanushali for ₹55m worth of shares, at about ₹183 per share. … NSEI:GDL Recent Insider Trading, May 20th 2019 Gateway Distriparks is not the only stock that insiders are buying. … Judging from their transactions, and high insider ownership, Gateway Distriparks insiders feel good about the company's future.

Simply Wall St -

Why Fundamental Investors Might Love Gateway Distriparks Limited (NSE:GDL)

Help shape the future of investing tools and you could win a $250 gift card! … I've been keeping an eye on Gateway Distriparks Limited (NSE:GDL) because I'm attracted to its fundamentals. … Looking at the company as a whole, as a potential stock investment, I believe GDL has a lot to offer.

Simply Wall St -

GDL Company Info

Description

Gateway Distriparks Limited, together with its subsidiaries, engages in the container related logistics business in India. It operates container freight stations (CFS), which are facilities set up for the purpose of in-transit container handling, examination, and assessment of cargo with respect to import and export regulatory clearances. The company offers various services at its CFSs, including container yards, customs handling, general warehousing, bonded warehousing, cargo stuffing and de-stuffing, first and last-mile connectivity through own fleet of trailers, empty container handling, container repair, and customized solutions for customers handling carious cargo, as well as value added services, such as palletization, sheet wrapping, etc. It also provides cold chain and inter-modal logistics services; and operates rail-linked inland container depots. The company operates 2 CFSs at Navi Mumbai, 2 at Chennai, 1 at Visakhapatnam, 1 at Kochi, and 1 at Krishapatnam with a total capacity of 720,000 TEUs, as well as a fleet of 28 rakes and 278 road trailers. The company was incorporated in 1994 and is headquartered in Navi Mumbai, India.

Details
Name: Gateway Distriparks Limited
GDL
Exchange: NSEI
Founded: 1994
₹9,432,158,250
108,728,049
Website: http://www.gateway-distriparks.com
Address: Gateway Distriparks Limited
Sector 6, Dronagiri,
Taluka Uran,
Navi Mumbai,
Maharashtra, 400707,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NSEI GDL Equity Shares National Stock Exchange of India IN INR 31. Mar 2005
BSE 532622 Equity Shares Mumbai Stock Exchange IN INR 31. Mar 2005
Number of employees
Current staff
Staff numbers
0
Gateway Distriparks employees.
Industry
Marine Ports and Services
Transportation
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/06 13:37
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2020/03/24
Last earnings filing: 2020/01/22
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.