| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 399 | 393 | 375 | 353 | 390 | 403 | 535 | 550 | 567 | 560 | 534 | 549 | |
Growth YoY Revenue Growth YoY% | 11.0 | 15.2 | -0.5 | -4.5 | -2.1 | 2.4 | 42.7 | 55.9 | 45.5 | 39.2 | -0.2 | -0.2 |
| 295 | 295 | 292 | 268 | 293 | 306 | 427 | 431 | 447 | 438 | 416 | 432 | |
| 103 | 98 | 83 | 85 | 97 | 97 | 108 | 119 | 120 | 122 | 118 | 117 | |
OPM OPM% | 25.9 | 24.9 | 22.2 | 24.0 | 24.8 | 24.0 | 20.1 | 21.7 | 21.2 | 21.9 | 22.1 | 21.3 |
| 4 | 4 | 8 | 5 | 5 | 395 | -241 | 4 | 3 | 3 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 12 | 11 | 11 | 10 | 15 | 15 | 16 | 15 | 14 | 13 |
Depreciation DepreciationCr | 23 | 24 | 23 | 26 | 26 | 26 | 37 | 37 | 39 | 39 | 39 | 39 |
PBT PBTCr | 73 | 66 | 57 | 53 | 65 | 455 | -186 | 72 | 69 | 72 | 70 | 71 |
| -1 | 2 | 0 | 4 | 5 | 0 | 5 | 10 | 2 | 5 | 7 | 20 | |
| 74 | 65 | 57 | 49 | 60 | 456 | -191 | 62 | 66 | 67 | 64 | 51 | |
Growth YoY PAT Growth YoY% | 23.5 | 16.7 | -17.7 | -23.0 | -18.2 | 605.8 | -438.0 | 26.7 | 10.2 | -85.3 | 133.4 | -17.6 |
NPM NPM% | 18.4 | 16.4 | 15.1 | 13.9 | 15.4 | 113.2 | -35.7 | 11.3 | 11.7 | 12.0 | 11.9 | 9.3 |
| 1.5 | 1.3 | 1.1 | 1.0 | 1.2 | 9.1 | -3.9 | 1.2 | 1.3 | 1.4 | 1.2 | 1.0 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 399 | 393 | 375 | 353 | 390 | 403 | 535 | 550 | 567 | 560 | 534 | 549 | |
Growth YoY Revenue Growth YoY% | 11.0 | 15.2 | -0.5 | -4.5 | -2.1 | 2.4 | 42.7 | 55.9 | 45.5 | 39.2 | -0.2 | -0.2 |
| 295 | 295 | 292 | 268 | 293 | 306 | 427 | 431 | 447 | 438 | 416 | 432 | |
| 103 | 98 | 83 | 85 | 97 | 97 | 108 | 119 | 120 | 122 | 118 | 117 | |
OPM OPM% | 25.9 | 24.9 | 22.2 | 24.0 | 24.8 | 24.0 | 20.1 | 21.7 | 21.2 | 21.9 | 22.1 | 21.3 |
| 4 | 4 | 8 | 5 | 5 | 395 | -241 | 4 | 3 | 3 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 12 | 12 | 12 | 11 | 11 | 10 | 15 | 15 | 16 | 15 | 14 | 13 |
Depreciation DepreciationCr | 23 | 24 | 23 | 26 | 26 | 26 | 37 | 37 | 39 | 39 | 39 | 39 |
PBT PBTCr | 73 | 66 | 57 | 53 | 65 | 455 | -186 | 72 | 69 | 72 | 70 | 71 |
| -1 | 2 | 0 | 4 | 5 | 0 | 5 | 10 | 2 | 5 | 7 | 20 | |
| 74 | 65 | 57 | 49 | 60 | 456 | -191 | 62 | 66 | 67 | 64 | 51 | |
Growth YoY PAT Growth YoY% | 23.5 | 16.7 | -17.7 | -23.0 | -18.2 | 605.8 | -438.0 | 26.7 | 10.2 | -85.3 | 133.4 | -17.6 |
NPM NPM% | 18.4 | 16.4 | 15.1 | 13.9 | 15.4 | 113.2 | -35.7 | 11.3 | 11.7 | 12.0 | 11.9 | 9.3 |
| 1.5 | 1.3 | 1.1 | 1.0 | 1.2 | 9.1 | -3.9 | 1.2 | 1.3 | 1.4 | 1.2 | 1.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 691 | 730 | 1,292 | 1,179 | 1,374 | 1,421 | 1,536 | 1,681 | 2,212 | 2,211 |
Growth Revenue Growth% | 5.7 | -8.7 | 16.5 | 3.4 | 8.1 | 9.4 | 31.6 | 17.7 | ||
| 521 | 587 | 978 | 866 | 1,005 | 1,052 | 1,157 | 1,295 | 1,732 | 1,733 | |
| 170 | 144 | 314 | 313 | 369 | 368 | 380 | 386 | 480 | 478 | |
OPM OPM% | 24.6 | 19.6 | 24.3 | 26.5 | 26.8 | 25.9 | 24.7 | 23.0 | 21.7 | 21.6 |
| 8 | 12 | 26 | 11 | 34 | 27 | 23 | 164 | 15 | 17 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 103 | 79 | 65 | 45 | 46 | 48 | 59 | 58 |
Depreciation DepreciationCr | 47 | 50 | 133 | 131 | 128 | 104 | 95 | 115 | 153 | 155 |
PBT PBTCr | 119 | 92 | 103 | 113 | 210 | 246 | 261 | 387 | 283 | 282 |
| 14 | 32 | -6 | 19 | -14 | 4 | 3 | 13 | 23 | 34 | |
PAT PATCr | 105 | 61 | 109 | 94 | 224 | 242 | 258 | 374 | 259 | 248 |
Growth PAT Growth% | -42.1 | -13.6 | 136.9 | 8.1 | 6.8 | 44.7 | -30.6 | -35.8 | ||
NPM NPM% | 15.2 | 8.3 | 8.5 | 8.0 | 16.3 | 17.0 | 16.8 | 22.2 | 11.7 | 11.2 |
| 5.2 | 3.0 | 7.5 | 1.9 | 4.5 | 4.8 | 5.1 | 7.4 | 5.1 | 4.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 691 | 730 | 1,292 | 1,179 | 1,374 | 1,421 | 1,536 | 1,681 | 2,212 | 2,211 |
Growth Revenue Growth% | 5.7 | -8.7 | 16.5 | 3.4 | 8.1 | 9.4 | 31.6 | 17.7 | ||
| 521 | 587 | 978 | 866 | 1,005 | 1,052 | 1,157 | 1,295 | 1,732 | 1,733 | |
| 170 | 144 | 314 | 313 | 369 | 368 | 380 | 386 | 480 | 478 | |
OPM OPM% | 24.6 | 19.6 | 24.3 | 26.5 | 26.8 | 25.9 | 24.7 | 23.0 | 21.7 | 21.6 |
| 8 | 12 | 26 | 11 | 34 | 27 | 23 | 164 | 15 | 17 | |
Interest Expense Interest ExpenseCr | 11 | 13 | 103 | 79 | 65 | 45 | 46 | 48 | 59 | 58 |
Depreciation DepreciationCr | 47 | 50 | 133 | 131 | 128 | 104 | 95 | 115 | 153 | 155 |
PBT PBTCr | 119 | 92 | 103 | 113 | 210 | 246 | 261 | 387 | 283 | 282 |
| 14 | 32 | -6 | 19 | -14 | 4 | 3 | 13 | 23 | 34 | |
PAT PATCr | 105 | 61 | 109 | 94 | 224 | 242 | 258 | 374 | 259 | 248 |
Growth PAT Growth% | -42.1 | -13.6 | 136.9 | 8.1 | 6.8 | 44.7 | -30.6 | -35.8 | ||
NPM NPM% | 15.2 | 8.3 | 8.5 | 8.0 | 16.3 | 17.0 | 16.8 | 22.2 | 11.7 | 11.2 |
| 5.2 | 3.0 | 7.5 | 1.9 | 4.5 | 4.8 | 5.1 | 7.4 | 5.1 | 4.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 202 | 202 | 109 | 500 | 500 | 500 | 500 | 500 | 500 |
Reserves ReservesCr | 156 | 217 | 1,208 | 975 | 1,137 | 1,277 | 1,433 | 1,704 | 1,793 |
| 73 | 69 | 291 | 330 | 332 | 327 | 306 | 394 | 419 | |
| 106 | 171 | 818 | 587 | 456 | 389 | 401 | 610 | 557 | |
| 947 | 1,070 | 2,437 | 2,402 | 2,435 | 2,504 | 2,654 | 3,457 | 3,522 | |
| 176 | 236 | 215 | 267 | 329 | 243 | 226 | 419 | 450 | |
| 771 | 834 | 2,221 | 2,136 | 2,105 | 2,261 | 2,428 | 3,038 | 3,072 | |
| 947 | 1,070 | 2,437 | 2,402 | 2,435 | 2,504 | 2,654 | 3,457 | 3,522 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 202 | 202 | 109 | 500 | 500 | 500 | 500 | 500 | 500 |
Reserves ReservesCr | 156 | 217 | 1,208 | 975 | 1,137 | 1,277 | 1,433 | 1,704 | 1,793 |
| 73 | 69 | 291 | 330 | 332 | 327 | 306 | 394 | 419 | |
| 106 | 171 | 818 | 587 | 456 | 389 | 401 | 610 | 557 | |
| 947 | 1,070 | 2,437 | 2,402 | 2,435 | 2,504 | 2,654 | 3,457 | 3,522 | |
| 176 | 236 | 215 | 267 | 329 | 243 | 226 | 419 | 450 | |
| 771 | 834 | 2,221 | 2,136 | 2,105 | 2,261 | 2,428 | 3,038 | 3,072 | |
| 947 | 1,070 | 2,437 | 2,402 | 2,435 | 2,504 | 2,654 | 3,457 | 3,522 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 132 | 140 | 303 | 308 | 366 | 324 | 321 | 385 | 469 | |
| -133 | -183 | -19 | 24 | -43 | -207 | -117 | -111 | -126 | |
| 1 | 43 | -336 | -228 | -211 | -215 | -272 | -267 | -338 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -52 | 103 | 112 | -98 | -67 | 7 | 5 |
Free Cash Flow Free Cash FlowCr | 42 | 8 | 299 | 269 | 321 | 109 | 248 | 370 | |
CFO To PAT CFO To PAT% | 125.8 | 230.1 | 276.6 | 325.6 | 163.3 | 134.0 | 124.5 | 103.0 | 180.8 |
CFO To EBITDA CFO To EBITDA% | 77.7 | 97.3 | 96.5 | 98.3 | 99.2 | 88.0 | 84.7 | 99.8 | 97.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| 132 | 140 | 303 | 308 | 366 | 324 | 321 | 385 | 469 | |
| -133 | -183 | -19 | 24 | -43 | -207 | -117 | -111 | -126 | |
| 1 | 43 | -336 | -228 | -211 | -215 | -272 | -267 | -338 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | -52 | 103 | 112 | -98 | -67 | 7 | 5 |
Free Cash Flow Free Cash FlowCr | 42 | 8 | 299 | 269 | 321 | 109 | 248 | 370 | |
CFO To PAT CFO To PAT% | 125.8 | 230.1 | 276.6 | 325.6 | 163.3 | 134.0 | 124.5 | 103.0 | 180.8 |
CFO To EBITDA CFO To EBITDA% | 77.7 | 97.3 | 96.5 | 98.3 | 99.2 | 88.0 | 84.7 | 99.8 | 97.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,308 | 3,131 | 5,006 | 2,990 | 2,523 | 2,632 | ||||
Price To Earnings Price To Earnings | 14.8 | 13.1 | 19.5 | 8.1 | 9.9 | 10.8 | ||||
Price To Sales Price To Sales | 2.4 | 2.2 | 3.3 | 1.8 | 1.1 | 1.2 | ||||
Price To Book Price To Book | 2.0 | 1.8 | 2.6 | 1.4 | 1.1 | 1.1 | ||||
EV To EBITDA EV To EBITDA | 10.1 | 9.7 | 14.5 | 9.6 | 5.8 | 6.8 | ||||
GPM GPM% | 98.6 | 98.7 | 33.6 | 36.5 | 35.3 | 34.2 | 33.7 | 33.5 | ||
OPM OPM% | 24.6 | 19.6 | 24.3 | 26.5 | 26.8 | 25.9 | 24.7 | 23.0 | 21.7 | 21.6 |
NPM NPM% | 15.2 | 8.3 | 8.5 | 8.0 | 16.3 | 17.0 | 16.8 | 22.2 | 11.7 | 11.2 |
ROCE ROCE% | 28.4 | 18.2 | 9.3 | 8.8 | 12.2 | 12.6 | 12.6 | 14.9 | 13.2 | 13.2 |
ROE ROE% | 29.3 | 14.5 | 8.3 | 6.4 | 13.7 | 13.6 | 13.4 | 17.0 | 11.3 | 11.3 |
ROA ROA% | 11.1 | 5.7 | 4.5 | 3.9 | 9.2 | 9.7 | 9.7 | 10.8 | 7.4 | 7.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,308 | 3,131 | 5,006 | 2,990 | 2,523 | 2,632 | ||||
Price To Earnings Price To Earnings | 14.8 | 13.1 | 19.5 | 8.1 | 9.9 | 10.8 | ||||
Price To Sales Price To Sales | 2.4 | 2.2 | 3.3 | 1.8 | 1.1 | 1.2 | ||||
Price To Book Price To Book | 2.0 | 1.8 | 2.6 | 1.4 | 1.1 | 1.1 | ||||
EV To EBITDA EV To EBITDA | 10.1 | 9.7 | 14.5 | 9.6 | 5.8 | 6.8 | ||||
GPM GPM% | 98.6 | 98.7 | 33.6 | 36.5 | 35.3 | 34.2 | 33.7 | 33.5 | ||
OPM OPM% | 24.6 | 19.6 | 24.3 | 26.5 | 26.8 | 25.9 | 24.7 | 23.0 | 21.7 | 21.6 |
NPM NPM% | 15.2 | 8.3 | 8.5 | 8.0 | 16.3 | 17.0 | 16.8 | 22.2 | 11.7 | 11.2 |
ROCE ROCE% | 28.4 | 18.2 | 9.3 | 8.8 | 12.2 | 12.6 | 12.6 | 14.9 | 13.2 | 13.2 |
ROE ROE% | 29.3 | 14.5 | 8.3 | 6.4 | 13.7 | 13.6 | 13.4 | 17.0 | 11.3 | 11.3 |
ROA ROA% | 11.1 | 5.7 | 4.5 | 3.9 | 9.2 | 9.7 | 9.7 | 10.8 | 7.4 | 7.4 |
Documents — Gateway Distriparks Ltd
Concall Transcript Summaries — Gateway Distriparks Ltd