Gati Ltd
NSE:GATI

Watchlist Manager
Gati Ltd Logo
Gati Ltd
NSE:GATI
Watchlist
Price: 115.35 INR 7.55% Market Closed
Market Cap: 15B INR
Have any thoughts about
Gati Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

17.2B
+0.4%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+32%
5 Years
-6%
7 Years
+2%
10 Years
+29%
-33.5m
Operating Income
Growth Rates:
1 Year
-
3 Years
+93%
5 Years
-
7 Years
-
10 Years
-
-229.1m
-51%
Net Income
Growth Rates:
1 Year
-225%
3 Years
+79%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Gati Ltd

Revenue
17.2B INR
Cost of Revenue
-13.3B INR
Gross Profit
4B INR
Operating Expenses
-4B INR
Operating Income
-33.5m INR
Other Expenses
-195.6m INR
Net Income
-229.1m INR

Income Statement
Gati Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023
Revenue
Revenue
13 367
N/A
13 723
+3%
11 149
-19%
15 119
+36%
15 605
+3%
16 145
+3%
16 481
+2%
16 667
+1%
16 598
0%
16 536
0%
16 670
+1%
16 763
+1%
16 970
+1%
17 041
+0%
16 910
-1%
16 922
+0%
16 725
-1%
16 961
+1%
17 365
+2%
17 655
+2%
18 271
+3%
18 591
+2%
18 632
+0%
18 655
+0%
18 377
-1%
18 010
-2%
17 117
-5%
14 116
-18%
13 063
-7%
12 556
-4%
13 142
+5%
14 330
+9%
14 979
+5%
15 186
+1%
14 899
-2%
16 307
+9%
16 665
+2%
16 941
+2%
17 232
+2%
17 184
0%
17 247
+0%
Gross Profit
Cost of Revenue
(10 082)
(10 372)
(2 284)
(11 324)
(11 626)
(11 991)
(2 901)
(12 222)
(12 119)
(12 028)
(2 603)
(12 177)
(12 369)
(12 452)
(3 120)
(12 621)
(12 525)
(12 784)
(3 480)
(13 343)
(13 916)
(14 236)
(4 311)
(14 292)
(14 100)
(13 797)
(4 490)
(10 932)
(10 036)
(9 601)
(3 006)
(10 830)
(11 351)
(11 618)
(2 524)
(12 550)
(12 769)
(12 895)
(2 818)
(13 052)
(13 283)
Gross Profit
3 285
N/A
3 350
+2%
8 865
+165%
3 795
-57%
3 978
+5%
4 154
+4%
13 580
+227%
4 445
-67%
4 480
+1%
4 508
+1%
14 067
+212%
4 586
-67%
4 602
+0%
4 589
0%
13 790
+200%
4 300
-69%
4 200
-2%
4 177
-1%
13 885
+232%
4 312
-69%
4 355
+1%
4 355
+0%
14 321
+229%
4 363
-70%
4 277
-2%
4 212
-2%
12 627
+200%
3 184
-75%
3 027
-5%
2 955
-2%
10 137
+243%
3 499
-65%
3 628
+4%
3 568
-2%
12 375
+247%
3 757
-70%
3 896
+4%
4 046
+4%
14 414
+256%
4 132
-71%
3 965
-4%
Operating Income
Operating Expenses
(2 677)
(2 708)
(8 253)
(2 884)
(2 959)
(3 132)
(12 512)
(3 484)
(3 602)
(3 620)
(13 137)
(3 652)
(3 697)
(3 751)
(13 110)
(3 754)
(3 699)
(3 684)
(13 389)
(3 798)
(3 813)
(3 815)
(13 637)
(3 728)
(3 737)
(3 795)
(12 678)
(3 752)
(3 529)
(3 338)
(10 247)
(3 313)
(3 470)
(3 502)
(12 335)
(3 632)
(3 792)
(4 170)
(14 300)
(4 076)
(3 998)
Selling, General & Administrative
(1 296)
(1 322)
(7 248)
(1 366)
(1 414)
(1 482)
(11 116)
(1 691)
(1 752)
(1 795)
(11 675)
(1 805)
(1 839)
(1 865)
(12 111)
(1 842)
(1 826)
(1 835)
(12 444)
(1 909)
(1 921)
(1 907)
(12 667)
(1 876)
(1 873)
(1 884)
(11 992)
(1 729)
(1 616)
(1 554)
(9 677)
(1 638)
(1 692)
(1 653)
(11 830)
(1 686)
(1 762)
(1 844)
(13 507)
(1 911)
(1 906)
Depreciation & Amortization
(270)
(285)
(221)
(292)
(288)
(308)
(332)
(351)
(372)
(376)
(383)
(365)
(337)
(319)
(298)
(306)
(310)
(304)
(300)
(293)
(296)
(296)
(295)
(301)
(353)
(387)
(437)
(441)
(395)
(368)
(401)
(348)
(338)
(327)
(349)
(408)
(471)
(552)
(592)
(620)
(657)
Other Operating Expenses
(1 110)
(1 101)
(784)
(1 226)
(1 256)
(1 342)
(1 064)
(1 442)
(1 479)
(1 450)
(1 078)
(1 483)
(1 522)
(1 567)
(701)
(1 606)
(1 563)
(1 545)
(645)
(1 595)
(1 596)
(1 612)
(675)
(1 551)
(1 512)
(1 524)
(250)
(1 582)
(1 518)
(1 416)
(168)
(1 327)
(1 441)
(1 521)
(156)
(1 538)
(1 559)
(1 774)
(201)
(1 545)
(1 435)
Operating Income
609
N/A
642
+5%
612
-5%
912
+49%
1 020
+12%
1 023
+0%
1 068
+4%
962
-10%
878
-9%
889
+1%
930
+5%
934
+0%
905
-3%
838
-7%
680
-19%
547
-20%
501
-8%
494
-1%
496
+0%
514
+4%
542
+5%
540
0%
684
+27%
635
-7%
539
-15%
417
-23%
(51)
N/A
(568)
-1 014%
(502)
+12%
(383)
+24%
(110)
+71%
186
N/A
158
-15%
67
-58%
41
-38%
125
+205%
103
-17%
(124)
N/A
114
N/A
56
-51%
(34)
N/A
Pre-Tax Income
Interest Income Expense
(430)
(429)
(238)
(427)
(420)
(413)
(317)
(431)
(442)
(447)
(307)
(494)
(497)
(497)
(375)
(345)
(255)
(263)
(405)
(378)
(465)
(463)
(386)
(454)
(494)
(511)
(493)
(520)
(454)
(392)
(381)
(349)
(317)
(303)
(238)
(295)
(317)
(330)
(254)
(291)
(292)
Non-Reccuring Items
0
2
0
0
(30)
(30)
(30)
(30)
0
0
0
0
0
0
0
0
0
0
(236)
(236)
(236)
(236)
0
0
0
0
0
0
(113)
(320)
(338)
(2 179)
(1 592)
(1 385)
250
221
(200)
0
21
13
(40)
Gain/Loss on Disposition of Assets
0
0
30
0
0
0
12
0
0
0
20
0
0
0
4
0
0
0
58
0
0
0
4
0
0
0
10
0
0
0
(1 713)
0
0
0
(162)
71
52
44
(7)
(45)
0
Total Other Income
165
164
(3)
148
142
144
24
162
160
146
5
131
123
122
(43)
254
433
427
632
478
290
296
53
139
140
154
50
156
168
134
17
61
54
73
104
199
254
260
180
193
132
Pre-Tax Income
344
N/A
379
+10%
402
+6%
632
+57%
712
+13%
724
+2%
758
+5%
664
-12%
595
-10%
587
-1%
648
+10%
570
-12%
532
-7%
463
-13%
265
-43%
456
+72%
678
+49%
658
-3%
544
-17%
378
-30%
132
-65%
137
+4%
355
+160%
320
-10%
186
-42%
60
-68%
(484)
N/A
(932)
-93%
(901)
+3%
(961)
-7%
(2 526)
-163%
(2 282)
+10%
(1 696)
+26%
(1 549)
+9%
(5)
+100%
322
N/A
(108)
N/A
(150)
-39%
53
N/A
(74)
N/A
(234)
-215%
Net Income
Tax Provision
(61)
(87)
(118)
(199)
(211)
(171)
(192)
(150)
(123)
(145)
(156)
(126)
(95)
(72)
(94)
(152)
(241)
(238)
(153)
(115)
(49)
(60)
(124)
(125)
(123)
(91)
(358)
(247)
(241)
(349)
66
7
(45)
77
(39)
(86)
(43)
(99)
(162)
(128)
(83)
Income from Continuing Operations
283
293
283
434
501
554
566
514
472
442
492
445
436
391
172
304
437
420
391
264
82
76
230
195
63
(31)
(843)
(1 179)
(1 142)
(1 310)
(2 459)
(2 275)
(1 741)
(1 472)
(44)
237
(151)
(248)
(109)
(203)
(317)
Income to Minority Interest
(63)
(56)
(49)
(85)
(129)
(134)
(153)
(139)
(108)
(116)
(124)
(119)
(116)
(92)
(64)
(56)
(46)
(54)
(49)
(47)
(49)
(35)
(47)
(55)
(47)
(40)
60
145
136
131
181
112
155
147
133
81
34
59
16
51
88
Net Income (Common)
220
N/A
236
+7%
234
-1%
349
+49%
373
+7%
420
+13%
412
-2%
375
-9%
364
-3%
326
-10%
368
+13%
326
-12%
321
-1%
299
-7%
108
-64%
248
+130%
392
+58%
365
-7%
342
-6%
217
-36%
34
-84%
42
+23%
183
+341%
140
-24%
16
-89%
(71)
N/A
(783)
-1 001%
(1 070)
-37%
(1 082)
-1%
(1 301)
-20%
(2 279)
-75%
(2 247)
+1%
(1 641)
+27%
(1 334)
+19%
89
N/A
355
+299%
(71)
N/A
(143)
-102%
(93)
+35%
(152)
-64%
(229)
-51%
EPS (Diluted)
2.54
N/A
2.72
+7%
2
-26%
4.02
+101%
4.26
+6%
4.81
+13%
3.48
-28%
3.16
-9%
3.07
-3%
2.76
-10%
3.11
+13%
2.74
-12%
2.7
-1%
2.54
-6%
0.91
-64%
2.21
+143%
4
+81%
3.62
-10%
3.33
-8%
2
-40%
0.3
-85%
0.38
+27%
1.69
+345%
1.35
-20%
0.15
-89%
-0.65
N/A
-7.04
-983%
-8.44
-20%
-8.03
+5%
-10.16
-27%
-18.69
-84%
-18.39
+2%
-13.5
+27%
-10.28
+24%
0.71
N/A
4.36
+514%
-0.58
N/A
-1.11
-91%
-0.74
+33%
-1.18
-59%
-1.79
-52%

See Also

Summary
GATI intrinsic value, competitors valuation, and company profile.
DCF Valuation
GATI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GATI stock valuation using valuation multiples.
Wall Street Estimates
GATI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GATI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.