Nifty

:

25069.20

Sensex

:

81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Login

Nifty
Sensex

:
:

25069.20
81785.74

-44.80 (-0.18%)
-118.96 (-0.15%)

Gopal Snacks Ltd.

Consumer Food

Rating :

54/99

BSE: 544140 | NSE: GOPAL

Watchlist

NSE BSE

369.40

15-Sep-2025

Open
High
Low
Previous Close

373
376.5
368.2
372.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

246862
91467845.5
520
255.9

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,602.93
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,668.56
0.27%
11.30

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
1.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-11.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-44.70

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 16-09-2025)

Description 2024 2025 2026 2027
Adj EPS 1.52 6.3 11.3 16.1
P/E Ratio 243.03 58.63 32.69 22.94
Revenue 1458.64
EBITDA 104.95 144.2 222.3 287.9
Net Income 19 78.6 140.7 200.5
ROA 3.53
P/B Ratio 11.37 10.04 8.26 6.58
ROE 4.78 18.3 27.7 31.9
FCFF -18.78
FCFF Yield -0.39
Net Debt 65.87
BVPS 32.48 36.8 44.7 56.1

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 322.17 354.32 -9.07% 317.48 358.72 -11.50% 393.57 367.58 7.07% 402.64 357.69 12.57%
Expenses 306.97 313.44 -2.06% 315.45 319.90 -1.39% 378.05 332.26 13.78% 355.87 312.16 14.00%
EBITDA 15.20 40.88 -62.82% 2.03 38.82 -94.77% 15.52 35.32 -56.06% 46.77 45.53 2.72%
EBIDTM 4.72% 11.54% 0.64% 10.82% 3.94% 9.61% 11.62% 12.73%
Other Income 0.33 1.85 -82.16% 1.83 1.42 28.87% 0.73 1.21 -39.67% 1.19 1.32 -9.85%
Interest 2.03 1.64 23.78% 0.70 0.55 27.27% 0.21 0.65 -67.69% 0.83 2.05 -59.51%
Depreciation 8.22 8.09 1.61% 8.29 9.43 -12.09% 8.52 9.33 -8.68% 8.30 8.58 -3.26%
PBT 5.50 33.00 -83.33% -52.32 30.27 - 7.52 26.55 -71.68% 38.84 36.22 7.23%
Tax 2.98 8.70 -65.75% -12.81 4.16 - 2.20 8.66 -74.60% 9.94 9.01 10.32%
PAT 2.52 24.30 -89.63% -39.51 26.11 - 5.32 17.89 -70.26% 28.89 27.21 6.17%
PATM 0.78% 6.86% -12.45% 7.28% 1.35% 4.87% 7.18% 7.61%
EPS 0.20 1.95 -89.74% -3.17 2.10 - 0.43 1.44 -70.14% 2.32 2.18 6.42%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 1,435.86 1,468.02 1,402.50 1,394.65 1,350.93 Net Sales Growth -0.17% 4.67% 0.56% 3.24% Cost Of Goods Sold 1,087.24 1,100.28 1,002.58 998.79 1,073.49 Gross Profit 348.62 367.73 399.92 395.86 277.45 GP Margin 24.28% 25.05% 28.51% 28.38% 20.54% Total Expenditure 1,356.34 1,362.82 1,234.09 1,198.43 1,256.14 Power & Fuel Cost - 37.33 39.31 35.63 31.67 % Of Sales - 2.54% 2.80% 2.55% 2.34% Employee Cost - 108.37 97.02 82.09 74.23 % Of Sales - 7.38% 6.92% 5.89% 5.49% Manufacturing Exp. - 75.20 64.93 50.10 53.30 % Of Sales - 5.12% 4.63% 3.59% 3.95% General & Admin Exp. - 19.81 17.04 14.60 10.11 % Of Sales - 1.35% 1.21% 1.05% 0.75% Selling & Distn. Exp. - 15.89 9.11 14.64 11.60 % Of Sales - 1.08% 0.65% 1.05% 0.86% Miscellaneous Exp. - 5.94 4.11 2.58 1.75 % Of Sales - 0.40% 0.29% 0.18% 0.13% EBITDA 79.52 105.20 168.41 196.22 94.79 EBITDA Margin 5.54% 7.17% 12.01% 14.07% 7.02% Other Income 4.08 5.59 4.41 3.88 4.31 Interest 3.77 3.37 5.27 10.84 13.92 Depreciation 33.33 33.19 35.75 37.42 31.13 PBT -0.46 74.22 131.80 151.85 54.06 Tax 2.31 8.04 32.23 39.48 12.52 Tax Rate -502.17% 29.74% 24.45% 26.00% 23.16% PAT -2.78 19.00 99.57 112.37 41.54 PAT before Minority Interest -2.78 19.00 99.57 112.37 41.54 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.19% 1.29% 7.10% 8.06% 3.07% PAT Growth -102.91% -80.92% -11.39% 170.51% EPS -0.22 1.52 7.99 9.02 3.33

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 404.79 390.36 290.88 177.66 Share Capital 12.46 12.46 12.46 1.13 Total Reserves 392.17 377.81 278.42 176.53 Non-Current Liabilities 13.10 28.05 73.54 105.12 Secured Loans 0.57 3.67 48.51 78.55 Unsecured Loans 0.00 0.00 0.00 0.80 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 118.75 120.12 96.86 116.94 Trade Payables 17.64 20.95 9.41 7.01 Other Current Liabilities 31.70 38.26 52.67 55.48 Short Term Borrowings 62.61 59.49 32.72 53.06 Short Term Provisions 6.79 1.42 2.06 1.38 Total Liabilities 536.64 538.53 461.28 399.72 Net Block 227.56 228.62 238.29 213.44 Gross Block 425.16 441.26 417.01 354.87 Accumulated Depreciation 197.60 212.64 178.72 141.44 Non Current Assets 279.61 251.43 255.07 266.02 Capital Work in Progress 46.41 13.19 9.94 46.85 Non Current Investment 0.00 0.00 2.43 1.68 Long Term Loans & Adv. 4.63 7.03 4.33 4.04 Other Non Current Assets 1.00 2.59 0.08 0.01 Current Assets 257.03 287.10 206.22 133.70 Current Investments 0.00 0.00 0.00 0.00 Inventories 156.64 205.68 144.86 87.21 Sundry Debtors 23.50 29.73 11.42 14.03 Cash & Bank 0.65 24.23 28.63 1.07 Other Current Assets 76.25 10.60 3.35 0.72 Short Term Loans & Adv. 62.34 16.86 17.96 30.67 Net Current Assets 138.29 166.99 109.35 16.76 Total Assets 536.64 538.53 461.29 399.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 68.28 68.81 121.52 58.59 PBT 27.04 131.80 151.85 54.06 Adjustment 82.38 40.37 47.18 44.40 Changes in Working Capital -21.18 -71.25 -36.32 -30.98 Cash after chg. in Working capital 88.24 100.92 162.71 67.47 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -19.95 -32.11 -41.18 -8.88 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -82.35 -4.69 -50.16 -74.04 Net Fixed Assets -17.12 -27.50 -25.23 Net Investments 0.00 2.43 -0.75 Others -65.23 20.38 -24.18 Cash from Financing Activity -9.87 -43.59 -68.83 11.75 Net Cash Inflow / Outflow -23.94 20.53 2.52 -3.69 Opening Cash & Equivalents 24.12 3.59 1.07 4.76 Closing Cash & Equivalent 0.18 24.12 3.59 1.07

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 32.47 31.32 23.34 14.26 ROA 3.53% 19.92% 26.10% 11.20% ROE 4.78% 29.24% 47.97% 26.51% ROCE 6.55% 32.07% 44.03% 22.05% Fixed Asset Turnover 3.39 3.27 3.61 4.21 Receivable days 6.62 5.35 3.33 2.91 Inventory Days 45.04 45.61 30.37 23.49 Payable days 6.40 5.53 3.00 4.16 Cash Conversion Cycle 45.26 45.44 30.70 22.24 Total Debt/Equity 0.16 0.17 0.37 0.92 Interest Cover 9.01 26.03 15.00 4.88

Top Investors:

axis growth avenues aif-i

360 one special opportunities fund - series 9

hdfc life insurance company limited

Annual Reports:

News Update:

Gopal Snacks enters into long-term agreements for third-party manufacturing facilities in Karnataka, Uttarakhand
9th Sep 2025, 15:00 PM

The facilities will enable the company to deepen market penetration and strengthen its distribution network in both Southern and Northern regions of India
Read More
Gopal Snacks - Quarterly Results
6th Aug 2025, 16:37 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback