Nifty

:

23114.50

Sensex

:

74532.96

112.35 (0.49%)
325.72 (0.44%)

Login

Nifty
Sensex

:
:

23114.50
74532.96

112.35 (0.49%)
325.72 (0.44%)

Gopal Snacks Ltd.

Consumer Food

Rating :

58/99

BSE: 544140 | NSE: GOPAL

Watchlist

NSE BSE

273.10

20-Mar-2026

Open
High
Low
Previous Close

274.15
283
271.95
275.30

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

196522
54587301.45
398
256.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,415.37
814.15
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,479.16
0.37%
7.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
5.42
1.72

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
11.76
-11.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-2.09
-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: 14-03-2026)

Description 2024 2025 2026 2027
Adj EPS 1.52 4.06 8.22 12.19
P/E Ratio 179.67 67.27 33.22 22.40
Revenue 1458.64 1507.4 1801.8 2082.4
EBITDA 104.95 108.1 173.1 235.95
Net Income 19 50.3 102.65 152.15
ROA 3.53
P/B Ratio 8.41 7.68 6.58 5.43
ROE 4.78 11.84 21.39 26.57
FCFF -18.78
FCFF Yield -0.53
Net Debt 65.87
BVPS 32.48 35.54 41.49 50.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 400.77 393.57 1.83% 375.66 402.64 -6.70% 322.17 354.32 -9.07% 317.48 358.72 -11.50%
Expenses 370.38 378.05 -2.03% 351.51 355.87 -1.23% 306.97 313.44 -2.06% 315.45 319.90 -1.39%
EBITDA 30.39 15.52 95.81% 24.15 46.77 -48.36% 15.20 40.88 -62.82% 2.03 38.82 -94.77%
EBIDTM 7.58% 3.94% 6.43% 11.62% 4.72% 11.54% 0.64% 10.82%
Other Income 0.10 0.73 -86.30% 0.24 1.19 -79.83% 0.33 1.85 -82.16% 1.83 1.42 28.87%
Interest 1.14 0.21 442.86% 1.94 0.83 133.73% 2.03 1.64 23.78% 0.70 0.55 27.27%
Depreciation 10.35 8.52 21.48% 9.02 8.30 8.67% 8.22 8.09 1.61% 8.29 9.43 -12.09%
PBT 19.08 7.52 153.72% 34.96 38.84 -9.99% 5.50 33.00 -83.33% -52.32 30.27 -
Tax 3.59 2.20 63.18% 9.27 9.94 -6.74% 2.98 8.70 -65.75% -12.81 4.16 -
PAT 15.49 5.32 191.17% 25.69 28.89 -11.08% 2.52 24.30 -89.63% -39.51 26.11 -
PATM 3.87% 1.35% 6.84% 7.18% 0.78% 6.86% -12.45% 7.28%
EPS 1.24 0.43 188.37% 2.06 2.32 -11.21% 0.20 1.95 -89.74% -3.17 2.10 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 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 Mar 21
Net Sales 1,416.08 1,468.02 1,402.50 1,394.65 1,350.93 1,127.67 Net Sales Growth -6.17% 4.67% 0.56% 3.24% 19.80% Cost Of Goods Sold 1,058.45 1,100.28 1,002.58 998.79 1,073.49 924.18 Gross Profit 357.63 367.73 399.92 395.86 277.45 203.49 GP Margin 25.25% 25.05% 28.51% 28.38% 20.54% 18.05% Total Expenditure 1,344.31 1,362.82 1,234.09 1,198.43 1,256.14 1,067.32 Power & Fuel Cost - 37.33 39.31 35.63 31.67 24.66 % Of Sales - 2.54% 2.80% 2.55% 2.34% 2.19% Employee Cost - 108.37 97.02 82.09 74.23 56.52 % Of Sales - 7.38% 6.92% 5.89% 5.49% 5.01% Manufacturing Exp. - 75.20 64.93 50.10 53.30 42.75 % Of Sales - 5.12% 4.63% 3.59% 3.95% 3.79% General & Admin Exp. - 19.81 17.04 14.60 10.11 8.16 % Of Sales - 1.35% 1.21% 1.05% 0.75% 0.72% Selling & Distn. Exp. - 15.89 9.11 14.64 11.60 8.63 % Of Sales - 1.08% 0.65% 1.05% 0.86% 0.77% Miscellaneous Exp. - 5.94 4.11 2.58 1.75 2.42 % Of Sales - 0.40% 0.29% 0.18% 0.13% 0.21% EBITDA 71.77 105.20 168.41 196.22 94.79 60.35 EBITDA Margin 5.07% 7.17% 12.01% 14.07% 7.02% 5.35% Other Income 2.50 5.59 4.41 3.88 4.31 0.98 Interest 5.81 3.37 5.27 10.84 13.92 10.88 Depreciation 35.88 33.19 35.75 37.42 31.13 23.96 PBT 7.22 74.22 131.80 151.85 54.06 26.50 Tax 3.03 8.04 32.23 39.48 12.52 5.38 Tax Rate 41.97% 29.74% 24.45% 26.00% 23.16% 20.30% PAT 4.19 19.00 99.57 112.37 41.54 21.12 PAT before Minority Interest 4.19 19.00 99.57 112.37 41.54 21.12 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.30% 1.29% 7.10% 8.06% 3.07% 1.87% PAT Growth -95.05% -80.92% -11.39% 170.51% 96.69% EPS 0.34 1.52 7.99 9.02 3.33 1.70

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 404.79 390.36 290.88 177.66 135.74 Share Capital 12.46 12.46 12.46 1.13 1.13 Total Reserves 392.17 377.81 278.42 176.53 134.60 Non-Current Liabilities 13.10 28.05 73.54 105.12 100.88 Secured Loans 0.57 3.67 48.51 78.55 75.81 Unsecured Loans 0.00 0.00 0.00 0.80 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 Current Liabilities 118.75 120.12 96.86 116.94 105.27 Trade Payables 17.64 20.95 9.41 7.01 17.48 Other Current Liabilities 31.70 38.26 52.67 55.48 45.20 Short Term Borrowings 62.61 59.49 32.72 53.06 41.44 Short Term Provisions 6.79 1.42 2.06 1.38 1.16 Total Liabilities 536.64 538.53 461.28 399.72 341.89 Net Block 227.56 228.62 238.29 213.44 174.89 Gross Block 425.16 441.26 417.01 354.87 286.97 Accumulated Depreciation 197.60 212.64 178.72 141.44 112.08 Non Current Assets 279.61 251.43 255.07 266.02 221.24 Capital Work in Progress 46.41 13.19 9.94 46.85 43.39 Non Current Investment 0.00 0.00 2.43 1.68 0.56 Long Term Loans & Adv. 4.63 7.03 4.33 4.04 2.40 Other Non Current Assets 1.00 2.59 0.08 0.01 0.01 Current Assets 257.03 287.10 206.22 133.70 120.65 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 156.64 205.68 144.86 87.21 86.85 Sundry Debtors 23.50 29.73 11.42 14.03 7.55 Cash & Bank 0.65 24.23 28.63 1.07 4.76 Other Current Assets 76.25 10.60 3.35 0.72 21.49 Short Term Loans & Adv. 62.34 16.86 17.96 30.67 20.07 Net Current Assets 138.29 166.99 109.35 16.76 15.38 Total Assets 536.64 538.53 461.29 399.72 341.89

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

Annual Reports:

News Update:

Gopal Snacks - Quarterly Results
28th Jan 2026, 00:00 AM

Read More
Gopal Snacks enters third-party manufacturing arrangement for new facility in Chhattisgarh
12th Dec 2025, 12:58 PM

The facility will enable the company to strengthen its operational footprint in Chattisgarh
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