Nifty

:

23587.50

Sensex

:

78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Login

Nifty
Sensex

:
:

23587.50
78041.59

-364.20 (-1.52%)
-1176.46 (-1.49%)

Gopal Snacks Ltd.

Consumer Food

Rating :

N/A

BSE: 544140 | NSE: GOPAL

Watchlist

NSE BSE

398.30

20-Dec-2024

Open
High
Low
Previous Close

397.00
404.40
395.80
396.25

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

288092
1151.88
520.00
301.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,959.88
51.03
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,940.39
0.06%
11.18

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
1.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
12.18

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
33.83

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:

Description 2024 2025 2026 2027
Adj EPS 7.99 9.8 12.3 15.9
P/E Ratio 55.08 44.91 35.78 27.68
Revenue 1393 1583 1844 2134
EBITDA 168 195 233 290
Net Income 100 120 159 205
ROA 19.9
P/Bk Ratio 14.05 11.09 8.74 6.92
ROE 29.23 25.5 26.8 27.45
FCFF 33.94 155.55 146.05 186.15
FCFF Yield 0.62 2.85 2.68 3.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 402.64 357.69 12.57% 354.32 318.50 11.25% 358.72 332.03 8.04% 367.58 363.32 1.17%
Expenses 355.87 312.16 14.00% 313.44 269.77 16.19% 319.90 287.68 11.20% 332.26 305.07 8.91%
EBITDA 46.77 45.53 2.72% 40.88 48.74 -16.13% 38.82 44.34 -12.45% 35.32 58.25 -39.36%
EBIDTM 11.62% 12.73% 11.54% 15.30% 10.82% 13.36% 9.61% 16.03%
Other Income 1.19 1.32 -9.85% 1.85 0.46 302.17% 1.42 0.81 75.31% 1.21 1.79 -32.40%
Interest 0.83 2.05 -59.51% 1.64 2.02 -18.81% 0.55 1.91 -71.20% 0.65 2.75 -76.36%
Depreciation 8.30 8.58 -3.26% 8.09 8.42 -3.92% 9.43 10.15 -7.09% 9.33 9.58 -2.61%
PBT 38.84 36.22 7.23% 33.00 38.76 -14.86% 30.27 33.09 -8.52% 26.55 47.71 -44.35%
Tax 9.94 9.01 10.32% 8.70 10.40 -16.35% 4.16 5.85 -28.89% 8.66 14.62 -40.77%
PAT 28.89 27.21 6.17% 24.30 28.36 -14.32% 26.11 27.24 -4.15% 17.89 33.09 -45.94%
PATM 7.18% 7.61% 6.86% 8.90% 7.28% 8.20% 4.87% 9.11%
EPS 2.32 2.18 6.42% 1.95 2.28 -14.47% 2.10 2.19 -4.11% 1.44 2.66 -45.86%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 24 Mar 23 Mar 22
Net Sales 1,483.26 1,402.50 1,394.65 1,350.93 Net Sales Growth 8.15% 0.56% 3.24% Cost Of Goods Sold 1,066.65 1,002.58 998.79 1,073.49 Gross Profit 416.61 399.92 395.86 277.45 GP Margin 28.09% 28.51% 28.38% 20.54% Total Expenditure 1,321.47 1,234.09 1,198.43 1,256.14 Power & Fuel Cost - 39.31 35.63 31.67 % Of Sales - 2.80% 2.55% 2.34% Employee Cost - 97.02 82.09 74.23 % Of Sales - 6.92% 5.89% 5.49% Manufacturing Exp. - 55.04 50.10 53.30 % Of Sales - 3.92% 3.59% 3.95% General & Admin Exp. - 16.79 14.60 10.11 % Of Sales - 1.20% 1.05% 0.75% Selling & Distn. Exp. - 19.89 14.64 11.60 % Of Sales - 1.42% 1.05% 0.86% Miscellaneous Exp. - 3.47 2.58 1.75 % Of Sales - 0.25% 0.18% 0.13% EBITDA 161.79 168.41 196.22 94.79 EBITDA Margin 10.91% 12.01% 14.07% 7.02% Other Income 5.67 4.41 3.88 4.31 Interest 3.67 5.27 10.84 13.92 Depreciation 35.15 35.75 37.42 31.13 PBT 128.66 131.80 151.85 54.06 Tax 31.46 32.23 39.48 12.52 Tax Rate 24.45% 24.45% 26.00% 23.16% PAT 97.19 99.57 112.37 41.54 PAT before Minority Interest 97.19 99.57 112.37 41.54 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 6.55% 7.10% 8.06% 3.07% PAT Growth -16.14% -11.39% 170.51% EPS 7.80 7.99 9.02 3.33

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 390.36 290.88 177.66 Share Capital 12.46 12.46 1.13 Total Reserves 377.81 278.42 176.53 Non-Current Liabilities 28.05 73.54 105.12 Secured Loans 3.67 48.51 78.55 Unsecured Loans 0.00 0.00 0.80 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 120.12 96.86 116.94 Trade Payables 20.95 9.41 7.01 Other Current Liabilities 38.26 52.67 55.48 Short Term Borrowings 59.49 32.72 53.06 Short Term Provisions 1.42 2.06 1.38 Total Liabilities 538.53 461.28 399.72 Net Block 228.62 238.29 213.44 Gross Block 441.26 417.01 354.87 Accumulated Depreciation 212.64 178.72 141.44 Non Current Assets 251.54 255.07 266.02 Capital Work in Progress 13.19 9.94 46.85 Non Current Investment 1.93 2.43 1.68 Long Term Loans & Adv. 7.03 4.33 4.04 Other Non Current Assets 0.77 0.08 0.01 Current Assets 286.99 206.22 133.70 Current Investments 0.00 0.00 0.00 Inventories 205.68 144.86 87.21 Sundry Debtors 29.73 11.42 14.03 Cash & Bank 24.12 28.63 1.07 Other Current Assets 27.46 3.35 0.72 Short Term Loans & Adv. 16.86 17.96 30.67 Net Current Assets 166.87 109.35 16.76 Total Assets 538.53 461.29 399.72

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 68.31 121.52 58.59 PBT 131.80 151.85 54.06 Adjustment 40.12 47.18 44.40 Changes in Working Capital -71.49 -36.32 -30.98 Cash after chg. in Working capital 100.42 162.71 67.47 Interest Paid 0.00 0.00 0.00 Tax Paid -32.11 -41.18 -8.88 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -4.19 -50.16 -74.04 Net Fixed Assets -27.50 -25.23 Net Investments 0.50 -0.75 Others 22.81 -24.18 Cash from Financing Activity -43.59 -68.83 11.75 Net Cash Inflow / Outflow 20.53 2.52 -3.69 Opening Cash & Equivalents 3.59 1.07 4.76 Closing Cash & Equivalent 24.12 3.59 1.07

Financial Ratios

Standalone

Right to Left

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

Top Investors:

axis growth avenues aif i

360 one special opportunities fund - series 9

ashoka india equity investment trust plc

Annual Reports:

News Update:

Gopal Snacks launches new flavour in snack pellets range
28th Oct 2024, 12:14 PM

Pizza Pasta Fryums will be available nationwide through major retail stores and online platforms
Read More
Gopal Snacks - Quarterly Results
14th Oct 2024, 16:22 PM

Read More
Gopal Snacks expands distributor network
17th Sep 2024, 09:58 AM

This development increases the company’s total distributor base to 785
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