Nifty
:
22399.15
Sensex
:
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)
Menu
Nifty
Sensex
:
:
22399.15
73847.15
-136.70 (-0.61%)
-379.93 (-0.51%)

Gopal Snacks Ltd.

Consumer Food

Rating :
N/A

BSE: 544140 | NSE: GOPAL

NSE BSE
339.05
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  343.20
  •  347.45
  •  331.35
  •  342.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  112463
  •  383.03
  •  520.00
  •  255.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,407.80
  • 40.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,388.32
  • 0.09%
  • 7.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 81.47%
  • 1.28%
  • 6.44%
  • FII
  • DII
  • Others
  • 1.57%
  • 2.12%
  • 7.12%

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:

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
393.57
367.58
7.07%
402.64
357.69
12.57%
354.32
318.50
11.25%
358.72
332.03
8.04%
Expenses
378.05
332.26
13.78%
355.87
312.16
14.00%
313.44
269.77
16.19%
319.90
287.68
11.20%
EBITDA
15.52
35.32
-56.06%
46.77
45.53
2.72%
40.88
48.74
-16.13%
38.82
44.34
-12.45%
EBIDTM
3.94%
9.61%
11.62%
12.73%
11.54%
15.30%
10.82%
13.36%
Other Income
0.73
1.21
-39.67%
1.19
1.32
-9.85%
1.85
0.46
302.17%
1.42
0.81
75.31%
Interest
0.21
0.65
-67.69%
0.83
2.05
-59.51%
1.64
2.02
-18.81%
0.55
1.91
-71.20%
Depreciation
8.52
9.33
-8.68%
8.30
8.58
-3.26%
8.09
8.42
-3.92%
9.43
10.15
-7.09%
PBT
7.52
26.55
-71.68%
38.84
36.22
7.23%
33.00
38.76
-14.86%
30.27
33.09
-8.52%
Tax
2.20
8.66
-74.60%
9.94
9.01
10.32%
8.70
10.40
-16.35%
4.16
5.85
-28.89%
PAT
5.32
17.89
-70.26%
28.89
27.21
6.17%
24.30
28.36
-14.32%
26.11
27.24
-4.15%
PATM
1.35%
4.87%
7.18%
7.61%
6.86%
8.90%
7.28%
8.20%
EPS
0.43
1.44
-70.14%
2.32
2.18
6.42%
1.95
2.28
-14.47%
2.10
2.19
-4.11%

Annual Results

Standalone Figures in Rs. Crores

Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
1,509.25
1,402.50
1,394.65
1,350.93
Net Sales Growth
9.70%
0.56%
3.24%
 
Cost Of Goods Sold
1,104.94
1,002.58
998.79
1,073.49
Gross Profit
404.31
399.92
395.86
277.45
GP Margin
26.79%
28.51%
28.38%
20.54%
Total Expenditure
1,367.26
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
141.99
168.41
196.22
94.79
EBITDA Margin
9.41%
12.01%
14.07%
7.02%
Other Income
5.19
4.41
3.88
4.31
Interest
3.23
5.27
10.84
13.92
Depreciation
34.34
35.75
37.42
31.13
PBT
109.63
131.80
151.85
54.06
Tax
25.00
32.23
39.48
12.52
Tax Rate
22.80%
24.45%
26.00%
23.16%
PAT
84.62
99.57
112.37
41.54
PAT before Minority Interest
84.62
99.57
112.37
41.54
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
5.61%
7.10%
8.06%
3.07%
PAT Growth
-15.97%
-11.39%
170.51%
 
EPS
6.79
7.99
9.02
3.33

Results Balance Sheet

Standalone Figures in Rs. Crores

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

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

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

Annual Reports:

FY 2024
FY 2023

News Update:


  • Gopal Snacks - Quarterly Results
    11th Feb 2025, 16:27 PM

    Read More
  • Gopal Snacks commissions new manufacturing facility in Gujarat
    13th Jan 2025, 15:19 PM

    This plant replaces the temporarily closed Rajkot I facility, effectively restoring a significant portion of the production capacity impacted by the recent fire incident

    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.