Market Cap ₹4286 Cr.
Stock P/E 57.7
P/B 11
Current Price ₹344
Book Value ₹ 31.3
Face Value 1
52W High ₹392.7
Dividend Yield 0%
52W Low ₹ 308.5
Gopal Snacks Limited is an Indian snack food company that was incorporated on December 7, 2009. They are headquartered in Rajkot, Gujarat, and operates as a manufacturer in the food products and beverages industry. The company’s portfolio includes a variety of snack items such as wafers, namkeen, farsan, and snack pellets. With a significant operating revenue, shown a robust financial performance, including a notable increase in EBITDA over the previous year. Management team includes industry veterans directors like Natwarlal Meghjibhai Patel and Vijayalakshmi Suvarna, who lead the company’s strategic direction. Gopal Snacks Limited is recognized for their active contribution in various business activities that contribute to its growth in the FMCG sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|
| Net Sales | 363 | 332 | 368 | 359 |
| Other Income | 2 | 1 | 1 | 1 |
| Total Income | 365 | 333 | 369 | 360 |
| Total Expenditure | 305 | 288 | 332 | 320 |
| Operating Profit | 60 | 45 | 37 | 40 |
| Interest | 3 | 2 | 1 | 1 |
| Depreciation | 10 | 10 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 48 | 33 | 27 | 30 |
| Provision for Tax | 15 | 6 | 9 | 4 |
| Profit After Tax | 33 | 27 | 18 | 26 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 33 | 27 | 18 | 26 |
| Adjusted Earnings Per Share | 0.2 | 2.2 | 1.4 | 2.1 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 1128 | 1351 | 1394 | 1422 |
| Other Income | 1 | 4 | 4 | 5 |
| Total Income | 1129 | 1355 | 1398 | 1427 |
| Total Expenditure | 1067 | 1256 | 1198 | 1245 |
| Operating Profit | 61 | 99 | 200 | 182 |
| Interest | 11 | 14 | 11 | 7 |
| Depreciation | 24 | 31 | 37 | 38 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 26 | 54 | 152 | 138 |
| Provision for Tax | 5 | 13 | 39 | 34 |
| Profit After Tax | 21 | 42 | 112 | 104 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 21 | 42 | 112 | 104 |
| Adjusted Earnings Per Share | 1.7 | 3.3 | 9 | 5.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 0% | 0% | 0% |
| Operating Profit CAGR | 102% | 0% | 0% | 0% |
| PAT CAGR | 167% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 48% | 30% | 30% | 30% |
| ROCE Average | 44% | 27% | 27% | 27% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 136 | 178 | 291 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 76 | 79 | 49 |
| Other Non-Current Liabilities | 25 | 26 | 25 |
| Total Current Liabilities | 105 | 117 | 97 |
| Total Liabilities | 342 | 400 | 461 |
| Fixed Assets | 175 | 213 | 238 |
| Other Non-Current Assets | 46 | 53 | 17 |
| Total Current Assets | 121 | 134 | 206 |
| Total Assets | 342 | 400 | 461 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 5 | 1 |
| Cash Flow from Operating Activities | 22 | 59 | 122 |
| Cash Flow from Investing Activities | -76 | -74 | -25 |
| Cash Flow from Financing Activities | 58 | 12 | -69 |
| Net Cash Inflow / Outflow | 4 | -4 | 28 |
| Closing Cash & Cash Equivalent | 5 | 1 | 29 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | 1.69 | 3.33 | 9.02 |
| CEPS(Rs) | 3.62 | 5.83 | 12.02 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 10.89 | 14.26 | 23.34 |
| Core EBITDA Margin(%) | 5.35 | 7.01 | 14.07 |
| EBIT Margin(%) | 3.31 | 5.03 | 11.67 |
| Pre Tax Margin(%) | 2.35 | 4 | 10.89 |
| PAT Margin (%) | 1.87 | 3.07 | 8.06 |
| Cash Profit Margin (%) | 3.99 | 5.37 | 10.74 |
| ROA(%) | 6.18 | 11.2 | 26.1 |
| ROE(%) | 15.56 | 26.51 | 47.97 |
| ROCE(%) | 13.6 | 22.05 | 44.03 |
| Receivable days | 2.44 | 2.91 | 3.33 |
| Inventory Days | 28.08 | 23.49 | 30.37 |
| Payable days | 6.9 | 4.16 | 3 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.12 | 0.12 | 0.06 |
| EV/Core EBITDA(x) | 2.21 | 1.66 | 0.45 |
| Net Sales Growth(%) | 0 | 19.8 | 3.21 |
| EBIT Growth(%) | 0 | 81.9 | 139.32 |
| PAT Growth(%) | 0 | 96.66 | 170.52 |
| EPS Growth(%) | 0 | 96.65 | 170.59 |
| Debt/Equity(x) | 1.02 | 0.92 | 0.37 |
| Current Ratio(x) | 1.15 | 1.14 | 2.13 |
| Quick Ratio(x) | 0.32 | 0.4 | 0.63 |
| Interest Cover(x) | 3.44 | 4.88 | 15 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Mar 2024 |
|---|---|
| Promoter | 81.49 |
| FII | 3.18 |
| DII | 6.7 |
| Public | 8.63 |
| Others | 0 |
| Total | 100 |
| # | Mar 2024 |
|---|---|
| Promoter | 10.15 |
| FII | 0.4 |
| DII | 0.83 |
| Public | 1.08 |
| Others | 0 |
| Total | 12.46 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
