Gopal Snacks Ltd - Stock Valuation and Financial Performance

BSE: 544140 | NSE: GOPAL | Consumer Food | Small Cap

Gopal Snacks Share Price

316.90 -3.35 -1.05%
as on 26-Apr'24 16:01

DeciZen - make an informed investing decision on Gopal Snacks

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Gopal Snacks stock performance -

mw4me loader
P/E Ratio (SA):
35.14
Market Cap:
3,948.7 Cr.
52-wk low:
308.5
52-wk high:
392.7

Is Gopal Snacks Ltd an attractive stock to invest in?

1. Is Gopal Snacks Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Gopal Snacks Ltd is a below average quality company.

2. Is Gopal Snacks Ltd undervalued or overvalued?

The key valuation ratios of Gopal Snacks Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Gopal Snacks Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Gopal Snacks Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Gopal Snacks:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Gopal Snacks Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23TTM
ROCE % 10.7%16.6%32.5%-
Value Creation
Index
-0.20.21.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,1281,3511,3941,394
Sales YoY Gr.-19.8%3.2%-
Adj EPS 1.83.399
YoY Gr.-89.2%170.9%-
BVPS (₹) 10.914.323.376.8
Adj Net
Profit
21.941.5112112
Cash Flow from Ops. 22.458.6122-
Debt/CF from Ops. 6.22.80.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA3.2%
Adj EPS NANANA170.9%
BVPSNANANA63.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
16.126.54818
Op. Profit
Mgn %
5.5714.112.8
Net Profit
Mgn %
1.93.18.18.1
Debt to
Equity
10.90.4-
Working Cap
Days
034420
Cash Conv.
Cycle
023310

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.37

Return on Equity has declined versus last 3 years average to 18.00%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.59%

Latest Financials - Gopal Snacks Ltd.

Standalone Consolidated
TTM EPS (₹) 9 -
TTM Sales (₹ Cr.) 1,394 -
BVPS (₹.) 76.8 -
Reserves (₹ Cr.) 945 -
P/BV 4.12 -
PE 35.14 -
From the Market
52 Week Low / High (₹) 308.50 / 392.70
All Time Low / High (₹) 308.50 / 392.70
Market Cap (₹ Cr.) 3,949
Equity (₹ Cr.) 12.5
Face Value (₹) 1
Industry PE 65.6

Management X-Ray of Gopal Snacks:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Gopal Snacks

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales1,1281,3511,394
Operating Expenses 1,0671,2561,198
Manufacturing Costs678586
Material Costs9241,073999
Employee Cost 577482
Other Costs 192331
Operating Profit 6095196
Operating Profit Margin (%) 5.4%7.0%14.1%
Other Income 144
Interest 111411
Depreciation 243137
Exceptional Items 000
Profit Before Tax 2654152
Tax 51339
Profit After Tax 2142112
PAT Margin (%) 1.9%3.1%8.1%
Adjusted EPS (₹)1.73.39.0
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 136178291
Share Capital 1112
Reserves 135177278
Minority Interest000
Debt11713281
Long Term Debt767949
Short Term Debt415333
Trade Payables1779
Others Liabilities 718380
Total Liabilities 342400461

Fixed Assets

Gross Block287355417
Accumulated Depreciation112141179
Net Fixed Assets175213238
CWIP 434710
Investments 122
Inventories8787145
Trade Receivables81411
Cash Equivalents 5129
Others Assets243526
Total Assets 342400461

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity 2259122
PBT 2654152
Adjustment 344447
Changes in Working Capital -32-31-36
Tax Paid -6-9-41
Cash Flow From Investing Activity -76-74-25
Capex -76-73-25
Net Investments 0-1-1
Others 001
Cash Flow From Financing Activity 5812-69
Net Proceeds from Shares 000
Net Proceeds from Borrowing 6825-58
Interest Paid -10-13-11
Dividend Paid 000
Others 000
Net Cash Flow 4-428
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)15.5626.5147.97
ROCE (%)13.622.0544.03
Asset Turnover Ratio3.33.653.24
PAT to CFO Conversion(x)1.051.41.09
Working Capital Days
Receivable Days233
Inventory Days282330
Payable Days743

Gopal Snacks Ltd Stock News

Gopal Snacks Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Gopal Snacks on 26-Apr-2024 16:01 is ₹316.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Apr-2024 16:01 the market cap of Gopal Snacks stood at ₹3,948.7.
The latest P/E ratio of Gopal Snacks as of 26-Apr-2024 16:01 is 35.14.
The latest P/B ratio of Gopal Snacks as of 26-Apr-2024 16:01 is 4.12.
The 52-week high of Gopal Snacks is ₹392.7 and the 52-week low is ₹308.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Gopal Snacks is ₹1,394 ( Cr.) .

About Gopal Snacks Ltd

Gopal Snacks Limited was initially formed as a partnership firm as ‘Gopal Gruh Udhyog’ at Rajkot, India with effect from April 1, 1999. The partnership firm was registered under the Partnership Act, 1932 with the Registrar of Firms, Rajkot Division, Rajkot on October 19, 2006. The name of the partnership firm was changed to ‘Gopal Snacks’ with effect from November 23, 2009, and the same was recorded by the Registrar of Firms, Rajkot Division, Rajkot on November 30, 2009. The partnership firm was subsequently converted into a joint stock company and registered as a private limited company under the Companies Act, 1956 under the name ‘Gopal Snacks Private Limited’ pursuant to a certificate of incorporation dated December 7, 2009, issued by the Registrar of Companies, Gujarat, Dadra and Nagar Haveli. Subsequently, the Company was converted into a public limited company pursuant to a special resolution passed by its Shareholders in its EGM held on March 15, 2023, following which the name of the Company was changed to ‘Gopal Snacks Limited’, and the RoC issued a fresh certificate of incorporation on March 31, 2023.

The company is primarily engaged in the business of manufacturing and sale of namkeen, gathiya, papad, western snacks such as wafers, corn snacks and snack pellets. The company offers a wide variety of savoury products under its brand ‘Gopal’, including ethnic snacks such as namkeen and gathiya, western snacks such as wafers, extruded snacks and snack pellets, along with fast-moving consumer goods that include papad, spices, gram flour or besan, noodles, rusk and soan papdi. Over the years, the company has leveraged its experience and understanding of the preferences and tastes of its consumers, and target markets to develop a wide range of products, which has enabled it to strengthen its foothold in the Indian snacks industry.

The company has expanded its footprint across India, with its products being sold over many locations. It also relies on channels such as ecommerce, modern trade and exports for sale of its products. It has implemented a distribution management system that helps it coordinate with its distributors and provides visibility on its inventory levels and distributor sales, enabling it to optimise its distribution network. It also offers real-time insights on demand for its products, allowing it to make data-driven decisions, plan its operations and meet demands of its consumers in a timely and effective manner. 

In addition, the company engages third party manufacturers on a need basis to produce its products such as chikki, nachos, noodles, rusk, soan papdi and washing bar. Its manufacturing operations are vertically integrated which include in-house manufacturing capabilities of certain key ingredients such as besan or gram flour, raw snack pellets, spices and seasoning, as well as the ability to tailor machines to its specific needs for manufacturing of its product portfolio.

Business area of the company

The company is engaged in the business of manufacturing various types of ready-to-eat namkeens, snack pallets, corn products, potato chips, papad, besan, spices, etc.

Products of the company

Ethnic snacks

  • Gathiya
  • Namkeen

Western snacks

  • Snack pellets
  • Wafers
  • Extruded snacks

Other products

  • Papad 
  • Besan
  • Spices 

Awards, accreditations and recognitions

  • 2022: Recognition on successful ‘Go-live of S/4 HANA (on premise)’ by SAP.

History and milestones

  • 2009: Incorporation of the Company pursuant to the conversion of the partnership firm, ‘Gopal Snacks’.
  • 2010: The Company commenced operations at its first primary manufacturing facility in Rajkot, Gujarat, which is spread over 0.22 million square feet.
  • 2015: The Company commenced in-house automation and engineering.
  • 2017: The Company commenced backward integration of logistics vehicle engineering and customization by setting up the engineering and fabrication facility at Rajkot, Gujarat
  • 2018: The Company commenced operations at its manufacturing facility in Nagpur, Maharashtra which is spread over 1.44 million square feet.
  • 2018: The Company strengthened backward integration by manufacturing of besan at the ancillary facility in Rajkot, Gujarat.
  • 2019: The Company further expanded its backward integration by manufacturing of raw snacks pellet and spices at another ancillary facility in Rajkot, Gujarat
  • 2021: The Company commenced operations at its primary manufacturing facility in Modasa, Gujarat which is spread over 0.68 million square feet.
  • 2022-2023: The Company’s revenue from operations crossed Rs 1,300 crore in Fiscal 2023.
  • 2022-2023: The Company set up an ancillary manufacturing facility in Modasa, Gujarat to manufacture raw snack pellets.


Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.