Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹3,386Cr
Rev Gr TTM
Revenue Growth TTM
-6.17%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

GOPAL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | 1.2 | 8.0 | 11.3 | 12.6 | 7.1 | -11.5 | -9.1 | -6.7 | 1.8 |
| 288 | 270 | 312 | 332 | 320 | 313 | 356 | 378 | 315 | 307 | 352 | 370 |
Operating Profit Operating ProfitCr |
| 13.4 | 15.3 | 12.7 | 9.6 | 10.8 | 11.5 | 11.6 | 3.9 | 0.6 | 4.7 | 6.4 | 7.6 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | -45 | 1 | 22 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 1 | 1 | 2 | 1 | 0 | 1 | 2 | 2 | 1 |
Depreciation DepreciationCr | 10 | 8 | 9 | 9 | 9 | 8 | 8 | 9 | 8 | 8 | 9 | 10 |
| 33 | 39 | 36 | 27 | 30 | 33 | 39 | 8 | -52 | 6 | 35 | 19 |
| 6 | 10 | 9 | 9 | 4 | 9 | 10 | 2 | -13 | 3 | 9 | 4 |
|
Growth YoY PAT Growth YoY% | | | | -46.0 | -4.2 | -14.3 | 6.2 | -70.3 | -251.3 | -89.6 | -11.1 | 191.2 |
| 8.2 | 8.9 | 7.6 | 4.9 | 7.3 | 6.9 | 7.2 | 1.4 | -12.4 | 0.8 | 6.8 | 3.9 |
| 2.2 | 2.3 | 2.2 | 1.4 | 2.1 | 1.9 | 2.3 | 0.4 | -3.2 | 0.2 | 2.1 | 1.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 27.4 | 19.8 | 3.1 | 0.6 | 4.7 | -3.5 |
| 800 | 1,069 | 1,257 | 1,198 | 1,234 | 1,363 | 1,344 |
Operating Profit Operating ProfitCr |
| 9.7 | 5.3 | 7.0 | 14.1 | 12.0 | 7.2 | 5.1 |
Other Income Other IncomeCr | 2 | 1 | 4 | 4 | 4 | -42 | -23 |
Interest Expense Interest ExpenseCr | 8 | 11 | 14 | 11 | 5 | 3 | 6 |
Depreciation DepreciationCr | 21 | 24 | 31 | 37 | 36 | 33 | 36 |
| 58 | 27 | 54 | 152 | 132 | 27 | 7 |
| 14 | 5 | 13 | 39 | 32 | 8 | 3 |
|
| | -52.1 | 96.7 | 170.5 | -11.4 | -80.9 | -78.0 |
| 5.0 | 1.9 | 3.1 | 8.1 | 7.1 | 1.3 | 0.3 |
| 389.6 | 1.7 | 3.3 | 9.0 | 8.0 | 1.5 | 0.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 12 | 12 | 12 | 12 |
| 121 | 135 | 177 | 278 | 378 | 392 | 421 |
Current Liabilities Current LiabilitiesCr | 57 | 105 | 117 | 97 | 120 | 119 | 117 |
Non Current Liabilities Non Current LiabilitiesCr | 72 | 101 | 105 | 74 | 28 | 13 | 14 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 84 | 121 | 134 | 206 | 287 | 257 | 252 |
Non Current Assets Non Current AssetsCr | 168 | 221 | 266 | 255 | 251 | 280 | 313 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 56 | 22 | 59 | 122 | 69 | 68 |
Investing Cash Flow Investing Cash FlowCr | -40 | -76 | -74 | -50 | -5 | -82 |
Financing Cash Flow Financing Cash FlowCr | -16 | 58 | 12 | -69 | -44 | -10 |
|
Free Cash Flow Free Cash FlowCr | 19 | -53 | -14 | 96 | 39 | -15 |
| 127.0 | 106.2 | 141.1 | 108.2 | 69.1 | 359.4 |
CFO To EBITDA CFO To EBITDA% | 65.3 | 37.2 | 61.8 | 61.9 | 40.9 | 64.9 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 4,461 | 3,286 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 44.8 | 173.4 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 2.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 11.4 | 8.1 |
| 0.8 | 2.3 | 1.7 | 0.4 | 26.8 | 31.9 |
Profitability Ratios Profitability Ratios |
| 21.9 | 18.1 | 20.6 | 28.4 | 28.5 | 25.1 |
| 9.7 | 5.3 | 7.0 | 14.1 | 12.0 | 7.2 |
| 5.0 | 1.9 | 3.1 | 8.1 | 7.1 | 1.3 |
| 34.3 | 13.5 | 19.8 | 40.8 | 29.9 | 6.5 |
| 36.1 | 15.6 | 23.4 | 38.6 | 25.5 | 4.7 |
| 17.5 | 6.2 | 10.4 | 24.4 | 18.5 | 3.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Gopal Snacks Limited, headquartered in Rajkot, Gujarat, is a leading fully integrated FMCG snack manufacturer in India. Founded in 1999 as Gopal Gruh Udyog by Mr. Bipin Hadvani and incorporated as a private limited company in 2009, the company has grown to become a dominant player in the organized ethnic snacks space, particularly in *gathiya*, *namkeen*, and *snack pellets*. The company operates a vertically integrated business model—from raw material sourcing and in-house machinery fabrication to manufacturing, packaging, and owned logistics—ensuring quality control, cost efficiency, and scalability.
With a presence across **13 Indian states and 2 Union Territories**, and exports to **9 countries** (including the UAE, USA, UK, and Canada), Gopal Snacks combines traditional Indian flavors with modern snack formats to cater to diverse consumer preferences. The company aims to strengthen its position as a pan-India brand while building market leadership in key categories, especially **gathiya** and **wafers**.
---
### **Financial Performance (Latest Available)**
- **Revenue (FY24):** ₹1,402–1,403 crore
- **EBITDA (FY24):** ₹24 crore (implying ~1.7% EBITDA margin)
- **PAT (Net Profit, FY24):** ₹26 crore
- **Revenue CAGR (FY21–FY24):** 8%
- **EBITDA CAGR (FY21–FY24):** 41%
- **PAT CAGR (FY21–FY24):** 68%
- **Return on Capital Employed (RoCE):** 31% (FY24)
- **Return on Equity (RoE):** 26% (FY24)
- **Net Fixed Asset Turnover:** ~6.6x (indicating efficient asset utilization)
---
### **Manufacturing & Infrastructure**
Gopal Snacks operates a **robust, vertically integrated production network**:
- **Total Manufacturing Facilities:** 6 (3 primary: Rajkot, Modasa, Nagpur; 1 temporary in Gondal post-fire incident)
- **Ancillary Units:** 3 (Rajkot: Besan, Spices, Seasoning; Modasa: Raw Snack Pellet unit)
- **Total Installed Capacity:** ~308,479 MT (note: earlier reports cited ~410K MT; possible recalibration due to operational changes)
- **Key Capacities (as of Sep 2025):**
- Namkeen: 79,317 MT
- Besan: 46,345 MT
- Gathiya: 92,411 MT (estimated)
- Wafers: 12,503 MT
- **Cold Storage:** 40,000 MT — **the largest in the Indian snack industry**, primarily supporting wafer production at Modasa.
- **In-House Manufacturing:** 95 out of 98 products manufactured in-house; only 3–5 outsourced due to scale/quality constraints.
- **Renewable Energy:** Modasa plant powered by 1.2 MW solar + 2 MW wind energy, reducing energy costs and enhancing sustainability.
---
### **Product Portfolio**
Gopal Snacks offers a **diversified product portfolio** comprising:
- **Core Product Categories:**
- Gathiya (8 variants)
- Namkeen (31+ products)
- Wafers (11 products, including under ‘Cristos’ brand)
- Snack Pellets (e.g., Pizza Pasta Fryums)
- Extruded Snacks, Papad, Besan, Spices, Bakery, Noodles, Cheese Balls
- **Total Products:** ~98–102 products across **366–375 SKUs**
- **Brands:** Cristos (youth-focused wafer brand), Gopal (main brand), and private-label offerings
**Revenue Contribution (Latest):**
- **Gathiya:** 25–27%
- **Namkeen:** 24–25%
- **Snack Pellets:** 15–22%
- **Wafers:** 8–10% (but fastest-growing and most profitable segment)
- **Besan & Other Products:** 7–9%
- **By-products, Subsidies, Raw Material Sales:** ~5–6%
**Key Innovations (Recent Launches):**
- **Banana Wafers** (Nov 2024): Healthier, fasting-friendly
- **Soya Sticks, Soya Nugget:** Plant-based, protein-rich snacks
- **Korean BBQ Wafer, Mexican Chilli, African Mint flavors** (under Cristos)
- **Sabudana Chivda, Kolhapuri Bhadang, Wheat-Jaggery-Banana Wafer**
- **Re-engineered Packaging:** Stand-up pouches, zip-lock, larger formats for improved shelf appeal
---
### **Distribution & Logistics**
Gopal Snacks has built one of the most **advanced and efficient distribution networks** in the mid-tier FMCG space:
- **Distributors:** 858 (as of Q2 FY26), up from 852 (Mar 2025) and 638 (Dec 2023)
- **Micro-Distributors (under super stockist model):** 107+ (enhancing supply resilience, especially post-fire)
- **Target:** Expand to **1,000+ distributors** by end of FY26
- **Owned Fleet:** 294 logistics vehicles (up from ~270 in 2024)
- **Daily Packet Sales:** ~8.22 million
- **Retail Touchpoints:** 500,000+ across general trade, modern trade, e-commerce, and quick commerce
- **Distribution Channels:**
- **General Trade:** Core network
- **Modern Trade:** D-Mart, Reliance Retail, Big Bazaar
- **E-commerce:** Amazon, Flipkart, Jumbotail
- **Quick Commerce:** Zepto, Blinkit, Instamart
- **Specialty Channels:** Airport vending machines (Delhi, Mumbai, Bangalore), Railways (IRCTC, Western & Central zones)
- **Technology:** Proprietary **Distribution Management System (DMS)** enables real-time tracking, scheme updates, secondary sales monitoring, and ROI assessment for distributors.
---
### **Strategic Focus Areas (Nov 2025)**
#### **1. Category Leadership**
- **Gathiya:**
- Maintain #1 position in India (holds ~31% market share by value & volume)
- Transform into a **national brand** via 8 distinct variants and nationwide distribution
- New packaging and branding to enhance shelf appeal
- **Wafers:**
- Leverage **advanced Modasa facility** and **largest cold chain in India** to dominate a high-growth, high-margin category
- Wafers achieved **41% YoY revenue growth in FY24-25**
- Focus on **flavor innovation (e.g., Cristos brand)** and penetration in organized retail
- Capacity expansion with new 1,500 kg/hour wafer line planned
#### **2. Geographic Expansion**
- **Core Market (Gujarat):**
- Contributes ~70–76% of revenue
- Increasing service frequency from **weekly to bi-weekly** to reduce stockouts and improve outlet depth
- Target 20–25% higher per-retailer sales
- **Focus Markets:** Maharashtra, Madhya Pradesh, Rajasthan, Uttar Pradesh
- Adding new distributors and micro-distributors
- Appointed **over 185 new distributors in FY24-25**
- **New Markets:** Jharkhand, Chhattisgarh, Telangana, Karnataka, Haryana
- Entering via third-party manufacturing in **Hiryur (Karnataka)** and **Kashipur (Uttarakhand)** to reduce logistics costs
- Hiryur: 4,400 MT capacity (wafers, pellets, corn)
- Kashipur: 5,900 MT capacity (namkeen, gathiya, pellets)
#### **3. Operational Strategy**
- **Post-Fire Recovery:**
- Fire at Rajkot plant disrupted operations in mid-2024
- Operations partially shifted to **new Gondal facility (commissioned Feb 2025)** and Modasa
- Regional segmentation: Rajkot/Gondal for Saurashtra & Kutch; Modasa for rest of India
- **Fill rate:** ~92–95% (vs 100% earlier); **8–10% business opportunity loss** in Gujarat due to supply constraints
- **Backward Integration:**
- In-house production of **besan, spices, raw pellets, corrugated boxes, and machinery**
- **Saves ₹2 per box** on packaging
- Enables **cost control, quality consistency, and competitive pricing**
- **Capacity Utilization:**
- Current overall utilization: ~35–40% (blended)
- **Highest:** Wafers (59–65%), Besan (71–78%)
- **Lowest:** Extruded Snacks (~15%), Spices (13–15%)
- Significant headroom for growth without major capex
#### **4. Growth Initiatives**
- **Pricing Strategy:**
- **₹5 SKU** is the core product (~70–72% of revenue), drives affordability, rural penetration, and new market testing
- **₹10 SKU** identified as next growth driver for volume expansion
- **R&D & Innovation:**
- Dedicated team developing new formats: tortilla chips, noodles, cheese balls
- Focus on **non-palm oil alternatives** and **sustainable packaging**
- **Digital & Retail Expansion:**
- Growing presence on **Amazon, Flipkart, Blinkit, BigBasket, Zepto**
- **ERP + DMS + AI-driven** sales & inventory monitoring
- In-store promotions, consumer activations (BTL), and trade marketing
#### **5. Marketing & Branding**
- **National Brand Building:** Large-scale PAN-India advertising campaigns planned (including TV, digital, social media)
- **Youth Targeting:** 'Cristos' wafer brand with bold, global flavors
- **Agency Support:** Engaged **Scarecrow** for creative and marketing strategy
- **Brand Positioning:** Affordable, quality, convenient, healthy portion-sized snacks for all demographics
---
### **Competitive Advantages**
- **Market Leadership:** Largest manufacturer of **gathiya** and **snack pellets** in India; 2nd largest in **organized ethnic namkeen (Gujarat)**; 4th largest **papad** manufacturer
- **Largest Cold Storage in Industry (40,000 MT):** Critical for wafer quality and shelf life
- **Vertically Integrated Model:** Controls cost, quality, and supply chain from farm to shelf
- **In-House Machinery Fabrication:** Custom-designed equipment for precise temperature, texture, and shape control
- **Agile Distribution Network:** Owned fleet, DMS, micro-distributor model, and high retailer density
- **Renewable Energy Use:** Reduces power costs and enhances sustainability
---
### **Challenges & Risks**
- **Post-Fire Supply Chain Complexity:** Split production across Modasa and Gondal affecting basket fulfillment and delivery efficiency
- **Raw Material Cost Inflation:** Chana (+17%), Potato (+13%), Urad (+24%) pressured gross margins (down to 28% in Q1 FY25 from 31.4%)
- **Low Capacity Utilization:** Indicates under-leveraged investments; requires demand expansion to improve profitability
- **Export Contribution:** Only ~0.24% of revenue — untapped long-term potential
- **Competition:** Increasing pressure in wafers/chips space; brand share lost during supply disruption