Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Gopal Snacks Ltd

GOPAL
NSE
271.70
1.61%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Gopal Snacks Ltd

GOPAL
NSE
271.70
1.61%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,386Cr
Close
Close Price
271.70
Industry
Industry
FMCG - Snacks
PE
Price To Earnings
823.33
PS
Price To Sales
2.39
Revenue
Revenue
1,416Cr
Rev Gr TTM
Revenue Growth TTM
-6.17%
PAT Gr TTM
PAT Growth TTM
-95.05%
Peer Comparison
How does GOPAL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
GOPAL
VS

Quarterly Results

Upcoming Results on
12 May 2026
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
332319358368359354403394317322376401
Growth YoY
Revenue Growth YoY%
1.28.011.312.67.1-11.5-9.1-6.71.8
Expenses
ExpensesCr
288270312332320313356378315307352370
Operating Profit
Operating ProfitCr
44494635394147162152430
OPM
OPM%
13.415.312.79.610.811.511.63.90.64.76.47.6
Other Income
Other IncomeCr
10111211-451220
Interest Expense
Interest ExpenseCr
222112101221
Depreciation
DepreciationCr
10899988988910
PBT
PBTCr
333936273033398-5263519
Tax
TaxCr
6109949102-13394
PAT
PATCr
272827182624295-4032615
Growth YoY
PAT Growth YoY%
-46.0-4.2-14.36.2-70.3-251.3-89.6-11.1191.2
NPM
NPM%
8.28.97.64.97.36.97.21.4-12.40.86.83.9
EPS
EPS
2.22.32.21.42.11.92.30.4-3.20.22.11.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
8861,1291,3521,3951,4031,4681,416
Growth
Revenue Growth%
27.419.83.10.64.7-3.5
Expenses
ExpensesCr
8001,0691,2571,1981,2341,3631,344
Operating Profit
Operating ProfitCr
86609519616810572
OPM
OPM%
9.75.37.014.112.07.25.1
Other Income
Other IncomeCr
21444-42-23
Interest Expense
Interest ExpenseCr
8111411536
Depreciation
DepreciationCr
21243137363336
PBT
PBTCr
582754152132277
Tax
TaxCr
14513393283
PAT
PATCr
442142112100194
Growth
PAT Growth%
-52.196.7170.5-11.4-80.9-78.0
NPM
NPM%
5.01.93.18.17.11.30.3
EPS
EPS
389.61.73.39.08.01.50.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
11112121212
Reserves
ReservesCr
121135177278378392421
Current Liabilities
Current LiabilitiesCr
5710511797120119117
Non Current Liabilities
Non Current LiabilitiesCr
7210110574281314
Total Liabilities
Total LiabilitiesCr
252342400461539537565
Current Assets
Current AssetsCr
84121134206287257252
Non Current Assets
Non Current AssetsCr
168221266255251280313
Total Assets
Total AssetsCr
252342400461539537565

Cash Flow

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
5622591226968
Investing Cash Flow
Investing Cash FlowCr
-40-76-74-50-5-82
Financing Cash Flow
Financing Cash FlowCr
-165812-69-44-10
Net Cash Flow
Net Cash FlowCr
04-4321-24
Free Cash Flow
Free Cash FlowCr
19-53-149639-15
CFO To PAT
CFO To PAT%
127.0106.2141.1108.269.1359.4
CFO To EBITDA
CFO To EBITDA%
65.337.261.861.940.964.9

Ratios

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00004,4613,286
Price To Earnings
Price To Earnings
0.00.00.00.044.8173.4
Price To Sales
Price To Sales
0.00.00.00.03.22.2
Price To Book
Price To Book
0.00.00.00.011.48.1
EV To EBITDA
EV To EBITDA
0.82.31.70.426.831.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
21.918.120.628.428.525.1
OPM
OPM%
9.75.37.014.112.07.2
NPM
NPM%
5.01.93.18.17.11.3
ROCE
ROCE%
34.313.519.840.829.96.5
ROE
ROE%
36.115.623.438.625.54.7
ROA
ROA%
17.56.210.424.418.53.5
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