GOPAL SNACKS LIMITED
GOPAL · General/Diversified · NSE
₹282
Current Market Price
Fair Value (DCF)
₹116
Discount to FV
-59.1%
Updated just now
YieldIQ Score
28/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
47%
ROE
15.4%
Debt/Equity
0.32
WACC
11.1%
Market Cap
₹3,518 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.9%
Return on capital employed
EV / EBITDA
59.6×
Enterprise multiple
Debt / EBITDA
2.3×
Leverage vs earnings
Interest Coverage
9.6×
EBIT covers interest
Current Ratio
2.16×
Short-term liquidity
Asset Turnover
2.80×
Revenue per ₹ of assets
Revenue CAGR (3Y)
2.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹282.25
Bear case
Discount -270.0%
Base case
Discount -144.2%
Bull case
Discount -72.0%
Ratio Trends
GOPAL · last 5 annual periods
ROE
15.4%
ROCE
22.9%
Operating Margin
—
Debt / Equity
0.32×
PE
—
EV / EBITDA
—
Historical Financials
GOPAL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1352 Cr | ₹1392 Cr | ₹1393 Cr | ₹1459 Cr | ₹1500 Cr | +2.6% |
| EBITDA | ₹98.3 Cr | ₹200 Cr | ₹172 Cr | ₹63.6 Cr | ₹145 Cr | +10.2% |
| EBIT | — | — | ₹137 Cr | — | — | +0.0% |
| PAT | ₹41.5 Cr | ₹112 Cr | ₹99.6 Cr | ₹19.0 Cr | ₹73.7 Cr | +15.4% |
| EPS (diluted) | — | — | ₹7.99 | — | — | +0.0% |
| CFO | ₹58.6 Cr | ₹122 Cr | ₹68.8 Cr | ₹68.3 Cr | ₹46.4 Cr | -5.6% |
| CapEx | ₹-75.4 Cr | ₹-25.4 Cr | ₹-30.5 Cr | ₹-85.2 Cr | ₹-153 Cr | — |
| FCF | ₹-16.8 Cr | ₹96.1 Cr | ₹38.3 Cr | ₹-17.0 Cr | ₹-106 Cr | — |
| Total Assets | ₹400 Cr | ₹461 Cr | ₹539 Cr | ₹537 Cr | ₹715 Cr | +15.6% |
| Total Debt | ₹166 Cr | ₹108 Cr | ₹67.5 Cr | ₹66.5 Cr | ₹154 Cr | -1.9% |
| Shareholders' Equity | ₹178 Cr | ₹291 Cr | ₹390 Cr | ₹405 Cr | ₹479 Cr | +28.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
GOPAL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
GRMOVER GRMOVER | — | — | Pending | 14.2% | — |
 HERITGFOOD HERITGFOOD | — | — | Pending | 13.6% | 18.2× |
 VADILALIND VADILALIND | — | — | Pending | 21.6% | — |
 PARAGMILK PARAGMILK | — | — | Pending | 11.6% | — |
ADFFOODS ADFFOODS | — | — | Pending | 15.7% | 20.4× |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.85/sh
Last payout
2026-02-02
₹0.35
Peak payout
₹1.00
Trailing yield
0.21%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. GOPAL SNACKS LIMITED (GOPAL.NS) trades at 282.25 vs a model fair value of 115.56, a gap of -59.1%. Piotroski F-score: 5/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of GOPAL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for GOPAL →
Compare
Head-to-head with peers
Compare GOPAL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse GOPALNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.