Gopal Snacks Ltd.

Financial

	Gopal Snacks	Heritage Foods	Prataap Snacks
Operational Metrics
FMCG Sector
Manufacturing capacity - Food	234618.0 MT	n/a	n/a
No of packets sold - quarterly - Food	81.0 Cr Packets	n/a	n/a
No of packets sold - quarterly - Ghatiya	26.1 Cr Packets	n/a	n/a
No of packets sold - quarterly - Namkeen	21.3 Cr Packets	n/a	n/a
Financials
5 yr Average ROE	25.77 %	5.23 %	4.28 %
5yr average Equity Multiplier	1.94	1.63	1.5
5yr Average Asset Turnover Ratio	3.08	2.88	1.46
5yr Avg Net Profit Margin	5.03 %	1.68 %	1.97 %
Price to Book	8.2	4.23	4.16
P/E	43.0	19.78	0.0
5yr Avg Cash Conversion Cycle	45.44 Days	18.23 Days	3.93 Days
Inventory Days	31.89 Days	26.35 Days	33.74 Days
Days Receivable	5.35 Days	2.63 Days	3.31 Days
Days Payable	4.9 Days	10.5 Days	30.73 Days
5yr Average Interest Coverage Ratio	12.34	12.25	15.21
5yr Avg ROCE	29.31 %	12.77 %	3.74 %
5yr Avg Operating Profit Margin	9.61 %	2.74 %	5.44 %
5 yr average Debt to Equity	0.62	0.22	0.02
5yr CAGR Net Profit	36.36 %	n/a	-14.57 %
5yr Average Return on Assets	14.86 %	5.0 %	2.86 %
Shareholdings
Promoter Holding	81.47 %	41.3 %	54.92 %
Share Pledged by Promoters	5.71 %	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.02 %	1.87 %	-16.57 %
Change in Mutual Fund Holding (3 Yrs)	-2.06 %	-12.03 %	-7.26 %

Business

	Gopal Snacks	Heritage Foods	Prataap Snacks
Product Wise Break-Up	Product Wise Break-Up Gathiya 25.0 Namkeen 24.0 Snack Pellets 18.0 Wafers 12.0 Papad 4.0 Extruded Snacks 1.0 Animal Feed 0 Renewable Energy 0 Dairy 0 Extruded Snacks 0 Sweet Snacks 0 Namkeen & Pallets 0 Potato Chips 0 Others 16.0	Product Wise Break-Up Namkeen 0 Renewable Energy 0.12 Papad 0 Extruded Snacks 0 Potato Chips 0 Animal Feed 4.75 Wafers 0 Extruded Snacks 0 Sweet Snacks 0 Namkeen & Pallets 0 Dairy 95.13 Snack Pellets 0 Gathiya 0	Product Wise Break-Up Namkeen 0 Renewable Energy 0 Papad 0 Extruded Snacks 0 Potato Chips 22.03 Animal Feed 0 Wafers 0 Extruded Snacks 54.27 Sweet Snacks 2.71 Namkeen 17.75 Dairy 0 Snack Pellets 0 Gathiya 0 Others 3.24
Location Wise Break-Up	Location Wise Break-Up Domestic 99.72 International 0.28 Rest of the World 0 India 0	Location Wise Break-Up Rest of the World 0 International 0 India 99.98 Domestic 0 Others 0.02	Location Wise Break-Up Rest of the World 0.07 International 0 India 99.93 Domestic 0
Location Wise Break-Up	Location Wise Break-Up Domestic 99.72 International 0.28 Rest of the World 0 India 0	Location Wise Break-Up Rest of the World 0 International 0 India 99.98 Domestic 0 Others 0.02	Location Wise Break-Up Rest of the World 0.07 International 0 India 99.93 Domestic 0
Customer Wise Break-Up	Customer Wise Break-Up Rs. 5 62.8 Above Rs. 10 15.4 Rs. 10 13.7 Others 8.1	-	-