Gopal Snacks Ltd.

Financial

	Gopal Snacks	Heritage Foods	Vadilal Industries
Operational Metrics
FMCG Sector
Manufacturing capacity - Food	298931.0 MT	n/a	n/a
No of packets sold - quarterly - Food	66.8 Cr Packets	n/a	n/a
No of packets sold - quarterly - Ghatiya	23.8 Cr Packets	n/a	n/a
No of packets sold - quarterly - Namkeen	17.3 Cr Packets	n/a	n/a
Financials
5 yr Average ROE	25.77 %	5.23 %	16.96 %
5yr average Equity Multiplier	1.94	1.63	2.1
5yr Average Asset Turnover Ratio	3.08	2.88	1.09
5yr Avg Net Profit Margin	5.03 %	1.68 %	7.28 %
Price to Book	10.81	4.72	5.67
P/E	230.25	24.36	26.23
5yr Avg Cash Conversion Cycle	45.44 Days	18.23 Days	45.19 Days
Inventory Days	31.89 Days	26.35 Days	85.51 Days
Days Receivable	5.35 Days	2.63 Days	27.72 Days
Days Payable	4.9 Days	10.5 Days	90.05 Days
5yr Average Interest Coverage Ratio	12.34	12.25	5.96
5yr Avg ROCE	29.31 %	12.77 %	20.53 %
5yr Avg Operating Profit Margin	9.61 %	2.74 %	13.88 %
5 yr average Debt to Equity	0.62	0.22	0.52
5yr CAGR Net Profit	36.36 %	n/a	28.67 %
5yr Average Return on Assets	14.86 %	5.0 %	8.52 %
Shareholdings
Promoter Holding	81.47 %	41.3 %	64.73 %
Share Pledged by Promoters	5.71 %	0.0	7.57 %
Change in Promoter Holding (3 Yrs)	-0.02 %	1.87 %	0.01 %
Change in Mutual Fund Holding (3 Yrs)	-2.06 %	-12.03 %	-0.01 %

Business

	Gopal Snacks	Heritage Foods	Vadilal Industries
Product Wise Break-Up	Product Wise Break-Up Gathiya 28.8 Namkeen 23.5 Snack Pellets 16.5 Extruded Snacks 1.7 Papad 0 Wafers 0 Animal Feed 0 Renewable Energy 0 Dairy 0 Fruit Pulp, Frozen Fruits Etc. 0 Ice-Cream And Frozen Desert Product 0 Others 29.5	Product Wise Break-Up Fruit Pulp, Frozen Fruits Etc. 0 Ice-Cream And Frozen Desert Product 0 Papad 0 Extruded Snacks 0 Namkeen 0 Wafers 0 Animal Feed 4.47 Dairy 95.36 Renewable Energy 0.17 Snack Pellets 0 Gathiya 0	Product Wise Break-Up Fruit Pulp, Frozen Fruits Etc. 10.0 Ice Cream 90.0 Papad 0 Extruded Snacks 0 Namkeen 0 Wafers 0 Animal Feed 0 Dairy 0 Renewable Energy 0 Snack Pellets 0 Gathiya 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 Domestic 0 India 99.98 Rest of the World 0 International 0 Others 0.02	Location Wise Break-Up Domestic 0 India 81.26 Rest of the World 18.74 International 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 Domestic 0 India 99.98 Rest of the World 0 International 0 Others 0.02	Location Wise Break-Up Domestic 0 India 81.26 Rest of the World 18.74 International 0
Customer Wise Break-Up	Customer Wise Break-Up Rs. 5 65.1 Above Rs. 10 15.1 Rs. 10 14.1 Others 5.7	-	-