GOPAL SNACKS
|
GOPAL SNACKS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,468 Cr | ₹1,402 Cr | ₹1,395 Cr | ₹1,352 Cr | ₹1,129 Cr |
| Sales | ₹1,459 Cr | ₹1,393 Cr | ₹1,392 Cr | ₹1,352 Cr | ₹1,129 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹9.38 Cr | ₹9.68 Cr | ₹2.82 Cr | ₹0.22 Cr | ₹0.03 Cr |
| Less: Excise Duty | - | - | - | ₹1.23 Cr | ₹1.19 Cr |
| Net Sales | ₹1,468 Cr | ₹1,402 Cr | ₹1,395 Cr | ₹1,351 Cr | ₹1,128 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹-2.71 Cr | ₹-11 Cr | ₹-2.29 Cr | ₹1.18 Cr |
| Raw Material Consumed | ₹1,115 Cr | ₹1,005 Cr | ₹1,010 Cr | ₹1,076 Cr | ₹923 Cr |
| Opening Raw Materials | ₹166 Cr | ₹110 Cr | ₹67 Cr | ₹72 Cr | ₹52 Cr |
| Purchases Raw Materials | ₹982 Cr | ₹1,029 Cr | ₹1,033 Cr | ₹1,046 Cr | ₹939 Cr |
| Closing Raw Materials | ₹100 Cr | ₹166 Cr | ₹110 Cr | ₹67 Cr | ₹72 Cr |
| Other Direct Purchases / Brought in cost | ₹67 Cr | ₹33 Cr | ₹19 Cr | ₹24 Cr | ₹4.22 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹32 Cr | ₹25 Cr |
| Electricity & Power | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹32 Cr | ₹25 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹108 Cr | ₹97 Cr | ₹82 Cr | ₹74 Cr | ₹57 Cr |
| Salaries, Wages & Bonus | ₹89 Cr | ₹81 Cr | ₹68 Cr | ₹60 Cr | ₹46 Cr |
| Contributions to EPF & Pension Funds | ₹6.52 Cr | ₹6.24 Cr | ₹5.12 Cr | ₹5.17 Cr | ₹3.25 Cr |
| Workmen and Staff Welfare Expenses | ₹4.24 Cr | ₹2.80 Cr | ₹2.60 Cr | ₹7.56 Cr | ₹5.97 Cr |
| Other Employees Cost | ₹8.72 Cr | ₹6.87 Cr | ₹6.37 Cr | ₹1.12 Cr | ₹0.97 Cr |
| Other Manufacturing Expenses | ₹75 Cr | ₹65 Cr | ₹50 Cr | ₹53 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹10 Cr | ₹8.86 Cr | ₹6.23 Cr | ₹2.93 Cr | ₹4.16 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹65 Cr | ₹56 Cr | ₹44 Cr | ₹50 Cr | ₹39 Cr |
| General and Administration Expenses | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr | ₹8.16 Cr |
| Rent , Rates & Taxes | ₹2.25 Cr | ₹1.95 Cr | ₹0.41 Cr | ₹0.75 Cr | ₹0.76 Cr |
| Insurance | ₹1.54 Cr | ₹1.53 Cr | ₹1.11 Cr | ₹0.77 Cr | ₹0.50 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.11 Cr | ₹2.34 Cr | ₹3.69 Cr | ₹2.35 Cr | ₹2.44 Cr |
| Traveling and conveyance | ₹7.38 Cr | ₹5.54 Cr | ₹3.06 Cr | ₹2.46 Cr | ₹1.18 Cr |
| Other Administration | ₹5.54 Cr | ₹5.68 Cr | ₹6.33 Cr | ₹3.78 Cr | ₹3.28 Cr |
| Selling and Distribution Expenses | ₹16 Cr | ₹9.11 Cr | ₹15 Cr | ₹12 Cr | ₹8.63 Cr |
| Advertisement & Sales Promotion | ₹16 Cr | ₹9.08 Cr | ₹4.14 Cr | ₹1.61 Cr | ₹0.51 Cr |
| Sales Commissions & Incentives | ₹0.11 Cr | ₹0.03 Cr | ₹0.06 Cr | - | - |
| Freight and Forwarding | - | - | ₹10 Cr | ₹9.75 Cr | ₹8.12 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹0.36 Cr | ₹0.25 Cr | - |
| Miscellaneous Expenses | ₹5.94 Cr | ₹4.11 Cr | ₹2.58 Cr | ₹1.75 Cr | ₹2.42 Cr |
| Bad debts /advances written off | ₹0.17 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.04 Cr | - |
| Provision for doubtful debts | ₹0.56 Cr | ₹0.48 Cr | - | ₹0.26 Cr | ₹0.06 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.00 Cr | - | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Losson sale of non-trade current investments | - | - | - | - | ₹1.23 Cr |
| Other Miscellaneous Expenses | ₹5.21 Cr | ₹3.57 Cr | ₹2.54 Cr | ₹1.43 Cr | ₹1.11 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,363 Cr | ₹1,234 Cr | ₹1,198 Cr | ₹1,256 Cr | ₹1,067 Cr |
| Operating Profit (Excl OI) | ₹105 Cr | ₹168 Cr | ₹196 Cr | ₹95 Cr | ₹60 Cr |
| Other Income | ₹5.59 Cr | ₹4.41 Cr | ₹3.89 Cr | ₹4.31 Cr | ₹0.98 Cr |
| Interest Received | ₹1.33 Cr | ₹0.56 Cr | ₹0.92 Cr | ₹0.12 Cr | ₹0.08 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.81 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.11 Cr | ₹0.17 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.19 Cr | ₹0.83 Cr | ₹0.53 Cr | ₹0.19 Cr |
| Foreign Exchange Gains | - | ₹0.02 Cr | - | - | - |
| Others | ₹2.45 Cr | ₹3.61 Cr | ₹2.07 Cr | ₹3.55 Cr | ₹0.53 Cr |
| Operating Profit | ₹111 Cr | ₹173 Cr | ₹200 Cr | ₹99 Cr | ₹61 Cr |
| Interest | ₹3.37 Cr | ₹5.27 Cr | ₹11 Cr | ₹14 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.13 Cr | ₹4.37 Cr | ₹10 Cr | ₹11 Cr | ₹7.72 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.22 Cr | ₹0.89 Cr | ₹0.21 Cr | ₹0.78 Cr | ₹0.61 Cr |
| Other Interest | ₹0.02 Cr | ₹0.01 Cr | ₹0.14 Cr | ₹2.64 Cr | ₹2.55 Cr |
| PBDT | ₹107 Cr | ₹168 Cr | ₹189 Cr | ₹85 Cr | ₹50 Cr |
| Depreciation | ₹33 Cr | ₹36 Cr | ₹37 Cr | ₹31 Cr | ₹24 Cr |
| Profit Before Taxation & Exceptional Items | ₹74 Cr | ₹132 Cr | ₹152 Cr | ₹54 Cr | ₹26 Cr |
| Exceptional Income / Expenses | ₹-47 Cr | - | - | - | - |
| Profit Before Tax | ₹27 Cr | ₹132 Cr | ₹152 Cr | ₹54 Cr | ₹26 Cr |
| Provision for Tax | ₹8.04 Cr | ₹32 Cr | ₹39 Cr | ₹13 Cr | ₹5.38 Cr |
| Current Income Tax | ₹12 Cr | ₹32 Cr | ₹40 Cr | ₹12 Cr | ₹5.93 Cr |
| Deferred Tax | ₹-3.72 Cr | ₹-0.24 Cr | ₹-0.07 Cr | ₹0.31 Cr | ₹-0.55 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹19 Cr | ₹100 Cr | ₹112 Cr | ₹42 Cr | ₹21 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹374 Cr | ₹275 Cr | ₹173 Cr | ₹131 Cr | ₹110 Cr |
| Appropriations | ₹393 Cr | ₹374 Cr | ₹285 Cr | ₹172 Cr | ₹131 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.21 Cr | ₹0.18 Cr | ₹10 Cr | ₹-0.39 Cr | ₹0.42 Cr |
| Equity Dividend % | ₹100.00 | ₹25.00 | - | - | - |
| Earnings Per Share | ₹1.52 | ₹7.99 | ₹9.02 | ₹366.62 | ₹186.43 |
| Adjusted EPS | ₹1.52 | ₹7.99 | ₹9.02 | ₹3.33 | ₹1.69 |
Compare Income Statement of peers of GOPAL SNACKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GOPAL SNACKS | ₹4,355.4 Cr | 0.2% | 0.2% | -24.2% | Stock Analytics | |
| NESTLE INDIA | ₹243,884.0 Cr | -0.7% | 8.1% | 11.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,325.0 Cr | -4.9% | 6.3% | -21.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,792.0 Cr | 0.6% | -1.9% | 0.7% | Stock Analytics | |
| MARICO | ₹93,120.4 Cr | -0.6% | 1% | 10.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,165.1 Cr | -3.2% | -5.6% | 3.9% | Stock Analytics | |
GOPAL SNACKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GOPAL SNACKS | 0.2% |
0.2% |
-24.2% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses