Nifty

:

26027.30

Sensex

:

85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Login

Nifty
Sensex

:
:

26027.30
85213.36

-19.65 (-0.08%)
-54.30 (-0.06%)

Gourmet Gateway India Ltd.

Trading

Rating :

46/99

BSE: 506134 | NSE: Not Listed

Watchlist

NSE BSE

14.38

15-Dec-2025

Open
High
Low
Previous Close

14.95
14.95
13.66
14.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

7119
100498
14.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

217.58
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

221.37
N/A
3.47

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

55.09
89.43
38.99

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
14.40

PAT CAGR (%)

10 Years
5 Years
3 Years

22.32
1.39
-51.19

P:E (Median)

8 Years
5 Years
3 Years

66.17
66.17
66.17

P:BV (Average)

8 Years
5 Years
3 Years

7.74
7.74
7.74

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.58
12.58
12.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 3.12 1.59 96.23% 2.61 0.92 183.70% 2.86 2.36 21.19% 2.68 0.13 1,961.54%
Expenses 3.19 1.68 89.88% 2.59 0.99 161.62% 3.13 2.46 27.24% 2.62 0.18 1,355.56%
EBITDA -0.07 -0.09 - 0.02 -0.07 - -0.27 -0.10 - 0.06 -0.04 -
EBIDTM -2.37% -5.65% 0.69% -7.83% -9.44% -4.23% 2.09% -34.09%
Other Income 0.08 0.05 60.00% 0.08 0.02 300.00% 0.07 0.01 600.00% 0.07 0.58 -87.93%
Interest 0.06 0.09 -33.33% 0.05 0.09 -44.44% 0.09 0.09 0.00% 0.10 0.50 -80.00%
Depreciation 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.01 0.00% 0.01 0.00 0
PBT -0.06 -0.13 - 0.03 -0.15 - -0.29 -0.19 - 0.02 0.04 -50.00%
Tax -0.01 -0.03 - 0.01 -0.04 - -0.07 -0.05 - -0.55 0.05 -
PAT -0.04 -0.10 - 0.03 -0.11 - -0.22 -0.14 - 0.58 -0.01 -
PATM -1.41% -6.27% 1.00% -12.08% -7.66% -5.97% 21.57% -9.09%
EPS 0.00 -0.01 - 0.00 -0.01 - -0.01 -0.01 - 0.04 0.00 0

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 47.42 41.47 14.35% 45.10 37.84 19.19% 42.07 37.22 13.03% 44.36 38.08 16.49%
Expenses 39.94 35.30 13.14% 38.62 32.70 18.10% 37.81 32.16 17.57% 38.18 31.26 22.14%
EBITDA 7.48 6.17 21.23% 6.48 5.14 26.07% 4.25 5.06 -16.01% 6.18 6.82 -9.38%
EBIDTM 15.77% 14.89% 14.37% 13.57% 10.11% 13.60% 13.93% 17.92%
Other Income 0.81 0.33 145.45% 0.75 0.69 8.70% 2.42 3.06 -20.92% 0.50 1.86 -73.12%
Interest 2.21 2.21 0.00% 2.29 2.25 1.78% 2.36 2.17 8.76% 2.33 2.62 -11.07%
Depreciation 5.74 4.85 18.35% 5.56 4.79 16.08% 5.31 4.61 15.18% 4.94 4.48 10.27%
PBT 0.35 -0.56 - -0.62 -1.22 - -0.99 1.34 - -0.59 1.60 -
Tax -0.19 0.14 - 0.04 0.06 -33.33% -0.46 0.12 - -0.49 0.41 -
PAT 0.54 -0.70 - -0.67 -1.28 - -0.53 1.22 - -0.11 1.19 -
PATM 1.14% -1.69% -1.47% -3.40% -1.26% 3.27% -0.24% 3.12%
EPS 0.02 -0.05 - -0.03 -0.09 - -0.01 0.07 - -0.01 0.08 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 11.27 8.05 2.76 0.49 0.00 0.33 0.33 0.33 0.14 0.09 0.10 Net Sales Growth 125.40% 191.67% 463.27% 0 -100% 0% 0% 135.71% 55.56% -10.0% Cost Of Goods Sold 10.02 7.16 2.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.25 0.89 0.63 0.49 0.00 0.33 0.33 0.33 0.14 0.09 0.10 GP Margin 11.09% 11.06% 22.83% 100% 0 100% 100% 100% 100% 100% 100% Total Expenditure 11.53 8.43 2.97 0.45 0.30 0.14 0.17 0.28 0.28 0.08 0.07 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0 0% 0% 0% 0% 0% 0% Employee Cost - 0.25 0.26 0.16 0.04 0.09 0.11 0.07 0.03 0.01 0.02 % Of Sales - 3.11% 9.42% 32.65% 0 27.27% 33.33% 21.21% 21.43% 11.11% 20.0% Manufacturing Exp. - 0.00 0.00 0.08 0.06 0.04 0.03 0.03 0.03 0.03 0.03 % Of Sales - 0% 0% 16.33% 0 12.12% 9.09% 9.09% 21.43% 33.33% 30.0% General & Admin Exp. - 0.51 0.53 0.21 0.18 0.02 0.03 0.02 0.03 0.05 0.02 % Of Sales - 6.34% 19.20% 42.86% 0 6.06% 9.09% 6.06% 21.43% 55.56% 20.0% Selling & Distn. Exp. - 0.22 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 2.73% 2.17% 0% 0 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.29 0.00 0.00 0.01 0.00 0.00 0.16 0.19 0.00 0.00 % Of Sales - 3.60% 0% 0% 0 0% 0% 48.48% 135.71% 0% 0% EBITDA -0.26 -0.38 -0.21 0.04 -0.30 0.19 0.16 0.05 -0.14 0.01 0.03 EBITDA Margin -2.31% -4.72% -7.61% 8.16% 0 57.58% 48.48% 15.15% -100% 11.11% 30.0% Other Income 0.30 0.22 3.99 2.86 0.06 0.01 0.00 0.00 0.00 0.00 0.00 Interest 0.30 0.36 1.93 1.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.04 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT -0.30 -0.55 1.84 1.73 -0.24 0.19 0.17 0.05 -0.13 0.01 0.03 Tax -0.62 -0.69 0.50 0.44 -0.03 0.05 0.04 0.01 0.01 0.00 0.01 Tax Rate 206.67% 125.45% 27.17% 25.43% 12.50% 26.32% 23.53% 20.00% -7.69% 0.00% 33.33% PAT 0.35 0.15 1.34 1.29 -0.21 0.14 0.12 0.04 -0.15 0.01 0.02 PAT before Minority Interest 0.35 0.15 1.34 1.29 -0.21 0.14 0.12 0.04 -0.15 0.01 0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.11% 1.86% 48.55% 263.27% 0 42.42% 36.36% 12.12% -107.14% 11.11% 20.0% PAT Growth 197.22% -88.81% 3.88% - - 16.67% 200.00% - - -50.00% EPS 0.02 0.01 0.09 0.09 -0.01 0.01 0.01 0.00 -0.01 0.00 0.00

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 178.95 165.74 146.04 61.73 Net Sales Growth 15.74% 13.49% 136.58% Cost Of Goods Sold 62.56 57.15 47.03 18.99 Gross Profit 116.39 108.59 99.01 42.74 GP Margin 65.04% 65.52% 67.80% 69.24% Total Expenditure 154.55 140.72 119.50 48.96 Power & Fuel Cost - 6.62 6.22 2.26 % Of Sales - 3.99% 4.26% 3.66% Employee Cost - 37.03 32.82 13.15 % Of Sales - 22.34% 22.47% 21.30% Manufacturing Exp. - 7.02 5.87 10.47 % Of Sales - 4.24% 4.02% 16.96% General & Admin Exp. - 20.12 18.12 5.62 % Of Sales - 12.14% 12.41% 9.10% Selling & Distn. Exp. - 10.81 7.88 0.00 % Of Sales - 6.52% 5.40% 0% Miscellaneous Exp. - 1.97 1.54 0.73 % Of Sales - 1.19% 1.05% 1.18% EBITDA 24.39 25.02 26.54 12.77 EBITDA Margin 13.63% 15.10% 18.17% 20.69% Other Income 4.48 3.94 12.43 3.87 Interest 9.19 12.43 13.54 5.36 Depreciation 21.55 19.89 17.91 7.85 PBT -1.85 -3.37 7.52 3.42 Tax -1.10 -0.75 1.89 0.96 Tax Rate 59.46% 22.26% 25.13% 22.54% PAT -0.77 -2.26 4.79 3.10 PAT before Minority Interest -0.47 -2.62 5.62 3.30 Minority Interest 0.30 0.36 -0.83 -0.20 PAT Margin -0.43% -1.36% 3.28% 5.02% PAT Growth -279.07% - 54.52% EPS -0.05 -0.15 0.32 0.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 59.69 51.11 19.46 4.94 5.15 5.00 4.89 4.85 4.99 4.99 Share Capital 14.57 13.69 4.30 2.91 2.91 2.91 2.91 2.91 2.91 2.91 Total Reserves 45.01 37.23 15.16 2.03 2.24 2.09 1.98 1.94 2.08 2.08 Non-Current Liabilities 2.19 3.37 30.49 -0.03 0.00 0.06 0.02 0.01 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 2.15 3.18 30.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.02 0.01 0.00 0.00 0.00 0.06 0.02 0.01 0.00 0.00 Current Liabilities 2.62 3.23 2.88 0.03 0.07 0.00 0.05 0.02 0.01 0.00 Trade Payables 2.54 2.10 0.09 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.07 0.40 0.12 0.01 0.06 0.00 0.05 0.02 0.00 0.00 Short Term Borrowings 0.00 0.14 2.64 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.60 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 64.50 57.71 52.83 4.94 5.22 5.06 4.96 4.88 5.00 4.99 Net Block 0.04 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.06 0.08 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 Accumulated Depreciation 0.01 0.01 0.00 0.00 0.01 0.01 0.01 0.01 0.01 0.01 Non Current Assets 58.72 55.13 48.86 0.00 4.84 4.99 4.44 4.40 4.70 4.63 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 58.66 55.06 48.86 0.00 4.84 4.90 4.38 4.37 4.68 4.61 Long Term Loans & Adv. 0.02 0.00 0.00 0.00 0.00 0.09 0.06 0.03 0.02 0.02 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 5.77 2.59 3.97 4.95 0.38 0.08 0.52 0.48 0.30 0.36 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 2.44 2.38 0.28 0.00 0.00 0.00 0.00 0.27 0.12 0.12 Cash & Bank 0.49 0.01 0.14 4.92 0.35 0.07 0.52 0.21 0.18 0.24 Other Current Assets 2.85 0.00 0.25 0.00 0.03 0.01 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 2.65 0.20 3.30 0.02 0.03 0.01 0.00 0.00 0.00 0.00 Net Current Assets 3.15 -0.65 1.09 4.91 0.31 0.07 0.47 0.46 0.29 0.36 Total Assets 64.49 57.72 52.83 4.95 5.22 5.07 4.96 4.88 5.00 4.99

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 62.41 56.26 21.13 Share Capital 14.57 13.69 4.30 Total Reserves 47.73 42.38 16.83 Non-Current Liabilities 83.29 58.06 97.41 Secured Loans 0.00 0.00 0.00 Unsecured Loans 10.01 6.62 34.02 Long Term Provisions 2.98 2.40 2.08 Current Liabilities 53.94 53.79 61.05 Trade Payables 24.07 20.56 19.47 Other Current Liabilities 27.14 24.33 31.03 Short Term Borrowings 0.20 5.77 8.17 Short Term Provisions 2.53 3.13 2.37 Total Liabilities 203.04 171.86 182.52 Net Block 165.34 135.36 146.51 Gross Block 249.27 211.72 218.12 Accumulated Depreciation 83.92 76.36 71.61 Non Current Assets 175.61 145.71 155.18 Capital Work in Progress 0.00 1.93 1.20 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 9.76 8.25 7.30 Other Non Current Assets 0.50 0.18 0.17 Current Assets 27.43 26.15 27.34 Current Investments 0.00 0.00 0.00 Inventories 9.18 9.84 7.89 Sundry Debtors 5.24 5.20 7.06 Cash & Bank 7.04 5.69 5.27 Other Current Assets 5.97 1.60 1.37 Short Term Loans & Adv. 4.41 3.83 5.74 Net Current Assets -26.51 -27.64 -33.71 Total Assets 203.04 171.86 182.52

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -0.19 -0.05 -0.35 -0.32 0.21 0.07 0.31 -0.09 0.01 0.06 PBT -0.55 1.84 1.73 -0.24 0.19 0.17 0.05 -0.13 0.01 0.03 Adjustment 0.46 -2.05 -1.68 -0.05 0.00 -0.01 0.16 0.18 0.00 0.00 Changes in Working Capital -0.02 0.26 -0.33 -0.04 0.06 -0.05 0.13 -0.13 0.00 0.03 Cash after chg. in Working capital -0.11 0.05 -0.29 -0.33 0.24 0.11 0.34 -0.09 0.01 0.06 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.09 -0.10 -0.06 0.00 -0.03 -0.04 -0.04 -0.01 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.95 -2.76 -14.48 4.89 0.07 -0.52 0.00 0.13 -0.07 0.00 Net Fixed Assets 0.02 -0.08 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -3.60 -6.20 -48.86 4.84 0.06 -0.52 -0.01 0.31 -0.07 0.00 Others -2.37 3.52 34.38 0.04 0.01 0.00 0.01 -0.18 0.00 0.00 Cash from Financing Activity 6.63 2.68 10.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.48 -0.13 -4.78 4.57 0.28 -0.45 0.31 0.03 -0.06 0.06 Opening Cash & Equivalents 0.01 0.14 4.92 0.35 0.07 0.52 0.21 0.18 0.24 0.18 Closing Cash & Equivalent 0.49 0.01 0.14 4.92 0.35 0.07 0.52 0.21 0.18 0.24

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 28.28 22.05 11.70 PBT -3.37 7.52 3.42 Adjustment 26.44 17.16 10.54 Changes in Working Capital 7.07 -1.07 -2.14 Cash after chg. in Working capital 30.14 23.60 11.82 Interest Paid 0.00 0.00 0.00 Tax Paid -1.86 -1.56 -0.12 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -11.57 -4.92 -21.11 Net Fixed Assets 0.02 -0.08 Net Investments -3.60 -6.20 Others -7.99 1.36 Cash from Financing Activity -15.66 -16.59 5.15 Net Cash Inflow / Outflow 1.05 0.53 -4.26 Opening Cash & Equivalents 5.14 4.60 8.86 Closing Cash & Equivalent 6.21 5.14 4.60

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 4.15 3.77 1.51 1.70 1.77 1.72 1.68 1.67 1.72 1.71 ROA 0.24% 2.42% 4.47% -4.06% 2.75% 2.48% 0.80% -3.00% 0.12% 0.38% ROE 0.27% 3.81% 10.57% -4.09% 2.79% 2.51% 0.81% -3.02% 0.12% 0.38% ROCE -0.32% 7.07% 10.14% -4.68% 3.81% 3.43% 1.11% -2.74% 0.18% 0.54% Fixed Asset Turnover 118.58 35.73 0.00 0.00 33.51 33.51 33.51 14.22 9.14 10.05 Receivable days 109.10 175.81 208.01 0.00 0.00 0.00 0.00 497.33 467.02 528.34 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 118.18 188.10 0.00 0.00 0.00 0.00 4.68 11.72 30.44 0.00 Cash Conversion Cycle -9.09 -12.29 208.01 0.00 0.00 0.00 -4.68 485.61 436.58 528.34 Total Debt/Equity 0.04 0.07 1.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover -0.51 1.95 2.47 0.00 4091.84 756.37 211.50 -2367.52 1389.02 0.00

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 4.34 4.16 1.64 ROA -1.40% 3.17% 1.81% ROE -4.45% 14.62% 15.61% ROCE 12.65% 31.21% 14.85% Fixed Asset Turnover 0.72 0.68 0.28 Receivable days 11.49 15.32 41.76 Inventory Days 20.94 22.16 46.68 Payable days 142.51 155.31 374.34 Cash Conversion Cycle -110.09 -117.83 -285.90 Total Debt/Equity 0.17 0.25 2.07 Interest Cover 0.73 1.55 1.79

Top Investors:

mahakram developers pvt ltd

ajay dilkush sarupria

birbal advisory private limited

mahalaxmi innovative services ltd

aarti family trust

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback