Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:39 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 506186 | NSE: GCKL

Galaxy Cloud Kitchens Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹32.10Undervalued by 122.92%vs CMP ₹14.40

P/E (67.6) × ROE (15.0%) × BV (₹3.88) × DY (2.00%)

Defaults: ROE=15%

₹17.11Undervalued by 18.82%vs CMP ₹14.40
MoS: +15.8% (Adequate)Confidence: 38/100 (Low)Models: 1 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹29.9351%Under (+107.8%)
EV/EBITDAEnterprise₹4.1126%Over (-71.5%)
Revenue MultipleRevenue₹3.0623%Over (-78.8%)
Consensus (3 models)₹17.11100%Undervalued
Key Drivers: Wide model spread (₹3–₹30) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -6.8% · Defaults: ROE=15%

*Investments are subject to market risks

Investment Snapshot

47
Galaxy Cloud Kitchens Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health18/100 · Weak
ROCE 0.0% WeakROE 0.0% WeakD/E 5.07 High debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 45.3% Stable
Earnings Quality50/100 · Moderate
OPM contracting (-23% → -109%) DecliningWorking capital: -563 days (improving) Efficient
Quarterly Momentum80/100 · Strong
Revenue (4Q): +250% YoY AcceleratingOPM: 1.1% (up 31.9% YoY) Margin expansion
Industry Rank55/100 · Moderate
P/E 67.6 vs industry 112.3 Cheaper than peers3Y sales CAGR: -12% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:39 am

Market Cap 71.6 Cr.
Current Price 14.4
Intrinsic Value₹17.11
High / Low 45.8/13.1
Stock P/E67.6
Book Value 3.88
Dividend Yield0.00 %
ROCE%
ROE%
Face Value 10.0
PEG Ratio-9.98

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Galaxy Cloud Kitchens Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Galaxy Cloud Kitchens Ltd 71.6 Cr. 14.4 45.8/13.167.6 3.880.00 %%% 10.0
Nestle India Ltd 2,27,695 Cr. 1,181 1,340/1,07471.6 23.71.14 %95.7 %83.0 % 1.00
Bikaji Foods International Ltd 15,582 Cr. 621 821/59259.7 61.40.16 %20.1 %16.0 % 1.00
Chothani Foods Ltd 12.2 Cr. 11.8 47.0/11.858.1 15.10.00 %2.30 %0.91 % 10.0
Zydus Wellness Ltd 13,872 Cr. 436 531/31757.7 1790.28 %6.16 %6.02 % 2.00
Industry Average19,776.38 Cr581.69112.2889.800.31%16.37%17.51%5.63

All Competitor Stocks of Galaxy Cloud Kitchens Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 5.952.420.660.000.510.391.395.742.735.3810.6110.629.23
Expenses 7.733.391.510.294.290.861.582.773.574.808.969.559.13
Operating Profit -1.78-0.97-0.85-0.29-3.78-0.47-0.192.97-0.840.581.651.070.10
OPM % -29.92%-40.08%-128.79%-741.18%-120.51%-13.67%51.74%-30.77%10.78%15.55%10.08%1.08%
Other Income 1.09-4.67-1.30-2.52-2.87-0.77-1.69-0.09-0.90-1.34-0.42-0.240.03
Interest 0.150.160.190.240.350.390.410.530.40-0.140.490.490.43
Depreciation 0.410.050.090.000.100.020.020.090.210.260.300.330.31
Profit before tax -1.25-5.85-2.43-3.05-7.10-1.65-2.312.26-2.35-0.880.440.01-0.61
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit -1.25-5.85-2.42-3.05-7.10-1.65-2.312.26-2.35-0.890.440.01-0.61
EPS in Rs -0.28-1.30-0.54-0.68-1.58-0.37-0.510.50-0.52-0.190.090.00-0.12

Last Updated: March 3, 2026, 9:42 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:35 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 35.2940.5642.9041.7540.5271.8768.6030.2522.1610.842.1215.2335.84
Expenses 33.8341.4345.0859.8452.3690.7880.9731.7622.3515.697.1112.4332.44
Operating Profit 1.46-0.87-2.18-18.09-11.84-18.91-12.37-1.51-0.19-4.85-4.992.803.40
OPM % 4.14%-2.14%-5.08%-43.33%-29.22%-26.31%-18.03%-4.99%-0.86%-44.74%-235.38%18.38%9.49%
Other Income 4.444.935.266.912.021.432.951.054.75-3.14-7.76-4.28-1.97
Interest 0.881.271.902.011.210.302.411.080.450.601.161.231.27
Depreciation 4.732.652.681.011.011.416.104.083.220.400.320.581.20
Profit before tax 0.290.14-1.50-14.20-12.04-19.19-17.93-5.620.89-8.99-14.23-3.29-1.04
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit 0.300.14-1.50-14.20-12.04-19.18-17.92-5.620.90-9.00-14.23-3.29-1.05
EPS in Rs 0.190.09-0.96-9.07-4.77-4.97-4.32-1.250.20-2.00-3.17-0.70-0.22
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-53.33%-1171.43%-846.67%15.21%-59.30%6.57%68.64%116.01%-1100.00%-58.11%76.88%
Change in YoY Net Profit Growth (%)0.00%-1118.10%324.76%861.88%-74.51%65.87%62.07%47.38%-1216.01%1041.89%134.99%

Galaxy Cloud Kitchens Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-9%
5 Years:-26%
3 Years:-12%
TTM:968%
Compounded Profit Growth
10 Years:44%
5 Years:16%
3 Years:128%
TTM:179%
Stock Price CAGR
10 Years:3%
5 Years:15%
3 Years:43%
1 Year:-5%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 3:31 pm

Balance Sheet

Last Updated: December 4, 2025, 2:55 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 15.6515.6515.6515.6525.2338.5841.5244.9444.9444.9444.9447.3049.78
Reserves -14.93-14.82-16.61-30.83-25.74-13.79-34.88-44.34-43.75-52.20-66.36-67.07-69.10
Borrowings 11.6215.9916.6418.183.301.131.987.085.119.9017.3721.3520.12
Other Liabilities 39.5416.8813.1328.3422.8218.4044.1627.3323.1916.378.6817.0218.78
Total Liabilities 51.8833.7028.8131.3425.6144.3252.7835.0129.4919.014.6318.6019.58
Fixed Assets 19.7527.2924.5410.9510.0116.9131.3718.1116.029.440.929.489.45
CWIP 4.550.000.000.000.000.000.000.000.000.680.000.190.01
Investments 0.010.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 27.576.414.2720.3915.6027.4121.4116.9013.478.893.718.9310.12
Total Assets 51.8833.7028.8131.3425.6144.3252.7835.0129.4919.014.6318.6019.58

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 17.35-0.28-0.38-1.91-13.69-31.7517.99-3.63-1.20-7.62-10.621.41
Cash from Investing Activity + -6.95-5.131.532.2329.8536.52-20.838.72-1.680.631.062.61
Cash from Financing Activity + -10.014.97-3.31-2.42-17.01-2.48-1.28-0.27-0.236.899.72-3.15
Net Cash Flow 0.39-0.44-2.15-2.10-0.852.29-4.124.81-3.11-0.090.160.87
Free Cash Flow 10.26-5.81-0.290.17-13.77-40.21-2.905.02-2.93-7.08-9.56-1.35
CFO/OP 1,183%45%11%11%116%168%-145%240%395%171%209%67%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-10.16-16.86-18.82-36.27-15.14-20.04-14.35-8.59-5.30-14.75-22.36-18.55

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 181.627.749.27147.2275.1342.7149.2778.6798.66114.828.63
Inventory Days 5.023.540.101.6795.9688.47205.60
Days Payable 180.4884.18118.05196.21748.42738.66467.99
Cash Conversion Cycle 6.16-72.90-108.68-47.3175.1342.7149.2778.67-553.80-535.37-253.76
Working Capital Days -208.31-92.96-174.59-175.20-121.348.38-52.04-246.15-188.59-599.02-563.44
ROCE %6.79%9.05%16.43%-130.62%-374.09%-130.55%-87.90%-49.20%-10.73%-67.79%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 48.86%48.86%48.86%48.86%48.86%39.45%39.45%39.45%42.47%45.34%45.34%45.34%
Public 51.14%51.14%51.14%51.14%51.14%60.54%60.55%60.55%57.53%54.67%54.65%54.67%
No. of Shareholders 3,6833,6603,7493,7793,7943,8783,6643,8583,8493,7824,0204,367

Shareholding Pattern Chart

No. of Shareholders

Galaxy Cloud Kitchens Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 15Mar 14Mar 13Mar 12Mar 11
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.090.192.93-5.15-4.75
Diluted EPS (Rs.) 0.090.192.93-5.15-4.75
Cash EPS (Rs.) 1.783.216.09-1.68-1.02
Book Value[Excl.RevalReserv]/Share (Rs.) 0.510.440.25-2.672.48
Book Value[Incl.RevalReserv]/Share (Rs.) 0.510.440.25-2.672.48
Revenue From Operations / Share (Rs.) 25.9122.5517.9110.6417.41
PBDIT / Share (Rs.) 2.513.708.080.721.21
PBIT / Share (Rs.) 0.810.684.92-2.74-2.52
PBT / Share (Rs.) 0.080.182.93-5.15-4.63
Net Profit / Share (Rs.) 0.080.182.93-5.15-4.75
NP After MI And SOA / Share (Rs.) 0.080.182.93-5.15-4.75
PBDIT Margin (%) 9.6716.4145.126.806.96
PBIT Margin (%) 3.153.0127.49-25.78-14.47
PBT Margin (%) 0.340.8316.36-48.39-26.59
Net Profit Margin (%) 0.340.8316.36-48.39-27.28
NP After MI And SOA Margin (%) 0.340.8316.36-48.39-27.28
Return on Networth / Equity (%) 17.2741.931130.240.00-191.91
Return on Capital Employeed (%) 9.6419.22201.70-110.20-22.43
Return On Assets (%) 0.400.5610.52-22.61-19.18
Long Term Debt / Equity (X) 11.876.808.04-1.723.30
Total Debt / Equity (X) 14.0015.0841.90-4.325.07
Asset Turnover Ratio (%) 0.940.730.700.440.61
Current Ratio (X) 0.150.520.460.170.13
Quick Ratio (X) 0.130.510.450.160.11
Interest Coverage Ratio (X) 3.447.514.050.300.57
Interest Coverage Ratio (Post Tax) (X) 1.121.382.47-1.14-1.25
Enterprise Value (Cr.) 49.3026.3425.8335.8543.85
EV / Net Operating Revenue (X) 1.220.740.922.151.61
EV / EBITDA (X) 12.564.552.0431.6323.10
MarketCap / Net Operating Revenue (X) 0.940.460.321.070.89
Price / BV (X) 47.6623.4322.20-4.286.28
Price / Net Operating Revenue (X) 0.940.460.321.070.89
EarningsYield 0.000.010.50-0.45-0.30

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Galaxy Cloud Kitchens Ltd. is a Public Limited Listed company incorporated on 13/08/1981 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L47110MH1981PLC024988 and registration number is 024988. Currently Company is involved in the business activities of Manufacture of other food products. Company's Total Operating Revenue is Rs. 15.23 Cr. and Equity Capital is Rs. 47.30 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Food Processing - Bakery/Dairy/Fruits/OthersKnowledge House, Shyam Nagar, Off Jogeshwari-Vikhroli Link Road, Mumbai Maharashtra 400060Contact not found
Management
NamePosition Held
Ms. Pinki DixitWhole Time Director
Mr. Sunil BiyaniNon Executive Director
Mr. Sunil SamalNon Executive Director
Ms. Dimple SomaniIndependent Director
Mr. Vijai Singh DugarIndependent Director
Ms. Mala SaxenaIndependent Director

FAQ

What is the intrinsic value of Galaxy Cloud Kitchens Ltd and is it undervalued?

As of 15 April 2026, Galaxy Cloud Kitchens Ltd's intrinsic value is ₹17.11, which is 18.82% higher than the current market price of ₹14.40, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹3.88), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Galaxy Cloud Kitchens Ltd?

Galaxy Cloud Kitchens Ltd is trading at ₹14.40 as of 15 April 2026, with a FY2026-2027 high of ₹45.8 and low of ₹13.1. The stock is currently near its 52-week low. Market cap stands at ₹71.6 Cr..

How does Galaxy Cloud Kitchens Ltd's P/E ratio compare to its industry?

Galaxy Cloud Kitchens Ltd has a P/E ratio of 67.6, which is below the industry average of 112.28. This is broadly in line with or below the industry average.

Is Galaxy Cloud Kitchens Ltd financially healthy?

Key indicators for Galaxy Cloud Kitchens Ltd: ROCE of % is on the lower side compared to the industry average of 16.37%; ROE of % is below ideal levels (industry average: 17.51%). Dividend yield is 0.00 %.

Is Galaxy Cloud Kitchens Ltd profitable and how is the profit trend?

Galaxy Cloud Kitchens Ltd reported a net profit of ₹-3 Cr in Mar 2025 on revenue of ₹15 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Galaxy Cloud Kitchens Ltd pay dividends?

Galaxy Cloud Kitchens Ltd has a dividend yield of 0.00 % at the current price of ₹14.40. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Galaxy Cloud Kitchens Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports