ButterflyGandhimathi

₹781.3 -3.3 | 0.4%

WEBSITE BSE:517421 NSE : BFLYGANDHI 10 May, 16:01

Market Cap ₹1397 Cr.

Stock P/E 35.9

P/B 4.5

Current Price ₹781.3

Book Value ₹ 174.3

Face Value 10

52W High ₹1299.9

Dividend Yield 0%

52W Low ₹ 756.8

Edit Ratio

ButterflyGandhimathi Research see more...

Overview Inc. Year: 1986Industry: Consumer Durables - Domestic Appliances

Butterfly Gandhimathi Appliances Ltd manufactures and sells domestic kitchen and electric appliances underneath the Butterfly brand name in India and internationally. The company’s kitchen home equipment comprise mixer grinders, LPG stoves, pressure cookers, electric powered rice cookers, wet grinders, chimneys, electricity hobs, and built in hobs; non-stick cookware; and breakfast home equipment, which include juicer mixer grinder, flasks, electric powered kettles, water bottles, hand blenders and mixers, pop up toaster, and sandwich makers. It also offers home equipment, along with iron field, air coolers, washing machines, washers, and tower fans. The corporation was formerly called Gandhimathi Appliances Ltd and changed its name to Butterfly Gandhimathi Appliances Ltd in October 2011. Butterfly Gandhimathi Appliances Ltd was incorporated in 1986 and is based totally in Navalur, India. As of March 25, 2022, Butterfly Gandhimathi Appliances Ltd operates as a subsidiary of Crompton Greaves Consumer Electricals Ltd.

ButterflyGandhimathi Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

ButterflyGandhimathi Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	144	387	246	199	253	368	248	219	308	238
Other Income	0	0	0	1	0	4	2	1	1	1
Total Income	145	388	247	200	254	371	250	220	309	239
Total Expenditure	137	342	226	217	228	327	227	199	283	236
Operating Profit	8	46	21	-17	26	45	24	21	26	4
Interest	3	3	3	3	2	2	2	1	2	2
Depreciation	4	4	4	3	4	4	4	4	5	5
Exceptional Income / Expenses	0	0	0	-7	0	0	0	0	0	0
Profit Before Tax	1	39	14	-30	20	39	18	16	19	-3
Provision for Tax	0	14	5	-10	7	14	6	1	5	-1
Profit After Tax	1	25	9	-19	13	25	12	15	15	-2
Adjustments	0	0	0	0	0	-0	0	0	0	0
Profit After Adjustments	1	25	9	-19	13	25	12	15	15	-2
Adjusted Earnings Per Share	0.5	14.2	5.1	-10.8	7.4	14.1	6.6	8.2	8.2	-1.2

ButterflyGandhimathi Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	725	764	529	901	405	541	652	679	870	960	1057	1013
Other Income	5	7	4	5	2	2	2	1	2	2	7	5
Total Income	730	771	533	906	407	542	654	680	871	962	1063	1018
Total Expenditure	663	709	489	841	425	506	606	638	790	901	959	945
Operating Profit	68	62	44	65	-18	36	48	42	81	61	104	75
Interest	15	22	30	34	23	18	22	24	17	14	7	7
Depreciation	4	5	10	12	12	12	13	14	16	15	16	18
Exceptional Income / Expenses	-1	0	0	0	0	0	0	0	0	-7	0	0
Profit Before Tax	48	34	4	19	-53	6	12	4	48	25	80	50
Provision for Tax	14	12	1	7	-1	1	3	0	12	9	29	11
Profit After Tax	33	22	3	12	-52	5	10	4	36	16	52	40
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	33	22	3	12	-52	5	10	4	36	16	52	40
Adjusted Earnings Per Share	18.7	12.5	1.6	6.9	-29	2.7	5.4	2.2	20.2	9	28.9	21.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	10%	16%	14%	4%
Operating Profit CAGR	70%	35%	24%	4%
PAT CAGR	225%	135%	60%	5%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-28%	7%	36%	10%
ROE Average	20%	15%	10%	6%
ROCE Average	31%	22%	17%	14%

ButterflyGandhimathi Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	201	224	226	235	175	180	189	193	224	235	286
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	6	16	68	43	60	43	39	32	12	5	0
Other Non-Current Liabilities	3	7	9	9	2	1	1	-2	2	6	15
Total Current Liabilities	328	404	266	299	181	242	235	266	260	280	224
Total Liabilities	538	650	569	587	418	467	465	490	497	525	525
Fixed Assets	98	159	172	170	167	166	167	169	163	164	163
Other Non-Current Assets	4	5	4	4	10	4	8	10	14	13	9
Total Current Assets	436	487	394	414	241	297	290	311	320	348	353
Total Assets	538	650	569	587	418	467	465	490	497	525	525

ButterflyGandhimathi Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	22	46	20	15	9	28	16	3	1	33	1
Cash Flow from Operating Activities	26	-77	45	24	145	-35	82	17	207	-21	122
Cash Flow from Investing Activities	-24	-65	-21	-9	-10	-9	-19	-13	-11	-18	-29
Cash Flow from Financing Activities	23	116	-28	-17	-116	32	-77	-7	-164	7	-61
Net Cash Inflow / Outflow	24	-26	-5	-2	18	-12	-13	-2	32	-32	31
Closing Cash & Cash Equivalent	46	20	15	13	28	16	3	1	33	1	33

ButterflyGandhimathi Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	18.69	12.54	1.58	6.93	-28.95	2.69	5.35	2.23	20.22	9.02	28.9
CEPS(Rs)	20.93	15.38	7.31	13.39	-22.46	9.61	12.56	10.02	28.92	17.67	37.93
DPS(Rs)	2.5	0	0	1.25	0	0	0	0	3	3	0
Book NAV/Share(Rs)	112.13	124.67	125.77	131.19	97.52	100.34	105.49	107.32	124.83	130.99	159.31
Core EBITDA Margin(%)	7.78	6.55	6.87	6.01	-4.41	6.32	7.01	6	9.16	6.11	9.2
EBIT Margin(%)	7.81	6.73	5.85	5.39	-6.6	4.36	5.34	4.16	7.56	4.01	8.3
Pre Tax Margin(%)	5.91	4.09	0.73	1.93	-11.82	1.06	1.9	0.61	5.56	2.58	7.61
PAT Margin (%)	4.14	2.67	0.49	1.25	-11.51	0.88	1.47	0.59	4.16	1.68	4.89
Cash Profit Margin (%)	4.64	3.28	2.26	2.41	-8.93	3.13	3.45	2.64	5.95	3.29	6.42
ROA(%)	8.11	3.77	0.46	2.14	-10.3	1.09	2.05	0.83	7.32	3.15	9.84
ROE(%)	24.28	10.59	1.27	5.39	-25.32	2.72	5.2	2.09	17.42	7.05	19.91
ROCE(%)	29.57	17.3	8.21	12.55	-7.69	6.64	9.55	8.02	21.41	14.3	30.61
Receivable days	63.5	103.3	149.32	82.63	140.11	72.6	69.31	62.85	40.09	31.78	37.39
Inventory Days	52.13	70.93	106.27	53.71	94.36	77.71	74.8	83.96	73.03	73.69	57.83
Payable days	122.1	165.64	208.46	71.6	127.25	70.27	77.08	90.29	93.43	88.85	73.89
PER(x)	14.71	23.32	121.18	24.01	0	193.49	36.38	43.52	27.48	154.03	41.91
Price/Book(x)	2.45	2.35	1.53	1.27	1.83	5.19	1.85	0.9	4.45	10.61	7.6
Dividend Yield(%)	0.91	0	0	0.75	0	0	0	0	0.54	0.22	0
EV/Net Sales(x)	0.67	0.9	0.98	0.54	1.1	2.07	0.76	0.5	1.13	2.63	1.99
EV/Core EBITDA(x)	7.2	11.19	11.77	7.5	-24.63	30.76	10.31	8.03	12.11	41.7	20.27
Net Sales Growth(%)	22.56	5.35	-30.78	70.32	-55.06	33.52	20.61	4.1	28.13	10.37	10.07
EBIT Growth(%)	2.03	-10.48	-40.12	58.76	-155.37	180.53	45.65	-18.89	132.54	-41.41	127.71
PAT Growth(%)	9.91	-32.94	-87.36	337.36	-517.83	109.3	98.89	-58.43	808.72	-55.4	220.37
EPS Growth(%)	-5.16	-32.94	-87.36	337.37	-517.83	109.3	98.89	-58.43	808.74	-55.4	220.37
Debt/Equity(x)	0.22	0.83	0.85	0.87	0.91	1.16	0.82	0.89	0.13	0.23	0
Current Ratio(x)	1.33	1.2	1.48	1.38	1.33	1.22	1.23	1.17	1.23	1.24	1.57
Quick Ratio(x)	0.85	0.79	0.84	0.97	0.73	0.71	0.63	0.53	0.55	0.49	1.02
Interest Cover(x)	4.11	2.55	1.14	1.56	-1.27	1.32	1.55	1.17	3.78	2.8	12.13
Total Debt/Mcap(x)	0.09	0.35	0.55	0.69	0.5	0.22	0.44	0.98	0.03	0.02	0

ButterflyGandhimathi Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	64.78	62.79	88.78	82.78	82.78	75	75	75	75	75
FII	0.89	1.55	0.03	0.03	0.03	0.03	0	0	0	0
DII	9.54	9.5	0.71	5.43	5.61	5.84	6.33	6.52	6.47	6.33
Public	24.79	26.16	10.47	11.76	11.58	19.13	18.67	18.48	18.53	18.67
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.16	1.12	1.59	1.48	1.48	1.34	1.34	1.34	1.34	1.34
FII	0.02	0.03	0	0	0	0	0	0	0	0
DII	0.17	0.17	0.01	0.1	0.1	0.1	0.11	0.12	0.12	0.11
Public	0.44	0.47	0.19	0.21	0.21	0.34	0.33	0.33	0.33	0.33
Others	0	0	0	0	0	0	0	0	0	0
Total	1.79	1.79	1.79	1.79	1.79	1.79	1.79	1.79	1.79	1.79

Pros

Company has delivered good profit growth of 59% CAGR over last 5 years
Debtor days have improved from 88.85 to 73.89days.
Company has reduced debt.
Company is almost debt free.

Cons

Stock is trading at 4.5 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

ButterflyGandhimathi News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 1650/-

Signify Innovations

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

ButterflyGandhimathi

Add Watchlist

ButterflyGandhimathi Research see more...

Overview Inc. Year: 1986Industry: Consumer Durables - Domestic Appliances

ButterflyGandhimathi Share Price

Alert Data

Quarterly Price

Peer Comparison

ButterflyGandhimathi Quarterly Results

ButterflyGandhimathi Profit & Loss

Growth Rates

ButterflyGandhimathi Balance Sheet

ButterflyGandhimathi Cash Flow

ButterflyGandhimathi Ratios

ButterflyGandhimathi Shareholding Pattern

ButterflyGandhimathi News

Top Unlisted Companies & InstaBuy Companies

Signify Innovations

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!