Consumer Durables - Domestic Appliances · Founded 1986 · www.butterflyindia.com · BSE 517421 · NSE BFLYGANDHI · ISIN INE295F01017
No Notes Added Yet
Business
Butterfly Gandhimathi Appliances Ltd. is an Indian company engaged in the manufacturing and marketing of kitchen and home appliances. Its core business model revolves around designing, producing, and selling a wide range of products catering to daily household needs. The company generates revenue by selling various products such as pressure cookers, mixer grinders, wet grinders, gas stoves, induction cooktops, kitchenware, and other small home appliances through a multi-channel distribution network including retail stores, dealers, and e-commerce platforms.
Revenue Mix
The company's primary revenue comes from its diverse portfolio of kitchen and home appliances. While specific revenue contributions for individual product categories are not publicly detailed, its offerings broadly fall into:
Cooking Appliances: Pressure cookers, gas stoves, induction cooktops.
Grinding Appliances: Mixer grinders, wet grinders.
Kitchenware: Cookware, non-stick products.
Other Home Appliances: Water heaters, fans, and other small electrical appliances.
Historically, traditional kitchen appliances like pressure cookers, mixer grinders, and gas stoves have been significant contributors to its top line.
Industry
The consumer durables - domestic appliances industry in India is highly competitive, characterized by the presence of both organized and unorganized players, as well as a mix of domestic and international brands. It is a growing market driven by increasing disposable incomes and urbanization. Butterfly Gandhimathi Appliances Ltd. holds an established position, particularly strong in South India, known for its brand recall and product range. Following the strategic investment by Crompton Greaves Consumer Electricals Ltd. (CGCE), the company is now positioning itself for national expansion and leverages CGCE's broader distribution and brand strength, competing with players like Prestige, Hawkins, Stove Kraft, and other regional and national brands.
MOAT
Brand Recognition: "Butterfly" is a well-established and trusted brand in Indian households, particularly strong in South India, built over decades.
Distribution Network: A long-standing and extensive dealer and retail network provides significant reach.
Product Portfolio: A comprehensive range of kitchen and home appliances caters to diverse consumer needs, offering a "one-stop shop" for many households.
Manufacturing Capabilities: In-house manufacturing facilities provide control over quality, costs, and supply chain.
Parentage (CGCE): Leveraging the financial strength, professional management, broader distribution, and R&D capabilities of its majority owner, Crompton Greaves Consumer Electricals Ltd.
Growth Drivers
Increasing Disposable Incomes & Urbanization: Drives demand for modern kitchen and home appliances.
Premiumization Trend: Consumers upgrading to higher-end, feature-rich appliances.
Replacement Demand: Older appliances being replaced with newer, more efficient models.
National Expansion: Leveraging CGCE's pan-India presence to expand beyond its traditional South Indian stronghold into North, West, and East India.
E-commerce Penetration: Growing online sales channels providing wider reach and convenience.
New Product Development: Introduction of innovative and technologically advanced products to meet evolving consumer preferences.
Synergies with CGCE: Potential cross-selling opportunities and operational efficiencies through integration with the parent company.
Risks
Intense Competition: High competition from both organized and unorganized players, including established national brands and multinational corporations, leading to pricing pressure and market share battles.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, aluminum, copper, and plastics can impact manufacturing costs and profitability.
Economic Slowdown: A downturn in the economy can affect discretionary spending on consumer durables.
Supply Chain Disruptions: Geopolitical events or other unforeseen circumstances can disrupt global and domestic supply chains.
Changing Consumer Preferences: Failure to innovate and adapt to evolving consumer tastes and technological advancements can lead to obsolescence.
Integration Challenges: While the ownership change is complete, fully realizing operational and market synergies with CGCE might face integration challenges.
Management & Ownership
Butterfly Gandhimathi Appliances Ltd. is majority-owned by Crompton Greaves Consumer Electricals Ltd. (CGCE), which acquired a controlling stake in the company. This implies a professional management team operating under the strategic guidance and corporate governance framework of CGCE. The ownership structure benefits from the backing of a large, established consumer electricals group, which can provide financial, operational, and strategic support.
Outlook
Butterfly Gandhimathi Appliances Ltd. is strategically positioned to capitalize on the growing Indian consumer durables market, bolstered by its strong brand legacy and the strategic backing of Crompton Greaves Consumer Electricals Ltd. The company's focus on national expansion, leveraging CGCE's distribution might, and continued product innovation could drive sustained growth. However, the outlook is balanced by significant challenges, including intense competition, potential raw material price volatility, and the need for effective integration and differentiation in a crowded market. Success will depend on its ability to execute its expansion strategy, innovate effectively, and manage competitive pressures while leveraging its new parentage.
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 182 | 258 | 238 | 187 | 187 | 293 | 245 | 218 | 214 | 331 |
| Other Income | 2 | 1 | 1 | 2 | 2 | 1 | 2 | 3 | 3 | 3 |
| Total Income | 184 | 259 | 239 | 189 | 189 | 294 | 247 | 221 | 217 | 334 |
| Total Expenditure | 173 | 235 | 221 | 171 | 175 | 265 | 224 | 199 | 199 | 300 |
| Operating Profit | 11 | 24 | 18 | 18 | 15 | 29 | 23 | 22 | 18 | 34 |
| Interest | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 6 | 6 | 6 | 5 | 5 | 6 | 6 | 7 | 6 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 17 | 12 | 12 | 9 | 23 | 15 | 15 | 12 | 27 |
| Provision for Tax | 1 | 4 | 3 | 3 | 2 | 6 | 4 | 4 | 3 | 7 |
| Profit After Tax | 3 | 13 | 8 | 9 | 6 | 17 | 11 | 11 | 9 | 20 |
| Adjustments | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 |
| Profit After Adjustments | 3 | 13 | 8 | 9 | 6 | 17 | 11 | 11 | 9 | 20 |
| Adjusted Earnings Per Share | 1.4 | 7.1 | 4.6 | 5.1 | 3.6 | 9.5 | 6 | 6.4 | 5 | 11.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 901 | 405 | 541 | 652 | 679 | 870 | 960 | 1057 | 931 | 865 | 943 | 1008 |
| Other Income | 5 | 2 | 2 | 2 | 1 | 2 | 2 | 7 | 5 | 6 | 10 | 11 |
| Total Income | 906 | 407 | 542 | 654 | 680 | 871 | 962 | 1063 | 936 | 871 | 953 | 1019 |
| Total Expenditure | 841 | 425 | 506 | 606 | 638 | 790 | 901 | 959 | 903 | 799 | 864 | 922 |
| Operating Profit | 65 | -18 | 36 | 48 | 42 | 81 | 61 | 104 | 33 | 73 | 89 | 97 |
| Interest | 34 | 23 | 18 | 22 | 24 | 17 | 14 | 7 | 7 | 6 | 2 | 0 |
| Depreciation | 12 | 12 | 12 | 13 | 14 | 16 | 15 | 16 | 18 | 23 | 24 | 26 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | -2 | 0 | -2 | -2 |
| Profit Before Tax | 19 | -53 | 6 | 12 | 4 | 48 | 25 | 80 | 6 | 44 | 61 | 69 |
| Provision for Tax | 7 | -1 | 1 | 3 | 0 | 12 | 9 | 29 | -2 | 11 | 16 | 18 |
| Profit After Tax | 12 | -52 | 5 | 10 | 4 | 36 | 16 | 52 | 7 | 33 | 46 | 51 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | -52 | 5 | 10 | 4 | 36 | 16 | 52 | 7 | 33 | 46 | 51 |
| Adjusted Earnings Per Share | 6.9 | -29 | 2.7 | 5.4 | 2.2 | 20.2 | 9 | 28.9 | 4.1 | 18.2 | 25.5 | 28.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | -4% | 2% | 0% |
| Operating Profit CAGR | 22% | -5% | 2% | 3% |
| PAT CAGR | 39% | -4% | 5% | 14% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | -21% | -10% | 9% |
| ROE Average | 13% | 9% | 11% | 6% |
| ROCE Average | 18% | 13% | 17% | 12% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 235 | 175 | 180 | 189 | 193 | 224 | 235 | 286 | 292 | 325 | 372 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 43 | 60 | 43 | 39 | 32 | 12 | 5 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 9 | 2 | 1 | 1 | -2 | 2 | 6 | 15 | 11 | 14 | 7 |
| Total Current Liabilities | 299 | 181 | 242 | 235 | 266 | 260 | 280 | 224 | 193 | 142 | 197 |
| Total Liabilities | 587 | 418 | 467 | 465 | 490 | 497 | 525 | 525 | 496 | 482 | 576 |
| Fixed Assets | 170 | 167 | 166 | 167 | 169 | 163 | 164 | 163 | 157 | 151 | 149 |
| Other Non-Current Assets | 4 | 10 | 4 | 8 | 10 | 14 | 13 | 9 | 12 | 18 | 31 |
| Total Current Assets | 414 | 241 | 297 | 290 | 311 | 320 | 348 | 353 | 326 | 313 | 395 |
| Total Assets | 587 | 418 | 467 | 465 | 490 | 497 | 525 | 525 | 496 | 482 | 576 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 15 | 9 | 28 | 16 | 3 | 1 | 33 | 1 | 33 | 41 | 10 |
| Cash Flow from Operating Activities | 24 | 145 | -35 | 82 | 17 | 207 | -21 | 122 | 37 | 34 | 88 |
| Cash Flow from Investing Activities | -9 | -10 | -9 | -19 | -13 | -11 | -18 | -29 | -21 | -55 | -77 |
| Cash Flow from Financing Activities | -17 | -116 | 32 | -77 | -7 | -164 | 7 | -61 | -8 | -10 | -8 |
| Net Cash Inflow / Outflow | -2 | 18 | -12 | -13 | -2 | 32 | -32 | 31 | 8 | -31 | 3 |
| Closing Cash & Cash Equivalent | 13 | 28 | 16 | 3 | 1 | 33 | 1 | 33 | 41 | 10 | 13 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.93 | -28.95 | 2.69 | 5.35 | 2.23 | 20.22 | 9.02 | 28.9 | 4.13 | 18.2 | 25.53 |
| CEPS(Rs) | 13.39 | -22.46 | 9.61 | 12.56 | 10.02 | 28.92 | 17.67 | 37.93 | 14.24 | 31.11 | 38.92 |
| DPS(Rs) | 1.25 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 131.19 | 97.52 | 100.34 | 105.49 | 107.32 | 124.83 | 130.99 | 159.31 | 162.97 | 181.48 | 207.75 |
| Core EBITDA Margin(%) | 6.01 | -4.41 | 6.32 | 7.01 | 6 | 9.16 | 6.11 | 9.2 | 2.99 | 7.69 | 8.38 |
| EBIT Margin(%) | 5.39 | -6.6 | 4.36 | 5.34 | 4.16 | 7.56 | 4.01 | 8.3 | 1.35 | 5.76 | 6.71 |
| Pre Tax Margin(%) | 1.93 | -11.82 | 1.06 | 1.9 | 0.61 | 5.56 | 2.58 | 7.61 | 0.6 | 5.08 | 6.5 |
| PAT Margin (%) | 1.25 | -11.51 | 0.88 | 1.47 | 0.59 | 4.16 | 1.68 | 4.89 | 0.79 | 3.76 | 4.84 |
| Cash Profit Margin (%) | 2.41 | -8.93 | 3.13 | 3.45 | 2.64 | 5.95 | 3.29 | 6.42 | 2.73 | 6.43 | 7.38 |
| ROA(%) | 2.14 | -10.3 | 1.09 | 2.05 | 0.83 | 7.32 | 3.15 | 9.84 | 1.45 | 6.66 | 8.63 |
| ROE(%) | 5.39 | -25.32 | 2.72 | 5.2 | 2.09 | 17.42 | 7.05 | 19.91 | 2.56 | 10.57 | 13.12 |
| ROCE(%) | 12.55 | -7.69 | 6.64 | 9.55 | 8.02 | 21.41 | 14.3 | 30.67 | 4.35 | 16.18 | 18.19 |
| Receivable days | 82.63 | 140.11 | 72.6 | 69.31 | 62.85 | 40.09 | 31.78 | 37.39 | 41.21 | 35.5 | 27.52 |
| Inventory Days | 53.71 | 94.36 | 77.71 | 74.8 | 83.96 | 73.03 | 73.69 | 57.83 | 50.52 | 51.24 | 49.24 |
| Payable days | 71.6 | 127.25 | 70.27 | 77.08 | 90.29 | 93.43 | 88.85 | 73.89 | 78.94 | 66.39 | 56.69 |
| PER(x) | 24.01 | 0 | 193.49 | 36.38 | 43.52 | 27.48 | 154.03 | 41.91 | 184.86 | 33.06 | 23.09 |
| Price/Book(x) | 1.27 | 1.83 | 5.19 | 1.85 | 0.9 | 4.45 | 10.61 | 7.6 | 4.69 | 3.32 | 2.84 |
| Dividend Yield(%) | 0.75 | 0 | 0 | 0 | 0 | 0.54 | 0.22 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.54 | 1.1 | 2.07 | 0.76 | 0.5 | 1.13 | 2.63 | 1.99 | 1.42 | 1.23 | 1.1 |
| EV/Core EBITDA(x) | 7.5 | -24.63 | 30.76 | 10.31 | 8.03 | 12.11 | 41.7 | 20.26 | 40.38 | 14.56 | 11.71 |
| Net Sales Growth(%) | 70.32 | -55.06 | 33.52 | 20.61 | 4.1 | 28.13 | 10.37 | 10.07 | -11.86 | -7.11 | 9.03 |
| EBIT Growth(%) | 58.76 | -155.37 | 180.53 | 45.65 | -18.89 | 132.54 | -41.41 | 127.71 | -85.7 | 297.62 | 26.98 |
| PAT Growth(%) | 337.36 | -517.83 | 109.3 | 98.89 | -58.43 | 808.72 | -55.4 | 220.37 | -85.7 | 340.24 | 40.28 |
| EPS Growth(%) | 337.37 | -517.83 | 109.3 | 98.89 | -58.43 | 808.74 | -55.4 | 220.37 | -85.7 | 340.24 | 40.28 |
| Debt/Equity(x) | 0.87 | 0.91 | 1.16 | 0.82 | 0.89 | 0.13 | 0.23 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.38 | 1.33 | 1.22 | 1.23 | 1.17 | 1.23 | 1.24 | 1.57 | 1.69 | 2.2 | 2.01 |
| Quick Ratio(x) | 0.97 | 0.73 | 0.71 | 0.63 | 0.53 | 0.55 | 0.49 | 1.02 | 1 | 1.42 | 1.28 |
| Interest Cover(x) | 1.56 | -1.27 | 1.32 | 1.55 | 1.17 | 3.78 | 2.8 | 12.13 | 1.82 | 8.46 | 31.26 |
| Total Debt/Mcap(x) | 0.69 | 0.5 | 0.22 | 0.44 | 0.98 | 0.03 | 0.02 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.04 | 0.01 | 0.01 | 0.01 |
| DII | 6.33 | 5.09 | 4.49 | 3.55 | 2.46 | 1.39 | 0.43 | 0.43 | 0.43 | 0.43 |
| Public | 18.67 | 19.91 | 20.5 | 21.45 | 22.52 | 23.61 | 24.53 | 24.56 | 24.56 | 24.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.09 | 0.08 | 0.06 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.33 | 0.36 | 0.37 | 0.38 | 0.4 | 0.42 | 0.44 | 0.44 | 0.44 | 0.44 |
| 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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +9% | -4% | +2% | 0% |
| Operating Profit CAGR | +22% | -5% | +2% | +3% |
| PAT CAGR | +39% | -4% | +5% | +14% |
| Share Price CAGR | -20% | -21% | -10% | +9% |
| ROE Average | +13% | +9% | +11% | +6% |
| ROCE Average | +18% | +13% | +17% | +12% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 0 | 0 | 0.01 | 0 | 0.01 | 0 | 0.04 | 0.01 | 0.01 | 0.01 |
| DII | 6.33 | 5.09 | 4.49 | 3.55 | 2.46 | 1.39 | 0.43 | 0.43 | 0.43 | 0.43 |
| Public | 18.67 | 19.91 | 20.5 | 21.45 | 22.52 | 23.61 | 24.53 | 24.56 | 24.56 | 24.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 | 1.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.09 | 0.08 | 0.06 | 0.04 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.33 | 0.36 | 0.37 | 0.38 | 0.4 | 0.42 | 0.44 | 0.44 | 0.44 | 0.44 |
| 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 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.