Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

Butterfly Gandhimathi Appliances Ltd.

Consumer Durables - Domestic Appliances

Rating :

49/99

BSE: 517421 | NSE: BUTTERFLY

Watchlist

NSE BSE

719.35

04-Jul-2025

Open
High
Low
Previous Close

720.25
727
713.35
720.25

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

4053
2919484.2
1250
550.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,286.70
39.55
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,272.71
N/A
3.97

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.41
-0.12
-6.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

0.98
-3.71
-7.47

PAT CAGR (%)

10 Years
5 Years
3 Years

10.13
-2.09
-14.29

P:E (Median)

8 Years
5 Years
3 Years

39.93
50.25
49.29

P:BV (Average)

8 Years
5 Years
3 Years

6.04
6.41
6.64

EV:EBITDA (Average)

8 Years
5 Years
3 Years

23.13
30.32
36.27

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 187.00 166.38 12.39% 238.09 237.94 0.06% 257.70 307.97 -16.32% 181.70 218.98 -17.02%
Expenses 170.88 186.16 -8.21% 221.00 235.59 -6.19% 234.85 282.86 -16.97% 172.52 199.30 -13.44%
EBITDA 16.12 -19.77 - 17.09 2.35 627.23% 22.86 25.11 -8.96% 9.18 19.69 -53.38%
EBIDTM 8.62% -11.88% 7.18% 0.99% 8.87% 8.15% 5.05% 8.99%
Other Income 2.23 1.08 106.48% 1.07 1.38 -22.46% 1.63 1.28 27.34% 2.04 1.11 83.78%
Interest 0.98 1.37 -28.47% 1.13 1.93 -41.45% 1.52 1.79 -15.08% 1.57 1.34 17.16%
Depreciation 5.37 4.54 18.28% 5.52 4.59 20.26% 6.08 5.13 18.52% 6.13 3.80 61.32%
PBT 12.01 -26.72 - 11.52 -2.79 - 16.89 19.47 -13.25% 3.52 15.66 -77.52%
Tax 2.98 -6.96 - 3.21 -0.62 - 4.22 4.89 -13.70% 1.00 0.93 7.53%
PAT 9.03 -19.76 - 8.31 -2.16 - 12.68 14.59 -13.09% 2.52 14.73 -82.89%
PATM 4.83% -11.88% 3.49% -0.91% 4.92% 4.74% 1.39% 6.73%
EPS 5.05 -11.04 - 4.64 -1.21 - 7.08 8.15 -13.13% 1.41 8.23 -82.87%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

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 - 864.50 931.28 1,056.55 959.86 869.64 678.70 651.98 540.56 404.86 900.94 Net Sales Growth - -7.17% -11.86% 10.07% 10.37% 28.13% 4.10% 20.61% 33.52% -55.06% Cost Of Goods Sold - 519.62 573.26 649.75 619.63 489.28 376.48 368.22 300.79 236.28 569.18 Gross Profit - 344.88 358.02 406.81 340.23 380.36 302.21 283.77 239.76 168.58 331.76 GP Margin - 39.89% 38.44% 38.50% 35.45% 43.74% 44.53% 43.52% 44.35% 41.64% 36.82% Total Expenditure - 798.54 903.43 959.31 901.23 789.95 637.95 606.30 505.86 424.69 841.12 Power & Fuel Cost - 8.44 9.70 9.45 9.47 7.80 7.45 7.48 5.55 4.74 6.65 % Of Sales - 0.98% 1.04% 0.89% 0.99% 0.90% 1.10% 1.15% 1.03% 1.17% 0.74% Employee Cost - 104.33 115.66 101.36 99.20 77.01 78.85 70.15 57.33 50.47 59.00 % Of Sales - 12.07% 12.42% 9.59% 10.33% 8.86% 11.62% 10.76% 10.61% 12.47% 6.55% Manufacturing Exp. - 32.31 30.26 28.69 30.67 23.80 20.24 26.00 18.26 14.14 58.30 % Of Sales - 3.74% 3.25% 2.72% 3.20% 2.74% 2.98% 3.99% 3.38% 3.49% 6.47% General & Admin Exp. - 20.45 26.29 37.63 20.53 34.88 34.49 31.52 24.98 24.00 39.49 % Of Sales - 2.37% 2.82% 3.56% 2.14% 4.01% 5.08% 4.83% 4.62% 5.93% 4.38% Selling & Distn. Exp. - 102.61 142.63 128.54 116.91 145.55 111.29 94.43 88.30 86.47 107.74 % Of Sales - 11.87% 15.32% 12.17% 12.18% 16.74% 16.40% 14.48% 16.33% 21.36% 11.96% Miscellaneous Exp. - 10.79 5.63 3.90 4.82 11.63 9.14 8.50 10.65 8.59 107.74 % Of Sales - 1.25% 0.60% 0.37% 0.50% 1.34% 1.35% 1.30% 1.97% 2.12% 0.08% EBITDA - 65.96 27.85 97.24 58.63 79.69 40.75 45.68 34.70 -19.83 59.82 EBITDA Margin - 7.63% 2.99% 9.20% 6.11% 9.16% 6.00% 7.01% 6.42% -4.90% 6.64% Other Income - 6.98 4.86 6.59 1.94 1.58 1.46 2.05 1.61 1.74 5.38 Interest - 5.89 6.91 7.23 13.74 17.37 24.13 22.45 18.09 23.46 34.48 Depreciation - 23.09 18.06 16.15 15.46 15.55 13.94 12.89 12.38 11.61 11.55 PBT - 43.95 7.74 80.45 31.37 48.35 4.13 12.39 5.83 -53.16 19.17 Tax - 11.41 -1.76 28.79 8.64 12.19 0.15 2.82 1.02 -1.40 6.78 Tax Rate - 25.96% -31.32% 35.79% 34.88% 25.21% 3.63% 22.76% 17.50% 2.63% 35.37% PAT - 32.53 7.39 51.67 16.13 36.16 3.98 9.57 4.81 -51.77 12.39 PAT before Minority Interest - 32.53 7.39 51.67 16.13 36.16 3.98 9.57 4.81 -51.77 12.39 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 3.76% 0.79% 4.89% 1.68% 4.16% 0.59% 1.47% 0.89% -12.79% 1.38% PAT Growth - 340.19% -85.70% 220.33% -55.39% 808.54% -58.41% 98.96% - - EPS - 18.17 4.13 28.87 9.01 20.20 2.22 5.35 2.69 -28.92 6.92

Results Balance Sheet

Standalone Figures in Rs. Crores

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 325.28 292.19 285.64 235.01 223.99 192.68 189.42 180.21 175.16 235.37 Share Capital 17.88 17.88 17.88 17.88 17.88 17.88 17.88 17.88 17.88 17.88 Total Reserves 307.40 274.31 267.76 217.13 206.12 174.80 171.54 162.33 157.28 217.49 Non-Current Liabilities 14.23 11.15 15.04 10.06 13.87 30.68 40.81 44.43 61.72 52.83 Secured Loans 0.00 0.00 0.00 4.56 11.55 18.28 23.10 24.77 40.39 34.92 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 14.02 16.30 18.40 19.55 8.50 Long Term Provisions 2.73 2.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.48 Current Liabilities 142.21 192.63 223.92 279.98 259.60 266.49 234.77 242.30 181.17 299.04 Trade Payables 65.10 122.94 125.01 138.05 163.62 86.86 99.39 56.12 59.70 105.04 Other Current Liabilities 56.82 57.77 66.99 83.51 77.11 43.27 21.08 32.92 32.93 34.39 Short Term Borrowings 0.00 0.00 0.00 42.91 0.00 126.87 104.34 145.37 83.89 148.85 Short Term Provisions 20.29 11.93 31.92 15.51 18.87 9.49 9.96 7.89 4.64 10.75 Total Liabilities 481.72 495.97 524.60 525.05 497.46 489.85 465.00 466.94 418.05 587.24 Net Block 151.07 157.07 162.92 163.96 163.42 168.94 167.16 165.91 167.29 169.59 Gross Block 252.22 252.43 243.42 236.74 221.60 218.61 203.54 189.56 178.70 214.71 Accumulated Depreciation 101.15 95.35 80.50 72.78 58.18 49.66 36.37 23.65 11.42 45.11 Non Current Assets 169.05 169.26 171.95 176.89 177.01 179.06 175.24 170.26 177.16 173.63 Capital Work in Progress 11.92 8.19 3.52 6.20 2.76 2.97 6.53 1.77 4.23 2.94 Non Current Investment 0.00 0.00 0.35 0.34 0.28 0.18 0.23 0.11 0.10 0.00 Long Term Loans & Adv. 5.95 3.86 4.94 5.06 10.36 6.71 1.31 2.46 5.46 1.09 Other Non Current Assets 0.12 0.14 0.22 1.32 0.18 0.25 0.00 0.00 0.09 0.00 Current Assets 312.67 325.71 352.65 348.16 320.46 310.80 289.76 296.68 240.90 413.61 Current Investments 84.48 32.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 110.16 132.73 125.09 209.69 177.88 170.12 142.10 125.13 108.77 123.82 Sundry Debtors 81.70 86.58 123.71 92.77 74.36 116.69 117.06 130.56 87.96 257.42 Cash & Bank 13.99 45.15 61.59 10.97 37.36 4.61 9.83 22.69 31.41 13.37 Other Current Assets 22.34 3.77 4.44 2.72 30.85 19.37 20.77 18.30 12.76 18.99 Short Term Loans & Adv. 18.64 25.32 37.81 32.01 28.32 17.81 19.29 17.08 10.37 17.84 Net Current Assets 170.46 133.08 128.73 68.18 60.85 44.30 54.99 54.39 59.72 114.57 Total Assets 481.72 494.97 524.60 525.05 497.47 489.86 465.00 466.94 418.06 587.24

Cash Flow

Standalone Figures in Rs. Crores

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 33.64 36.85 121.59 -21.23 207.25 17.34 82.42 -34.83 145.03 23.80 PBT 43.95 5.63 80.45 24.76 48.35 4.13 12.39 5.83 -53.16 19.17 Adjustment 33.74 23.15 16.50 27.39 37.31 39.76 41.00 39.38 35.17 45.32 Changes in Working Capital -38.48 17.85 43.39 -64.86 127.33 -23.78 32.46 -79.35 163.05 -36.85 Cash after chg. in Working capital 39.21 46.63 140.34 -12.71 212.99 20.10 85.85 -34.13 145.06 27.65 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -5.57 -9.78 -18.75 -8.52 -5.74 -2.77 -3.43 -0.69 -0.03 -3.85 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 -54.74 -21.11 -29.38 -17.95 -11.37 -12.84 -18.78 -8.51 -10.49 -9.06 Net Fixed Assets -3.52 -13.68 -4.00 -18.58 -2.78 -11.51 -18.74 -8.40 34.72 -6.57 Net Investments -52.31 -31.82 -0.01 -0.06 -0.10 0.05 -0.12 -0.01 -0.10 0.00 Others 1.09 24.39 -25.37 0.69 -8.49 -1.38 0.08 -0.10 -45.11 -2.49 Cash from Financing Activity -10.15 -7.51 -60.73 7.38 -163.69 -6.96 -76.68 31.69 -116.05 -16.83 Net Cash Inflow / Outflow -31.24 8.22 31.48 -31.80 32.19 -2.47 -13.03 -11.65 18.50 -2.09 Opening Cash & Equivalents 40.91 32.69 1.20 33.00 0.80 3.28 16.30 27.96 9.46 15.46 Closing Cash & Equivalent 9.67 40.91 32.69 1.20 33.00 0.80 3.28 16.30 27.96 13.37

Financial Ratios

Standalone

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.) 181.48 162.97 159.31 130.99 124.83 107.32 105.49 100.34 97.52 131.19 ROA 6.66% 1.45% 9.84% 3.15% 7.32% 0.83% 2.05% 1.09% -10.30% 2.14% ROE 10.56% 2.56% 19.91% 7.05% 17.42% 2.09% 5.20% 2.72% -25.32% 5.39% ROCE 16.18% 4.35% 30.67% 14.30% 21.41% 8.02% 9.55% 6.64% -7.69% 12.55% Fixed Asset Turnover 3.43 3.76 4.40 4.19 3.95 3.22 3.32 2.98 2.29 4.70 Receivable days 35.53 41.21 37.39 31.78 40.09 62.85 69.31 72.60 140.11 82.63 Inventory Days 51.27 50.52 57.83 73.69 73.03 83.96 74.80 77.71 94.36 53.71 Payable days 66.04 78.94 73.89 88.85 93.43 53.58 47.38 41.95 78.65 51.44 Cash Conversion Cycle 20.76 12.80 21.33 16.62 19.70 93.23 96.74 108.36 155.82 84.90 Total Debt/Equity 0.00 0.00 0.00 0.23 0.13 0.89 0.82 1.16 0.91 0.87 Interest Cover 8.46 1.82 12.13 2.80 3.78 1.17 1.55 1.32 -1.27 1.56

Top Investors:

investor education and protection fund (iepf)

sundaram mutual fund a/c sundaram small cap fund

v. m. l. shenbaga lakshmi

v. m. g. sivakami

viswanatha murugesa kumaresan mangalam

v. m. b. unnamalai

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