Nifty

:

11419.25

Sensex

:

38337.01

-177.65 (-1.53%)
-560.45 (-1.44%)

Login

Nifty
Sensex

:
:

11419.25
38337.01

-177.65 (-1.53%)
-560.45 (-1.44%)

Butterfly Gandhimathi Appliances Ltd.

Consumer Durables - Domestic Appliances

Rating :

49/99

BSE: 517421 | NSE: BUTTERFLY

Watchlist

NSE BSE

151.40

-7.30 (-4.60%)

19-Jul-2019 | 3:53PM

Day's Open
Day's High
Day's Low
Previous Close

158.65
158.90
150.00
158.70

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

28002
42.40
394.40
150.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

270.88
29.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

414.93
N/A
1.51

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
4.27
17.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
2.86
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
27.59
-

P:E (Median)

8 Years
5 Years
3 Years

22.60
30.16
-

P:BV (Average)

8 Years
5 Years
3 Years

2.86
2.20
2.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.34
15.46
18.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 149.53 110.40 35.44% 160.74 141.85 13.32% 217.32 201.76 7.71% 124.40 95.31 30.52%
Expenses 139.64 101.11 38.11% 151.21 131.66 14.85% 200.32 184.18 8.76% 115.13 97.68 17.86%
EBITDA 9.89 9.29 6.46% 9.53 10.18 -6.39% 17.01 17.58 -3.24% 9.26 -2.37 -
EBIDTM 6.61% 8.41% 5.93% 7.18% 7.83% 8.71% 7.45% -2.48%
Other Income 0.99 1.08 -8.33% 0.42 0.14 200.00% 0.14 0.25 -44.00% 0.50 0.15 233.33%
Interest 5.95 5.75 3.48% 5.41 5.06 6.92% 5.85 3.63 61.16% 5.24 3.65 43.56%
Depreciation 3.13 3.26 -3.99% 3.32 3.04 9.21% 3.28 3.12 5.13% 3.17 2.96 7.09%
PBT 1.80 1.35 33.33% 1.23 2.22 -44.59% 8.02 11.08 -27.62% 1.34 -8.82 -
Tax 0.73 0.90 -18.89% 0.33 0.55 -40.00% 1.69 -0.41 - 0.08 -0.01 -
PAT 1.08 0.45 140.00% 0.90 1.68 -46.43% 6.34 11.50 -44.87% 1.26 -8.81 -
PATM 0.72% 0.41% 0.56% 1.18% 2.92% 5.70% 1.01% -9.25%
EPS 0.60 0.25 140.00% 0.50 0.94 -46.81% 3.54 6.43 -44.95% 0.71 -4.93 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Jun 10
Net Sales - 651.98 540.56 404.86 900.94 528.98 764.18 725.36 591.82 203.20 253.51 Net Sales Growth - 20.61% 33.52% -55.06% 70.32% -30.78% 5.35% 22.56% 191.25% -19.85% Cost Of Goods Sold - 368.22 300.79 236.28 569.18 285.69 472.10 438.44 331.37 105.40 131.40 Gross Profit - 283.77 239.76 168.58 331.76 243.29 292.08 286.92 260.46 97.80 122.11 GP Margin - 43.52% 44.35% 41.64% 36.82% 45.99% 38.22% 39.56% 44.01% 48.13% 48.17% Total Expenditure - 606.30 505.86 424.69 841.12 489.30 709.20 662.58 534.24 183.01 226.42 Power & Fuel Cost - 7.48 5.55 4.74 6.65 6.45 6.92 5.75 4.32 1.66 2.53 % Of Sales - 1.15% 1.03% 1.17% 0.74% 1.22% 0.91% 0.79% 0.73% 0.82% 1.00% Employee Cost - 70.15 57.33 50.47 59.00 58.15 57.61 46.25 30.86 10.79 12.48 % Of Sales - 10.76% 10.61% 12.47% 6.55% 10.99% 7.54% 6.38% 5.21% 5.31% 4.92% Manufacturing Exp. - 26.00 18.26 14.14 58.30 35.92 53.47 58.16 43.98 19.20 17.77 % Of Sales - 3.99% 3.38% 3.49% 6.47% 6.79% 7.00% 8.02% 7.43% 9.45% 7.01% General & Admin Exp. - 25.35 24.98 24.00 39.49 39.80 41.96 40.65 45.02 16.65 21.95 % Of Sales - 3.89% 4.62% 5.93% 4.38% 7.52% 5.49% 5.60% 7.61% 8.19% 8.66% Selling & Distn. Exp. - 100.60 88.30 86.47 107.74 62.88 76.92 72.81 77.54 29.31 38.77 % Of Sales - 15.43% 16.33% 21.36% 11.96% 11.89% 10.07% 10.04% 13.10% 14.42% 15.29% Miscellaneous Exp. - 8.50 10.65 8.59 0.75 0.41 0.21 0.51 1.16 0.00 38.77 % Of Sales - 1.30% 1.97% 2.12% 0.08% 0.08% 0.03% 0.07% 0.20% 0% 0.60% EBITDA - 45.68 34.70 -19.83 59.82 39.68 54.98 62.78 57.58 20.19 27.09 EBITDA Margin - 7.01% 6.42% -4.90% 6.64% 7.50% 7.19% 8.66% 9.73% 9.94% 10.69% Other Income - 2.05 1.61 1.74 5.38 4.35 6.55 5.14 5.64 2.72 1.83 Interest - 22.45 18.09 23.46 34.48 29.57 22.10 15.33 17.55 6.74 6.65 Depreciation - 12.89 12.38 11.61 11.55 10.24 5.09 4.01 1.67 0.95 1.30 PBT - 12.39 5.83 -53.16 19.17 4.22 34.34 48.58 43.99 15.21 20.97 Tax - 2.82 1.02 -1.40 6.78 1.39 11.93 14.29 13.83 1.20 5.39 Tax Rate - 22.76% 17.50% 2.63% 35.37% 32.94% 34.74% 29.95% 31.26% 7.32% 25.70% PAT - 9.57 4.81 -51.77 12.39 2.83 22.41 33.42 30.41 15.19 15.58 PAT before Minority Interest - 9.57 4.81 -51.77 12.39 2.83 22.41 33.42 30.41 15.19 15.58 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.47% 0.89% -12.79% 1.38% 0.53% 2.93% 4.61% 5.14% 7.48% 6.15% PAT Growth - 98.96% - - 337.81% -87.37% -32.94% 9.90% 100.20% -2.50% Unadjusted EPS - 5.15 2.82 -28.80 6.93 1.58 12.54 18.69 19.71 15.77 16.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Jun 10
Shareholder's Funds 189.42 180.21 175.16 235.37 225.67 223.70 201.29 75.62 41.35 27.28 Share Capital 17.88 17.88 17.88 17.88 17.88 17.88 17.88 15.45 9.65 9.63 Total Reserves 171.54 162.33 157.28 217.49 207.79 205.82 183.41 60.17 31.70 17.65 Non-Current Liabilities 40.81 44.43 61.72 52.83 76.98 22.61 9.35 33.26 27.02 61.06 Secured Loans 23.10 24.77 40.39 34.92 53.57 9.98 6.34 7.02 7.15 36.44 Unsecured Loans 16.30 18.40 19.55 8.50 14.71 5.79 0.06 28.36 23.69 31.02 Long Term Provisions 0.00 0.00 0.00 2.48 3.96 3.28 2.22 2.42 2.49 0.00 Current Liabilities 234.77 242.30 181.17 299.04 266.27 404.07 327.56 177.00 92.72 26.18 Trade Payables 99.39 56.12 59.70 105.04 118.25 208.08 220.40 72.93 30.53 12.42 Other Current Liabilities 21.08 32.92 32.93 34.39 37.90 33.36 44.70 25.68 5.07 1.88 Short Term Borrowings 104.34 145.37 83.89 148.85 106.34 157.71 37.08 70.95 45.05 0.00 Short Term Provisions 9.96 7.89 4.64 10.75 3.78 4.92 25.37 7.43 12.08 11.89 Total Liabilities 465.00 466.94 418.05 587.24 568.92 650.38 538.20 285.88 161.09 114.52 Net Block 167.16 165.91 167.29 169.59 171.64 159.20 98.07 78.22 29.31 19.34 Gross Block 203.54 189.56 178.70 214.71 208.16 184.81 117.03 93.30 42.77 31.84 Accumulated Depreciation 36.37 23.65 11.42 45.11 36.51 25.61 18.96 15.08 13.45 12.50 Non Current Assets 175.00 170.26 177.16 173.63 175.41 163.71 101.91 89.59 30.49 24.54 Capital Work in Progress 6.53 1.77 4.23 2.94 2.92 4.50 3.84 2.07 0.94 5.20 Non Current Investment 0.23 0.11 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.08 2.46 5.46 1.09 0.85 0.00 0.00 9.30 0.24 0.00 Other Non Current Assets 0.00 0.00 0.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 290.00 296.68 240.90 413.61 393.50 486.67 436.28 196.29 130.60 89.98 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 142.10 125.13 108.77 123.82 168.87 167.23 158.79 71.73 47.00 27.33 Sundry Debtors 117.06 130.56 87.96 257.42 192.92 279.34 195.49 85.31 42.05 28.97 Cash & Bank 9.83 22.69 31.41 13.37 15.46 19.99 46.26 22.20 9.04 1.81 Other Current Assets 21.00 1.70 2.39 1.15 16.25 20.12 35.74 17.06 32.51 31.87 Short Term Loans & Adv. 19.52 16.60 10.37 17.84 16.25 20.12 35.74 16.37 31.33 31.87 Net Current Assets 55.23 54.39 59.72 114.57 127.23 82.60 108.73 19.29 37.87 63.80 Total Assets 465.00 466.94 418.06 587.24 568.91 650.38 538.19 285.88 161.09 114.52

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Jun 10
Cash From Operating Activity 82.42 -34.83 145.03 23.80 45.37 -76.77 25.51 43.08 11.35 -29.40 PBT 12.39 5.83 -53.16 19.17 4.22 34.34 47.71 43.99 15.21 22.29 Adjustment 41.00 30.71 35.17 45.32 38.47 25.70 18.54 18.60 8.92 -10.08 Changes in Working Capital 32.46 -70.68 163.05 -36.85 4.03 -127.36 -26.39 0.24 -11.66 -41.60 Cash after chg. in Working capital 85.85 -34.13 145.06 27.65 46.72 -67.32 39.86 62.83 12.47 -29.39 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.43 -0.69 -0.03 -3.85 -1.35 -9.45 -14.35 -19.75 -1.12 -0.01 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 -18.78 -8.51 -10.49 -9.06 -21.47 -65.40 -23.97 -36.98 -6.71 -11.76 Net Fixed Assets -18.74 -8.40 34.72 -6.57 -21.77 -68.44 -25.50 -51.66 -6.67 -11.27 Net Investments -0.12 -0.01 -0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.08 -0.10 -45.11 -2.49 0.30 3.04 1.53 14.68 -0.04 -0.49 Cash from Financing Activity -76.68 31.69 -116.05 -16.83 -28.43 115.90 22.51 7.05 2.59 42.31 Net Cash Inflow / Outflow -13.03 -11.65 18.50 -2.09 -4.53 -26.27 24.06 13.16 7.23 1.15 Opening Cash & Equivalents 16.30 27.96 9.46 15.46 19.99 46.26 22.20 9.04 1.81 0.67 Closing Cash & Equivalent 3.28 16.30 27.96 13.37 15.46 19.99 46.26 22.20 9.04 1.81

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Jun 10
Book Value (Rs.) 105.49 100.34 97.52 131.19 125.77 124.67 112.13 48.48 42.90 28.32 ROA 2.05% 1.09% -10.30% 2.14% 0.46% 3.77% 8.11% 13.61% 11.02% 18.49% ROE 5.20% 2.72% -25.32% 5.39% 1.27% 10.59% 24.28% 52.37% 44.28% 79.95% ROCE 9.55% 6.64% -7.69% 12.55% 8.21% 17.30% 29.57% 41.12% 21.73% 41.98% Fixed Asset Turnover 3.32 2.98 2.29 4.70 2.94 5.56 7.67 9.44 5.92 9.43 Receivable days 69.31 72.60 140.11 82.63 149.32 103.30 63.50 36.18 58.72 33.96 Inventory Days 74.80 77.71 94.36 53.71 106.27 70.93 52.13 33.73 61.47 27.00 Payable days 46.90 41.95 78.65 51.44 130.06 108.18 81.35 37.89 45.01 19.83 Cash Conversion Cycle 97.22 108.36 155.82 84.90 125.53 66.05 34.28 32.02 75.18 41.14 Total Debt/Equity 0.82 1.16 0.91 0.87 0.85 0.83 0.22 1.44 1.86 2.47 Interest Cover 1.55 1.32 -1.27 1.56 1.14 2.55 4.11 3.52 3.43 4.15

Top Investors:

reliance alternative investments fund - private equity scheme - i

idfc sterling value fund

sundaram mutual fund a/c sundaram smile fund

sundaram alternative opportunities fund - nano cap series i

Annual Reports:

News Update:

ButterflyGandhimathi - Quarterly Results
24th May 2019, 16:43 PM

Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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

Feedback