Butterfly Gandhimathi Appliances Ltd
Butterfly Gandhimathi Appliances manufactures LPG Stoves, Mixer Grinders, Table Top Wet Grinders and Stainless Steel and Aluminium Pressure Cookers amongst others. Established in 1986, It is one of the largest Kitchen Appliances companies in India. It is a market leader for SS LPG Stoves & Table Top Wet Grinders and a major supplier of Mixer Grinders & Pressure Cookers. [1]
- Market Cap ₹ 1,505 Cr.
- Current Price ₹ 842
- High / Low ₹ 1,308 / 756
- Stock P/E 52.4
- Book Value ₹ 176
- Dividend Yield 0.00 %
- ROCE 30.3 %
- ROE 19.8 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has delivered good profit growth of 60.7% CAGR over last 5 years
Cons
* 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.
Peer comparison
Sector: Consumer Durables Industry: Domestic Appliances
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
582 | 724 | 762 | 526 | 898 | 401 | 538 | 650 | 676 | 862 | 960 | 1,057 | 952 | |
525 | 661 | 707 | 487 | 838 | 421 | 504 | 605 | 636 | 782 | 901 | 959 | 897 | |
Operating Profit | 57 | 63 | 55 | 40 | 60 | -20 | 35 | 46 | 41 | 80 | 59 | 97 | 55 |
OPM % | 10% | 9% | 7% | 8% | 7% | -5% | 6% | 7% | 6% | 9% | 6% | 9% | 6% |
6 | 4 | 6 | 4 | 5 | 2 | 2 | 2 | 1 | 2 | -5 | 7 | 5 | |
Interest | 18 | 15 | 22 | 30 | 34 | 23 | 18 | 22 | 24 | 17 | 14 | 7 | 6 |
Depreciation | 2 | 4 | 5 | 10 | 12 | 12 | 12 | 13 | 14 | 16 | 15 | 16 | 18 |
Profit before tax | 44 | 48 | 34 | 4 | 19 | -53 | 6 | 12 | 4 | 48 | 25 | 80 | 36 |
Tax % | 31% | 30% | 35% | 33% | 35% | 3% | 18% | 23% | 4% | 25% | 35% | 36% | |
30 | 33 | 22 | 3 | 12 | -52 | 5 | 10 | 4 | 36 | 16 | 52 | 29 | |
EPS in Rs | 19.71 | 18.69 | 12.53 | 1.58 | 6.93 | -28.95 | 2.69 | 5.35 | 2.23 | 20.22 | 9.02 | 28.90 | 16.06 |
Dividend Payout % | 10% | 13% | 0% | 0% | 18% | 0% | 0% | 0% | 0% | 15% | 33% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 14% |
3 Years: | 16% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | 61% |
3 Years: | 135% |
TTM: | -23% |
Stock Price CAGR | |
---|---|
10 Years: | 10% |
5 Years: | 37% |
3 Years: | 8% |
1 Year: | -23% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 11% |
3 Years: | 15% |
Last Year: | 20% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 15 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves | 60 | 183 | 206 | 208 | 217 | 157 | 162 | 172 | 175 | 206 | 217 | 268 | 297 |
106 | 43 | 186 | 190 | 205 | 158 | 208 | 154 | 170 | 29 | 53 | 5 | 1 | |
108 | 297 | 241 | 153 | 147 | 85 | 79 | 121 | 129 | 235 | 230 | 212 | 326 | |
Total Liabilities | 290 | 542 | 651 | 569 | 587 | 418 | 468 | 464 | 492 | 489 | 518 | 503 | 642 |
78 | 98 | 159 | 172 | 170 | 167 | 166 | 167 | 169 | 163 | 164 | 163 | 166 | |
CWIP | 2 | 4 | 4 | 3 | 3 | 4 | 2 | 7 | 3 | 3 | 6 | 4 | 3 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 |
210 | 440 | 487 | 394 | 415 | 247 | 300 | 290 | 320 | 322 | 348 | 336 | 462 | |
Total Assets | 290 | 542 | 651 | 569 | 587 | 418 | 468 | 464 | 492 | 489 | 518 | 503 | 642 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
43 | 26 | -77 | 45 | 24 | 145 | -35 | 82 | 17 | 207 | -21 | 122 | |
-37 | -24 | -65 | -21 | -9 | -10 | -9 | -19 | -13 | -11 | -18 | -29 | |
7 | 23 | 116 | -28 | -17 | -116 | 32 | -77 | -7 | -164 | 7 | -61 | |
Net Cash Flow | 13 | 24 | -26 | -5 | -2 | 18 | -12 | -13 | -2 | 32 | -32 | 31 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 59 | 99 | 134 | 134 | 105 | 80 | 89 | 66 | 63 | 31 | 35 | 43 |
Inventory Days | 79 | 122 | 123 | 204 | 76 | 161 | 147 | 136 | 162 | 128 | 120 | 68 |
Days Payable | 81 | 169 | 153 | 143 | 65 | 88 | 66 | 95 | 83 | 118 | 79 | 68 |
Cash Conversion Cycle | 58 | 51 | 104 | 195 | 116 | 152 | 170 | 107 | 142 | 42 | 76 | 43 |
Working Capital Days | 48 | 50 | 106 | 151 | 102 | 102 | 120 | 84 | 90 | 17 | 40 | 24 |
ROCE % | 41% | 30% | 17% | 8% | 13% | -8% | 7% | 10% | 8% | 21% | 17% | 30% |
Documents
Announcements
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 1d
- PCS Certificate 1d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1d
- Intimation Under Regulation 30 Of SEBI LODR 2d
- Company Is Going To Conduct A Postal Ballot For Consideration Of Appointment Of Independent Director Mr. K. E. Ranganathan 2d
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Mar 2023TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Oct 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Sep 2017TranscriptNotesPPT
-
May 2017TranscriptNotesPPT
Background
Founded in 1986, Butterfly is one of the most renowned domestic kitchen and electrical appliances brands in India. It was the first company in India to introduce stainless steel pressure cookers, stainless steel LPG stoves and vacuum flasks with high heat retention capacity.[1]