Butterfly Gandhimathi Appliances Ltd

₹ 712 1.64%

15 May - close price

butterflyindia.com BSE: 517421 NSE: BUTTERFLY

About

Incorporated in 1986, Butterfly Gandhimathi Appliances Ltd manufactures and trades a
range of domestic kitchen and electrical appliances.^[1]

Key Points

Business Overview:^[1]
BGAL is a part of Crompton Greaves Consumer Electricals Ltd which holds a ~75% stake in BGAL and provides operational and managerial support. The company sells home appliances and kitchen appliances under the brand name '' Butterfly''

Website BSE NSE

Market Cap ₹ 1,272 Cr.
Current Price ₹ 712
High / Low ₹ 844 / 566
Stock P/E 27.2
Book Value ₹ 208
Dividend Yield 0.00 %
ROCE 18.0 %
ROE 13.4 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Debtor days have improved from 30.6 to 23.4 days.

Cons

Stock is trading at 3.42 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
The company has delivered a poor sales growth of 1.82% over past five years.
Company has a low return on equity of 9.06% over last 3 years.
Working capital days have increased from 41.2 days to 71.5 days

* 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

Consumer Discretionary Consumer Durables Consumer Durables Household Appliances

Part of BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	187	219	308	238	166	182	258	238	187	187	293	245	218
	179	199	283	236	186	173	235	221	171	175	265	224	199
Operating Profit	8	20	25	2	-20	9	23	17	16	13	28	20	20
OPM %	4%	9%	8%	1%	-12%	5%	9%	7%	9%	7%	9%	8%	9%
	1	1	1	1	-1	2	2	1	2	2	1	1	3
Interest	1	1	2	2	1	2	2	1	1	1	0	0	0
Depreciation	4	4	5	5	5	6	6	6	5	5	6	6	7
Profit before tax	3	16	19	-3	-27	4	17	12	12	9	23	15	15
Tax %	50%	6%	25%	-22%	-26%	28%	25%	28%	25%	26%	25%	26%	26%
	2	15	15	-2	-20	3	13	8	9	6	17	11	11
EPS in Rs	0.87	8.24	8.16	-1.21	-11.05	1.41	7.09	4.65	5.05	3.60	9.51	6.02	6.40
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	526	898	401	538	650	676	862	960	1,057	931	864	943
	487	838	421	504	605	636	782	901	959	903	799	863
Operating Profit	40	60	-20	35	46	41	80	59	97	28	66	80
OPM %	8%	7%	-5%	6%	7%	6%	9%	6%	9%	3%	8%	9%
	4	5	2	2	2	1	2	-5	7	3	7	7
Interest	30	34	23	18	22	24	17	14	7	7	6	2
Depreciation	10	12	12	12	13	14	16	15	16	18	23	24
Profit before tax	4	19	-53	6	12	4	48	25	80	6	44	61
Tax %	33%	35%	-3%	18%	23%	4%	25%	35%	36%	-31%	26%	26%
	3	12	-52	5	10	4	36	16	52	7	33	46
EPS in Rs	1.58	6.93	-28.95	2.69	5.35	2.23	20.22	9.02	28.90	4.13	18.19	25.53
Dividend Payout %	0%	18%	0%	0%	0%	0%	15%	33%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	0%
5 Years:	2%
3 Years:	-4%
TTM:	9%

Compounded Profit Growth
10 Years:	14%
5 Years:	5%
3 Years:	-3%
TTM:	51%

Stock Price CAGR
10 Years:	15%
5 Years:	1%
3 Years:	-13%
1 Year:	-7%

Return on Equity
10 Years:	7%
5 Years:	11%
3 Years:	9%
Last Year:	13%

Balance Sheet

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	18	18	18	18	18	18	18	18	18	18	18	18
Reserves	208	217	157	162	172	175	206	217	268	274	307	354
	190	205	158	208	154	170	29	53	5	4	12	8
	153	147	85	79	121	129	235	230	212	195	132	179
Total Liabilities	569	587	418	468	464	492	489	518	503	491	470	559
	172	170	167	166	167	169	163	164	163	157	151	151
CWIP	3	3	4	2	7	3	3	6	4	8	12	2
Investments	0	0	0	0	0	0	0	0	0	32	84	127
	394	415	247	300	290	320	322	348	336	293	222	279
Total Assets	569	587	418	468	464	492	489	518	503	491	470	559

Cash Flows

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	45	24	145	-35	82	17	207	-21	122	37	34	88
	-21	-9	-10	-9	-19	-13	-11	-18	-29	-21	-55	-77
	-28	-17	-116	32	-77	-7	-164	7	-61	-8	-10	-8
Net Cash Flow	-5	-2	18	-12	-13	-2	32	-32	31	8	-31	3
Free Cash Flow	23	15	134	-43	63	4	196	-39	115	18	26	76
CFO/OP	118%	46%	-732%	-98%	188%	49%	267%	-22%	144%	167%	59%	133%

Ratios

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	134	105	80	89	66	63	31	35	43	34	34	23
Inventory Days	204	76	161	147	136	162	128	120	68	82	74	91
Days Payable	143	65	88	66	95	83	118	79	68	76	44	67
Cash Conversion Cycle	195	116	152	170	107	142	42	76	43	40	65	48
Working Capital Days	77	41	26	21	25	21	10	22	23	22	30	72
ROCE %	8%	13%	-8%	7%	10%	8%	21%	17%	30%	5%	15%	18%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Retail Outlets / Touchpoints
Count

xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
xxx	xxx		xxx	xxx	xxx	xxx	xxx	xxx	xxx
xxx	xxx	xxx			xxx	x,xxx		xxx	xxx
x,xxx,xxx	x,xxx,xxx	xxx,xxx
x,xxx,xxx	x,xxx,xxx	x,xxx,xxx
								x,xxx,xxx
								x,xxx,xxx
								xxx,xxx

Please log in to see hidden values.

Number of Exclusive Distributors
Count

Total SKUs
Count

Installed Capacity - LPG Stoves
Units Per Annum

Installed Capacity - Pressure Cookers
Units Per Annum

Sales Volume - LPG Stoves
Units

Sales Volume - Mixer Grinders
Units

Sales Volume - Tabletop Wet Grinders
Units

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

10 Recently

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%	75.00%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.00%	0.01%	0.00%	0.04%	0.02%	0.01%
	6.33%	6.52%	6.47%	6.33%	5.09%	4.49%	3.55%	2.46%	1.39%	0.43%	0.43%	0.43%
	18.68%	18.48%	18.53%	18.67%	19.90%	20.50%	21.45%	22.52%	23.61%	24.52%	24.54%	24.56%
No. of Shareholders	19,331	19,342	15,258	16,024	17,043	16,915	16,927	16,966	17,309	17,803	17,212	18,902

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	65.13%	65.13%	64.96%	64.77%	64.78%	62.79%	75.00%	75.00%	75.00%	75.00%
	0.00%	0.46%	0.16%	1.62%	0.03%	1.55%	0.03%	0.00%	0.01%	0.01%
	13.76%	12.05%	13.35%	9.17%	7.64%	9.50%	5.84%	6.33%	2.46%	0.43%
	21.11%	22.36%	21.52%	24.43%	27.55%	26.16%	19.14%	18.67%	22.52%	24.56%
No. of Shareholders	16,173	17,971	20,203	20,597	21,306	22,108	18,931	16,024	16,966	18,902

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Mar 2023

Transcript

AI Summary
PPT
Aug 2022

Transcript

AI Summary
PPT
Feb 2022

Transcript

AI Summary
PPT
Oct 2021

Transcript

AI Summary
PPT
Aug 2021

Transcript

AI Summary
PPT
May 2021

Transcript

AI Summary
PPT
Feb 2021

Transcript

AI Summary
PPT
Feb 2021
Transcript PPT
Nov 2020
Transcript PPT
Aug 2020
Transcript PPT
Jun 2020
Transcript PPT
Feb 2020
Transcript PPT
Nov 2019

Transcript

AI Summary
PPT
Aug 2019

Transcript

AI Summary
PPT
May 2019

Transcript

AI Summary
PPT
Feb 2019

Transcript

AI Summary
PPT
Nov 2018

Transcript

AI Summary
PPT
Oct 2018

Transcript

AI Summary
PPT
Aug 2018

Transcript

AI Summary
PPT
May 2018

Transcript

AI Summary
PPT
May 2018

Transcript

AI Summary
PPT
Feb 2018

Transcript

AI Summary
PPT
Nov 2017

Transcript

AI Summary
PPT
Sep 2017

Transcript

AI Summary
PPT
May 2017

Transcript

AI Summary
PPT