17 Nov 2018 | 11:12 AM
 

Butterfly Gandhimathi Appliances Ltd. Share Price Live (BSE)
0

BSE Code: 517421 | NSE Symbol: BUTTERFLY
251.00
0.85
(0.34 %)
16 Nov 2018 | 04:01 PM
Change company
  • Open (Rs)
    256.90
  • Prev. close (Rs.)
    250.15
  • High (Rs.)
    256.90
  • Low (Rs.)
    246.00
  • 52W H (Rs.)
    661.00
  • 52W L (Rs.)
    199.90
  • Volume
    872
  • MCap (Rs in Cr.)
    448.79

Butterfly Gandhimathi Appliances Ltd. Financial Information

No Data Found !!
Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 2.69 -28.95 6.93 1.58 12.54 18.40 19.55
Adjusted Cash EPS (Rs.) 9.61 -22.46 13.39 7.31 15.30 20.64 20.63
Reported EPS (Rs.) 2.69 -28.95 6.93 1.58 12.54 18.69 19.71
Reported Cash EPS (Rs.) 9.61 -22.46 13.39 7.31 15.30 20.93 20.79
Dividend Per Share 0.00 1.25 1.25 0.00 0.00 2.50 2.00
Operating Profit Per Share (Rs.) 19.41 -11.09 33.46 22.19 27.67 39.03 37.32
Book Value (Excl Rev Res) Per Share (Rs.) 19.41 -11.09 33.46 22.19 27.67 39.03 37.32
Book Value (Incl Rev Res) Per Share (Rs.) 19.41 -11.09 33.46 22.19 27.67 39.03 37.32
Net Operating Income Per Share (Rs.) 302.33 226.44 503.90 295.86 427.41 408.40 382.55
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PROFITABILITY RATIOS
Operating Margin (%) 6.41 -4.89 6.63 7.50 6.47 9.55 9.75
Gross Profit Margin (%) 4.12 -7.76 5.35 5.56 5.82 9.00 9.47
Net Profit Margin (%) 0.89 -12.78 1.37 0.53 2.93 4.57 5.15
Adjusted Cash Margin (%) 3.17 -9.87 2.64 2.45 3.54 5.01 5.34
Adjusted Return On Net Worth (%) 2.67 -29.55 5.28 1.25 10.05 16.40 40.31
Reported Return On Net Worth (%) 2.67 -29.55 5.28 1.25 10.05 16.67 40.64
Return On long Term Funds (%) 10.70 -12.63 19.29 11.52 21.53 33.61 55.84
LEVERAGE RATIOS
Long Term Debt / Equity 0.24 0.34 0.19 0.30 0.06 0.05 0.47
Total Debt/Equity 1.05 0.82 0.82 0.78 0.83 0.24 1.42
Owners fund as % of total Source 1.05 0.82 0.82 0.78 0.83 0.24 1.42
Fixed Assets Turnover Ratio 1.57 1.08 2.18 1.31 2.32 3.39 4.00
LIQUIDITY RATIOS
Current Ratio 3.03 2.48 2.60 2.34 1.93 1.50 1.94
Current Ratio (Inc. ST Loans) 0.77 0.92 0.91 1.03 0.84 1.20 0.84
Quick Ratio 1.75 1.38 1.82 1.34 1.30 0.95 1.23
Inventory Turnover Ratio 19.41 -11.09 33.46 22.19 27.67 39.03 37.32
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 0.00 0.00 18.03 0.00 0.00 13.37 11.75
Dividend payout Ratio (Cash Profit) 0.00 0.00 9.33 0.00 0.00 11.94 11.14
Earning Retention Ratio 100.00 104.31 81.97 100.00 100.00 86.42 88.15
Cash Earnings Retention Ratio 100.00 0.00 90.67 100.00 100.00 87.89 88.77
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 10.97 0.00 8.03 13.36 6.79 1.29 3.34
Financial Charges Coverage Ratio 2.01 -0.77 1.89 1.49 3.35 3.35 3.60
Fin. Charges Cov.Ratio (Post Tax) 1.95 -0.71 1.69 1.44 2.63 2.68 2.83
COMPONENT RATIOS
Material Cost Component(% earnings) 60.15 56.28 66.42 59.37 70.68 71.06 67.18
Selling Cost Component 9.90 14.26 7.54 0.00 0.00 0.00 0.00
Exports as percent of Total Sales 0.00 0.00 1.01 1.25 0.97 0.88 1.19
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 1.57 1.08 2.18 1.31 2.32 3.39 4.00
Bonus Component In Equity Capital (%) 4.86 4.86 4.86 4.86 4.86 4.86 5.63
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 421.44 412.73 430.77 428.68 424.15 397.88 421.94
EV / Net Sales (X) 0.78 1.02 0.48 0.81 0.56 0.54 0.71
EV / EBITDA (X) 11.61 -22.81 6.61 9.74 7.57 5.31 6.67
MarketCap / Sales (X) 0.82 1.10 0.49 0.84 0.58 0.61 0.75
Retention Ratios (%) 0.00 0.00 81.97 0.00 0.00 86.63 88.25
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 0.82 1.10 0.49 0.84 0.58 0.61 0.65
Earning Yield (%) 0.01 -0.12 0.03 0.01 0.05 0.08 0.08
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 17.88 17.88 17.88 17.88 17.88 17.90 15.45
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 162.33 157.28 216.69 206.99 205.02 182.59 59.37
Loan Funds
Secured Loans 170.14 124.28 183.77 159.92 180.25 43.43 77.98
Unsecured Loans 18.40 19.55 8.50 14.71 5.33 4.15 28.36
Total 368.75 318.99 426.84 399.49 408.48 248.07 181.16
USES OF FUNDS
Fixed Assets
Gross Block 182.67 175.27 205.55 202.41 182.36 117.03 93.30
Less : Revaluation Reserve 0.00 0.00 0.80 0.80 0.80 0.80 0.80
Less: Accum. Depreciation 16.77 7.98 35.95 30.77 23.16 18.96 15.08
Net Block 165.91 167.29 169.59 170.84 158.40 97.27 77.42
Capital Work in Progress 1.77 4.23 2.94 2.92 4.50 3.84 2.07
Investments 0.11 0.10 0.00 0.00 0.00 0.00 0.00
Net Current Assets
Current Assets, Loans and Advances 299.82 246.77 414.71 394.35 508.97 439.65 210.15
Less : Current Liabilities and Provisions 98.87 99.39 159.60 168.62 263.40 292.70 108.47
Total Net Current Assets 200.95 147.38 255.11 225.73 245.57 146.96 101.67
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 368.75 318.99 427.64 399.49 408.48 248.07 181.16
Note :
Book Value of Unquoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Market Value of Quoted Investments 0.11 0.10 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 31.15 42.30 45.54 24.12 32.39 14.35 10.65
Number of Equity shares outstanding 1.79 1.79 1.79 1.79 1.79 1.79 1.54
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
INCOME :
Sales Turnover 540.56 404.86 900.94 528.98 764.18 730.21 590.22
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Stock Adjustments -9.91 19.40 23.80 3.87 -19.23 -26.40 -7.61
Total Income 530.65 424.26 924.74 532.85 744.95 703.80 582.61
EXPENDITURE :
Raw Materials 213.56 145.73 537.58 232.80 458.56 424.23 316.05
Excise Duty 8.75 45.01 93.65 48.21 74.69 76.79 52.19
Power and Fuel Cost 5.55 4.74 6.65 6.45 6.92 5.75 4.32
Other Manufacturing Expenses 5.55 4.74 6.65 6.45 6.92 5.75 4.32
Employee Cost 57.33 50.47 61.33 60.34 60.81 51.55 31.98
Selling and Administration Expenses 53.55 57.77 67.95 0.00 0.00 0.00 0.00
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 344.30 308.46 773.81 354.25 607.90 564.07 408.85
Profit before Interest, Depreciation and Tax 200.76 198.73 240.02 231.98 199.10 139.36 110.85
Interest and Financial Charges 18.09 23.46 34.48 29.57 16.75 22.33 17.55
Profit before Depreciation and Tax 182.67 175.27 205.55 202.41 182.36 117.03 93.30
Depreciation 12.38 11.61 11.55 10.24 4.93 4.01 1.67
Profit Before Tax 5.83 -53.16 19.17 4.22 34.34 49.11 44.24
Tax 1.02 -1.40 6.78 1.39 11.93 15.69 13.83
Profit After Tax 4.81 -51.77 12.39 2.83 22.41 33.42 30.41
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 57.18 55.05 116.16 103.77 100.93 87.10 60.12
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 0.00 1.78 1.78 0.00 0.00 3.71 3.00
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 -0.87 0.25
No Data Found !!
Rs in Cr Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014 Mar 2013 Mar 2012
Cash and Cash Equivalents at Beginning of the year 27.96 9.46 15.46 19.99 46.26 22.20 9.04
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 5.83 -53.16 19.17 4.22 34.34 47.71 43.99
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Advances 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Direct Taxes Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities -34.83 145.03 0.00 45.37 -82.12 32.51 43.08
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital WIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sale of Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -8.51 -10.49 0.00 -21.47 -65.40 -23.97 -36.98
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 31.69 -116.05 0.00 -28.43 121.25 15.51 7.05
Net Cash used in Financing Activities 31.69 -116.05 0.00 -28.43 121.25 15.51 7.05
Net Inc./(Dec.) in Cash and Cash Equivalent -11.65 18.50 -2.09 -4.53 -26.27 24.06 13.16
Cash and Cash Equivalents at End of the year 16.30 27.96 13.37 15.46 19.99 46.26 22.20
No Data Found !!
Rs in Cr Sep 2018 Jun 2018 Mar 2018 Dec 2017 Sep 2017 Jun 2017 Mar 2017
Sales 217.33 124.40 110.40 141.01 200.95 85.90 85.00
Other Income 0.14 0.50 1.08 0.97 1.05 0.79 0.20
Stock Adjustment 9.70 -18.14 1.56 -12.09 22.60 -21.98 20.89
Raw Material 91.43 75.34 38.22 67.21 66.05 47.28 20.47
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 19.25 16.86 13.80 16.04 15.29 12.21 11.52
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 49.36 25.32 25.63 34.18 48.76 25.44 32.80
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 17.01 9.26 9.29 8.67 16.85 -3.16 -15.09
Interest 5.85 5.24 5.75 4.37 3.70 3.50 4.21
Gross Profit 11.30 4.52 4.61 5.27 14.20 -5.87 -19.10
Depreciation 3.28 3.18 3.26 3.04 3.12 2.96 2.89
Taxation 1.69 0.08 0.90 0.55 -0.41 -0.01 1.40
Net Profit / Loss 6.33 1.26 0.45 1.68 11.50 -8.81 -20.88
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 2.51
Equity Capital 17.88 17.88 17.88 17.88 17.88 17.88 17.88
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 3.46 0.78 0.15 1.05 6.50 -0.49 -11.68
Diluted EPS 3.46 0.78 0.15 1.05 6.50 -0.49 -11.68
EPS After Extra Ordinary Items
Basic EPS 3.46 0.78 0.15 1.05 6.50 -0.49 -11.68
Diluted EPS 3.46 0.78 0.15 1.05 6.50 -0.49 -11.68
No Data Found !!
Rs in Cr Sep 2018 Dec 2018 Mar 2018 Sep 2017 Dec 2017 Mar 2017 Sep 2016
Sales 341.72 540.56 251.41 286.85 404.86 165.63 239.23
Other Income 0.64 1.61 2.05 1.83 0.65 0.31 0.34
Stock Adjustment -8.44 -9.91 -10.53 0.62 21.83 21.10 0.73
Raw Material 166.77 218.76 105.42 113.33 151.12 56.95 109.46
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 36.11 57.33 29.84 27.49 50.04 24.68 25.36
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 74.68 133.27 59.82 74.20 127.52 66.47 61.06
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 26.27 34.70 17.95 13.69 -24.40 -33.73 9.33
Interest 11.09 18.09 10.12 7.19 21.25 8.72 12.53
Gross Profit 15.81 18.21 9.88 8.34 -44.99 -42.14 -2.86
Depreciation 6.45 12.38 6.30 6.07 11.61 5.83 5.79
Taxation 1.77 1.02 1.44 -0.42 1.40 1.40 0.00
Net Profit / Loss 7.60 4.81 2.13 2.68 -55.50 -46.86 -8.64
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 2.51 2.51 0.00
Equity Capital 17.88 17.88 17.88 17.88 17.88 17.88 17.88
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EPS Before Extra Ordinary Items
Basic EPS 4.24 2.82 0.00 1.62 -31.04 0.00 -4.83
Diluted EPS 4.24 2.82 0.00 1.62 -31.04 0.00 -4.83
EPS After Extra Ordinary Items
Basic EPS 4.24 2.82 0.00 1.62 -31.04 0.00 -4.83
Diluted EPS 4.24 2.82 0.00 1.62 -31.04 0.00 -4.83