BTRFLY GANDHI APPL LTD
BUTTERFLY · General/Diversified · NSE
₹614
Current Market Price
Fair Value (DCF)
₹263
Margin of Safety
-57.1%
Updated 2d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
35%
ROE
—
Debt/Equity
0.03
WACC
11.1%
Market Cap
₹1,097 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.4%
Return on capital employed
EV / EBITDA
14.0×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
2.31×
Short-term liquidity
Asset Turnover
1.82×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹613.5
Bear case
₹178.71
MoS -243.3%
Base case
₹263.37
MoS -132.9%
Bull case
₹372.8
MoS -64.6%
Ratio Trends
BUTTERFLY · last 8 annual periods
ROE
10.0%
ROCE
21.3%
Operating Margin
—
Debt / Equity
0.04×
PE
41.9×
EV / EBITDA
20.5×
Historical Financials
BUTTERFLY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹870 Cr | ₹1005 Cr | ₹187 Cr | ₹166 Cr | ₹854 Cr | -0.5% |
| EBITDA | — | ₹50.6 Cr | ₹103 Cr | ₹29.5 Cr | ₹72.0 Cr | +9.3% |
| EBIT | ₹65.7 Cr | ₹-18.7 Cr | ₹4.4 Cr | ₹-25.3 Cr | — | — |
| PAT | ₹36.2 Cr | ₹-19.4 Cr | ₹1.6 Cr | ₹-19.8 Cr | ₹32.5 Cr | -2.6% |
| EPS (diluted) | ₹20.22 | ₹-10.84 | ₹0.87 | ₹-11.05 | — | — |
| CFO | ₹211 Cr | ₹-21.1 Cr | ₹122 Cr | ₹36.8 Cr | ₹33.6 Cr | -36.8% |
| CapEx | — | — | — | — | ₹-10.2 Cr | — |
| FCF | — | — | — | — | ₹23.4 Cr | +0.0% |
| Total Assets | — | ₹518 Cr | ₹503 Cr | ₹536 Cr | ₹470 Cr | -2.4% |
| Total Debt | — | — | ₹0.0 Cr | ₹0.0 Cr | ₹12.2 Cr | — |
| Shareholders' Equity | — | — | ₹286 Cr | ₹292 Cr | ₹325 Cr | +3.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BUTTERFLY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MIRCELECTR MIRCELECTR | — | — | Pending | -1.8% | — |
| WEL WONDER ELECTRICALS LTD | +15.0% | 37 | Undervalued | 18.4% | — |
| HINDWAREAP HINDWARE HME INOVATON LTD | -65.2% | 21 | Data Limited | -8.7% | — |
| STOVEKRAFT STOVE KRAFT LIMITED | -50.4% | 46 | Data Limited | 8.2% | — |
| NILKAMAL NILKAMAL | — | — | Pending | 7.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BUTTERFLY in the last 10 years.
AI Analysis Summary
BTRFLY GANDHI APPL LTD appears overvalued by 57.1%, with a standout strength in its low debt-to-equity ratio of 0.03, but a concern is its stagnant 3-year revenue CAGR of 0.0%.
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BUTTERFLY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BUTTERFLY →
Compare
Head-to-head with peers
Compare BUTTERFLY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BUTTERFLYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.