BTRFLY GANDHI APPL LTD
BUTTERFLY · General/Diversified · NSE
₹648
Current Market Price
Fair Value (DCF)
₹345
Discount to FV
-46.7%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
44%
ROE
12.3%
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹1,159 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.9%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
9.8×
EBIT covers interest
Current Ratio
2.31×
Short-term liquidity
Asset Turnover
2.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-3.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹648.05
Bear case
Discount -187.7%
Base case
Discount -87.8%
Bull case
Discount -40.4%
Ratio Trends
BUTTERFLY · last 9 annual periods
ROE
12.3%
ROCE
22.9%
Operating Margin
—
Debt / Equity
0.02×
PE
41.9×
EV / EBITDA
20.5×
Historical Financials
BUTTERFLY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹960 Cr | ₹1042 Cr | ₹919 Cr | ₹865 Cr | ₹943 Cr | -0.4% |
| EBITDA | ₹50.6 Cr | ₹103 Cr | ₹29.5 Cr | ₹72.2 Cr | ₹87.0 Cr | +14.5% |
| EBIT | ₹35.9 Cr | ₹87.0 Cr | ₹12.1 Cr | — | — | -23.9% |
| PAT | ₹16.1 Cr | ₹51.7 Cr | ₹7.4 Cr | ₹32.5 Cr | ₹45.6 Cr | +29.7% |
| EPS (diluted) | ₹9.02 | ₹28.90 | ₹4.13 | — | — | -17.7% |
| CFO | ₹-21.2 Cr | ₹122 Cr | ₹36.8 Cr | ₹33.6 Cr | ₹88.4 Cr | — |
| CapEx | ₹-18.3 Cr | ₹-10.4 Cr | ₹-19.0 Cr | ₹-10.2 Cr | ₹-12.3 Cr | — |
| FCF | ₹-39.5 Cr | ₹111 Cr | ₹17.8 Cr | ₹23.4 Cr | ₹76.1 Cr | — |
| Total Assets | ₹518 Cr | ₹503 Cr | ₹491 Cr | ₹470 Cr | ₹559 Cr | +1.9% |
| Total Debt | ₹53.3 Cr | ₹4.9 Cr | ₹3.7 Cr | ₹12.2 Cr | ₹7.6 Cr | -38.5% |
| Shareholders' Equity | ₹235 Cr | ₹286 Cr | ₹292 Cr | ₹325 Cr | ₹372 Cr | +12.2% |
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 |
|---|---|---|---|---|---|
WEL WEL | — | — | Pending | 18.4% | — |
MIRCELECTR MIRCELECTR | — | — | Pending | -31.4% | — |
 HINDWAREAP HINDWAREAP | — | — | Pending | -5.4% | — |
 NILKAMAL NILKAMAL | — | — | Pending | 7.3% | — |
 LAOPALA LAOPALA | — | — | Pending | 11.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.00/sh
Last payout
2021-11-02
₹3.00
Peak payout
₹3.00
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. BTRFLY GANDHI APPL LTD (BUTTERFLY.NS) trades at 648.05 vs a model fair value of 345.10, a gap of -46.7%. Piotroski F-score: 6/9. Moat lab...
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.