AI Champdany Industries Ltd

AI Champ.Inds. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

AI Champdany Industries Ltd

₹ 55.0 -0.85%
26 Sep - close price
jute-world.com BSE: 532806
About

Incorporated in 1873, AI Champdany Industries Ltd manufactures and trades Jute and Flax Products[1]

Key Points

Business Overview:[1]
a) ACIL was acquired by Kolkata-based Wadhwa Group from James Finlay & Co., U.K. in 1967.
b) It operates manufacturing units in West Bengal producing jute-based products including sacking bags, hessian cloth, and furnishing items.
c) Its Products primarily serve packaging (food
grains), carpet, and furniture industries.
d) The company exports value-added jute derivatives like geo textiles, webbing, yarn, and flax fibre.

Website BSE
  • Market Cap ₹ 169 Cr.
  • Current Price ₹ 55.0
  • High / Low ₹ 76.8 / 37.2
  • Stock P/E
  • Book Value ₹ -9.64
  • Dividend Yield 0.00 %
  • ROCE -107 %
  • ROE -1,113 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 51.5 to 35.3 days.

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -103% over last 3 years.
  • Contingent liabilities of Rs.103 Cr.
  • Company might be capitalizing the interest cost

* 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

Commodities Forest Materials Paper, Forest & Jute Products Jute & Jute Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
6.14 14.06 11.94 15.01 7.66 7.11 20.33 9.17 10.71 21.72 25.59 32.20 35.47
7.58 17.53 15.06 48.90 11.55 11.42 12.37 54.34 19.18 32.24 45.00 54.03 43.42
Operating Profit -1.44 -3.47 -3.12 -33.89 -3.89 -4.31 7.96 -45.17 -8.47 -10.52 -19.41 -21.83 -7.95
OPM % -23.45% -24.68% -26.13% -225.78% -50.78% -60.62% 39.15% -492.58% -79.08% -48.43% -75.85% -67.80% -22.41%
1.27 2.77 4.55 53.81 3.54 4.68 0.41 0.09 0.10 0.09 0.71 1.84 0.23
Interest 1.38 1.37 1.73 1.86 0.17 0.69 0.17 0.35 0.57 0.71 0.84 0.03 0.02
Depreciation 0.84 0.84 0.84 0.57 0.77 0.77 0.77 -0.40 0.72 0.72 0.72 0.73 0.68
Profit before tax -2.39 -2.91 -1.14 17.49 -1.29 -1.09 7.43 -45.03 -9.66 -11.86 -20.26 -20.75 -8.42
Tax % -6.28% -9.28% -26.32% -18.18% 287.60% -18.35% -0.81% -8.88% 9.01% 2.19% 1.48% -14.17% 0.00%
-2.24 -2.64 -0.84 20.67 -5.01 -0.90 7.49 -41.03 -10.53 -12.12 -20.56 -17.82 -8.41
EPS in Rs -0.73 -0.86 -0.27 6.72 -1.63 -0.29 2.44 -13.34 -3.42 -3.94 -6.69 -5.79 -2.73
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
335 301 216 106 128 132 127 66 44 47 44 90 115
322 293 210 105 118 125 119 80 47 89 89 150 175
Operating Profit 13 8 6 1 10 6 8 -13 -3 -42 -45 -60 -60
OPM % 4% 3% 3% 1% 8% 5% 6% -20% -6% -88% -101% -67% -52%
5 4 3 6 8 9 3 6 5 62 8 1 3
Interest 10 13 14 13 12 11 7 6 6 6 1 0 2
Depreciation 7 6 5 4 4 4 4 4 3 3 2 3 3
Profit before tax 1 -6 -10 -10 2 1 0 -17 -7 11 -40 -63 -61
Tax % -36% -36% -45% -21% 17% -37% 172% 1% -56% -35% -1% -2%
1 -4 -5 -8 2 2 -0 -17 -3 15 -39 -61 -59
EPS in Rs 0.43 -1.51 -1.98 -2.93 0.57 0.56 -0.09 -5.69 -0.99 4.86 -12.83 -19.84 -19.15
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -11%
5 Years: -7%
3 Years: 27%
TTM: 143%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -31%
Stock Price CAGR
10 Years: 11%
5 Years: 52%
3 Years: 43%
1 Year: 24%
Return on Equity
10 Years: -26%
5 Years: -58%
3 Years: -103%
Last Year: -1113%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 14 14 14 14 15 15 15 15 15 15 15 15
Reserves 91 83 77 57 63 63 62 53 54 62 25 -45
101 116 112 142 139 94 57 77 64 29 42 63
98 104 83 46 67 127 179 168 178 167 150 189
Total Liabilities 303 317 286 259 285 300 313 313 311 273 232 223
86 81 79 64 59 65 72 68 65 54 54 53
CWIP 13 13 13 13 13 12 9 9 9 8 6 8
Investments 9 8 8 9 9 7 7 7 7 7 1 0
195 215 186 173 203 216 225 228 231 204 171 162
Total Assets 303 317 286 259 285 300 313 313 311 273 232 223

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
5 -7 7 10 28 1 3 -12 -1 -12 -28 -23
-4 -3 -3 10 -1 -2 -8 -1 20 69 16 2
-1 15 -4 -19 -10 28 5 1 -10 -57 12 22
Net Cash Flow -1 5 -0 1 18 27 1 -12 9 -0 0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 34 47 36 67 51 39 45 84 120 63 57 35
Inventory Days 302 347 446 978 1,349 874 975 1,584 2,270 865 662 446
Days Payable 110 130 129 188 357 232 257 393 520 203 170 210
Cash Conversion Cycle 226 265 352 856 1,042 680 764 1,275 1,870 724 548 271
Working Capital Days 25 34 38 138 197 311 344 649 1,130 1,024 804 316
ROCE % 5% 3% 2% 1% 6% 4% 5% -8% -1% -30% -44% -107%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90% 58.90%
8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69% 8.69%
32.41% 32.41% 32.41% 32.40% 32.41% 32.41% 32.41% 32.41% 32.41% 32.42% 32.42% 32.42%
No. of Shareholders 3,1953,1953,1943,2673,3773,5483,6463,6743,7163,9143,9563,970

* 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

Annual reports

Credit ratings