AI Champdany Industries Ltd
Incorporated in 1873, AI Champdany Industries Ltd manufactures and trades Jute and Flax Products[1]
- Market Cap ₹ 168 Cr.
- Current Price ₹ 54.6
- 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
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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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: | 51% |
3 Years: | 43% |
1 Year: | 7% |
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% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
28 Aug - 107th AGM on 25 Aug 2025: FY2025 financials adopted; director, secretarial and cost auditor appointments.
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 27 Aug
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
25 Aug - 107th AGM (25 Aug 2025): adopted FY2024-25 financials; reappointed Mukul Banerjee; appointed Jayanta Jash; auditors approved.
-
Board Meeting Outcome for Outcome Of Board Meeting Under Regulation 30 & 33 Of The SEBI (LODR) Regulations, 2015.
13 Aug - AI Champdany reports Q1 FY26 loss of Rs 841.37L; ongoing capex and fire damage noted.
-
Board Meeting Outcome for Outcome Of Board Meeting Under Regulation 30 & 33 Of The SEBI (LODR) Regulations, 2015.
13 Aug - AI Champdany reports Q1 FY26 loss of Rs 841.37L; fire damage and unit suspension noted.
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
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.