AI Champdany Industries Ltd

₹ 52.9 -0.21%

26 Apr - close price

About

Incorporated in 1873, AI Champdany Industries was taken over by Wadhwa Group in 1967. The company is engaged in the business of manufacturing and trading of jute products with both national and international presence.

Key Points

Product Portfolio:^[1]
a) Jute Yarn and Twine
b) Jute Blended yarns and Twines
c) Hessian Cloth & Burlap
d) Sacking Cloth & Hessian
e) Food Grade Cloth & Bag
f) Jute Geo Textiles
g) Carpet Backing Cloth
h) Industrial Fabrics
i) Jute Furnishing Items
j) Jute Matting
k) Jute Webbing

Website BSE

Market Cap ₹ 163 Cr.
Current Price ₹ 52.9
High / Low ₹ 69.8 / 26.7
Stock P/E 7.31
Book Value ₹ 23.3
Dividend Yield 0.00 %
ROCE -30.2 %
ROE -52.6 %
Face Value ₹ 5.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is expected to give good quarter
Debtor days have improved from 88.7 to 62.6 days.

Cons

The company has delivered a poor sales growth of -18.0% over past five years.
Company has a low return on equity of -27.5% over last 3 years.
Contingent liabilities of Rs.106 Cr.
Earnings include an other income of Rs.62.4 Cr.

* 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

Sector: Textiles Industry: Textiles - Jute - Yarn / Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
	27.36	20.23	9.69	5.87	16.85	8.60	6.14	14.06	11.94	15.01	7.66	7.11	20.33
	28.38	28.61	13.19	7.84	15.36	10.42	7.58	17.53	15.06	48.90	11.55	11.42	12.37
Operating Profit	-1.02	-8.38	-3.50	-1.97	1.49	-1.82	-1.44	-3.47	-3.12	-33.89	-3.89	-4.31	7.96
OPM %	-3.73%	-41.42%	-36.12%	-33.56%	8.84%	-21.16%	-23.45%	-24.68%	-26.13%	-225.78%	-50.78%	-60.62%	39.15%
	0.74	3.55	3.44	0.67	0.21	3.77	1.27	2.77	4.55	53.81	3.54	4.68	0.41
Interest	1.44	1.71	1.50	1.55	1.50	1.30	1.38	1.37	1.73	1.86	0.17	0.69	0.17
Depreciation	0.97	0.64	0.89	0.89	0.89	0.70	0.84	0.84	0.84	0.57	0.77	0.77	0.77
Profit before tax	-2.69	-7.18	-2.45	-3.74	-0.69	-0.05	-2.39	-2.91	-1.14	17.49	-1.29	-1.09	7.43
Tax %	-31.23%	-27.58%	0.00%	2.67%	4.35%	7,600.00%	6.28%	9.28%	26.32%	-18.18%	-287.60%	18.35%	-0.81%
	-3.53	-9.17	-2.44	-3.64	-0.66	3.74	-2.24	-2.64	-0.84	20.67	-5.01	-0.90	7.49
EPS in Rs	-1.15	-2.98	-0.79	-1.18	-0.21	1.22	-0.73	-0.86	-0.27	6.72	-1.63	-0.29	2.44
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
	389	351	335	301	216	106	128	132	127	66	44	47	50
	373	335	322	293	210	105	118	125	119	80	47	89	84
Operating Profit	17	17	13	8	6	1	10	6	8	-13	-3	-42	-34
OPM %	4%	5%	4%	3%	3%	1%	8%	5%	6%	-20%	-6%	-88%	-68%
	1	2	5	4	3	6	8	9	3	6	5	62	62
Interest	11	11	10	13	14	13	12	11	7	6	6	6	3
Depreciation	7	7	7	6	5	4	4	4	4	4	3	3	3
Profit before tax	1	1	1	-6	-10	-10	2	1	0	-17	-7	11	23
Tax %	-23%	-9%	-36%	36%	45%	21%	17%	-37%	172%	-1%	56%	-35%
	1	1	1	-4	-5	-8	2	2	-0	-17	-3	15	22
EPS in Rs		0.35	0.43	-1.51	-1.98	-2.93	0.57	0.56	-0.09	-5.69	-0.99	4.86	7.24
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-18%
5 Years:	-18%
3 Years:	-28%
TTM:	23%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	1224%

Stock Price CAGR
10 Years:	12%
5 Years:	31%
3 Years:	73%
1 Year:	76%

Return on Equity
10 Years:	-10%
5 Years:	-17%
3 Years:	-28%
Last Year:	-53%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Sep 2023
Equity Capital	11	12	14	14	14	14	15	15	15	15	15	15	15
Reserves	90	86	91	83	77	57	63	63	62	53	54	62	56
Preference Capital	8	6	6	6	6	0	6	6	19	19	19	19
	105	100	95	110	105	142	133	88	37	58	45	9	25
	83	87	104	111	90	46	73	133	198	187	197	187	164
Total Liabilities	289	285	303	317	286	259	285	300	313	313	311	273	260
	92	87	86	81	79	64	59	65	72	68	65	54	53
CWIP	13	13	13	13	13	13	13	12	9	9	9	8	8
Investments	9	9	9	8	8	9	9	7	7	7	7	7	7
	175	177	195	215	186	173	203	216	225	228	231	204	192
Total Assets	289	285	303	317	286	259	285	300	313	313	311	273	260

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
	10	11	5	-7	7	10	28	1	3	-12	-1	-12
	-4	-8	-4	-3	-3	10	-1	-2	-8	-1	20	69
	-7	-2	-1	15	-4	-19	-10	28	5	1	-10	-57
Net Cash Flow	-2	1	-1	5	-0	1	18	27	1	-12	9	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	26	28	34	47	36	67	51	39	45	84	120	63
Inventory Days	195	260	302	347	446	978	1,349	874	975	1,584	2,270	865
Days Payable	52	73	110	130	129	188	357	232	257	393	520	203
Cash Conversion Cycle	169	214	226	265	352	856	1,042	680	764	1,275	1,870	724
Working Capital Days	105	119	129	152	174	414	375	409	443	908	1,449	1,063
ROCE %	6%	6%	5%	3%	2%	1%	6%	4%	5%	-8%	-1%	-30%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	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%	32.41%	32.41%	32.41%	32.41%	32.41%	32.40%	32.41%	32.41%	32.41%
No. of Shareholders	3,308	3,325	3,365	3,374	3,354	3,195	3,195	3,194	3,267	3,377	3,548	3,646

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	53.90%	58.90%	58.90%	58.90%	58.90%	58.90%	58.90%	58.90%
	9.97%	8.78%	8.69%	8.69%	8.69%	8.69%	8.69%	8.69%
	36.13%	32.32%	32.41%	32.41%	32.41%	32.41%	32.41%	32.41%
No. of Shareholders	3,284	3,297	3,290	3,287	3,284	3,374	3,194	3,646

* 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.

AI Champdany Industries Ltd

AI Champdany Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings