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

₹ 54.6 1.19%
05 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 ₹ 168 Cr.
  • Current Price ₹ 54.6
  • High / Low ₹ 76.8 / 37.2
  • Stock P/E
  • Book Value ₹ 13.3
  • Dividend Yield 0.00 %
  • ROCE -43.2 %
  • ROE -71.6 %
  • Face Value ₹ 5.00
Edit ratios

Pros

Cons

  • Stock is trading at 4.10 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -19.6% over past five years.
  • Company has a low return on equity of -41.7% over last 3 years.
  • Contingent liabilities of Rs.89.2 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

Consolidated Figures in Rs. Crores / View Standalone

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
10 6 15 9 6 14 12 17 8 7 20 9 11
13 8 15 11 8 18 15 50 12 11 12 54 19
Operating Profit -4 -2 -1 -2 -1 -4 -3 -34 -4 -4 8 -45 -8
OPM % -37% -34% -3% -18% -24% -25% -27% -204% -51% -61% 39% -493% -79%
3 1 2 3 1 3 5 54 4 5 0 0 0
Interest 2 2 2 1 1 1 2 2 0 1 0 0 1
Depreciation 1 1 1 1 1 1 1 1 1 1 1 -0 1
Profit before tax -2 -4 -1 -0 -2 -3 -1 18 -1 -1 7 -45 -10
Tax % 0% -3% -4% -1,989% -6% -9% -25% -18% 281% -18% -1% -9% 9%
-2 -4 -1 4 -2 -3 -1 21 -5 -1 7 -41 -11
EPS in Rs -0.81 -1.20 -0.23 1.17 -0.73 -0.88 -0.29 6.76 -1.64 -0.30 2.43 -13.35 -3.43
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
356 335 301 216 106 132 132 128 66 44 49 44 47
340 323 293 210 105 122 126 119 80 47 90 89 97
Operating Profit 16 13 8 6 1 10 6 9 -14 -3 -42 -45 -50
OPM % 5% 4% 3% 3% 1% 8% 5% 7% -21% -6% -86% -101% -106%
3 5 4 3 6 8 10 2 6 5 62 8 5
Interest 11 10 13 14 13 12 11 7 6 6 6 1 2
Depreciation 7 7 6 5 4 4 4 4 4 3 3 2 2
Profit before tax 1 1 -7 -10 -10 2 1 0 -17 -7 11 -40 -48
Tax % -8% -25% -35% -45% -21% 18% -35% 144% 1% -53% -35% -1%
1 1 -4 -5 -8 2 2 -0 -17 -3 15 -40 -45
EPS in Rs 0.37 0.44 -1.58 -1.99 -2.93 0.65 0.58 -0.07 -5.67 -1.07 4.85 -12.86 -14.65
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -18%
5 Years: -20%
3 Years: -13%
TTM: -6%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -471%
Stock Price CAGR
10 Years: 12%
5 Years: 50%
3 Years: 42%
1 Year: 7%
Return on Equity
10 Years: -16%
5 Years: -29%
3 Years: -42%
Last Year: -72%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 12 14 14 14 14 15 15 15 15 15 15 15
Reserves 88 91 83 78 58 64 64 63 53 54 63 26
106 101 116 112 142 136 154 57 77 64 29 42
84 100 104 84 46 73 73 183 171 182 171 155
Total Liabilities 291 306 317 287 260 288 307 318 318 315 277 237
96 95 89 87 72 68 73 80 76 73 62 61
CWIP 13 13 13 13 13 13 12 9 9 9 8 6
Investments 1 0 0 0 1 2 1 1 1 1 1 1
182 198 215 186 174 206 220 228 231 233 207 169
Total Assets 291 306 317 287 260 288 307 318 318 315 277 237

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
11 4 -7 7 10 28 1 2 -12 -1 -13 -29
-8 -8 -3 -3 10 -1 48 -7 -1 20 69 16
-2 2 15 -4 -19 -10 -22 5 1 -10 -57 13
Net Cash Flow 1 -1 5 -0 1 17 27 0 -12 9 -0 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 32 36 47 36 67 56 43 47 87 124 76 74
Inventory Days 254 302 347 446 978 1,247 873 975 1,583 2,269 844 628
Days Payable 82 115 130 129 189 368 253 270 413 550 211 182
Cash Conversion Cycle 203 222 265 352 855 934 664 752 1,257 1,843 709 519
Working Capital Days 18 26 34 38 137 181 304 341 651 1,126 996 765
ROCE % 6% 5% 3% 2% 1% 7% 3% 4% -8% -1% -30% -43%

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