AI Champdany Industries Ltd

₹ 18.2 -3.95%
18 Aug - 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

  • Market Cap 56.1 Cr.
  • Current Price 18.2
  • High / Low 22.6 / 13.3
  • Stock P/E
  • Book Value 22.7
  • Dividend Yield 0.00 %
  • ROCE -0.87 %
  • ROE -4.04 %
  • Face Value 5.00

Pros

  • Stock is trading at 0.80 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -15.9% over past five years.
  • Company has a low return on equity of -7.90% for last 3 years.
  • Contingent liabilities of Rs.29.8 Cr.
  • Earnings include an other income of Rs.7.58 Cr.
  • Debtor days have increased from 86.0 to 124 days.

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
28.58 31.73 30.56 35.27 3.74 15.69 27.36 20.23 9.69 5.89 14.90 8.91 6.14
26.54 29.36 30.18 33.56 5.85 17.58 28.68 27.96 13.23 7.88 15.42 10.53 7.63
Operating Profit 2.04 2.37 0.38 1.71 -2.11 -1.89 -1.32 -7.73 -3.54 -1.99 -0.52 -1.62 -1.49
OPM % 7.14% 7.47% 1.24% 4.85% -56.42% -12.05% -4.82% -38.21% -36.53% -33.79% -3.49% -18.18% -24.27%
0.77 0.75 1.87 1.01 0.56 0.74 1.07 2.93 3.46 0.65 2.17 3.44 1.32
Interest 1.83 2.15 1.34 1.24 1.26 1.49 1.44 1.71 1.50 1.55 1.50 1.30 1.38
Depreciation 0.82 0.82 0.82 1.44 0.98 0.98 0.98 0.66 0.90 0.90 0.90 0.71 0.85
Profit before tax 0.16 0.15 0.09 0.04 -3.79 -3.62 -2.67 -7.17 -2.48 -3.79 -0.75 -0.19 -2.40
Tax % -31.25% 60.00% 55.56% 1,450.00% 0.00% 73.48% -31.46% -27.62% 0.00% 2.64% 4.00% 1,989.47% 6.25%
Net Profit 0.20 0.06 0.04 -0.55 -3.79 -0.97 -3.52 -9.16 -2.48 -3.68 -0.70 3.61 -2.24
EPS in Rs 0.07 0.02 0.01 -0.18 -1.23 -0.32 -1.14 -2.98 -0.81 -1.20 -0.23 1.17 -0.73

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
341.33 389.70 355.96 335.24 301.26 216.24 105.53 132.01 131.84 128.35 66.36 44.36 35.84
331.69 372.95 339.60 322.57 293.24 210.17 104.70 121.93 125.76 119.30 80.07 47.04 41.46
Operating Profit 9.64 16.75 16.36 12.67 8.02 6.07 0.83 10.08 6.08 9.05 -13.71 -2.68 -5.62
OPM % 2.82% 4.30% 4.60% 3.78% 2.66% 2.81% 0.79% 7.64% 4.61% 7.05% -20.66% -6.04% -15.68%
5.73 2.45 2.54 5.38 4.10 2.81 6.10 8.28 9.69 1.86 5.96 4.75 7.58
Interest 8.79 10.70 11.05 10.24 13.13 13.66 13.01 11.77 10.51 6.56 5.90 5.85 5.73
Depreciation 6.53 7.04 7.00 6.85 5.67 5.19 4.10 4.14 3.93 3.90 3.60 3.40 3.36
Profit before tax 0.05 1.46 0.85 0.96 -6.68 -9.97 -10.18 2.45 1.33 0.45 -17.25 -7.18 -7.13
Tax % 140.00% 13.01% -8.24% -25.00% 35.18% 45.14% 21.02% 18.37% -34.59% 144.44% -1.04% 53.48%
Net Profit -0.02 1.27 0.92 1.20 -4.32 -5.47 -8.04 2.00 1.79 -0.22 -17.44 -3.30 -3.01
EPS in Rs 0.37 0.44 -1.58 -1.99 -2.93 0.65 0.58 -0.07 -5.67 -1.07 -0.99
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -20%
5 Years: -16%
3 Years: -30%
TTM: -51%
Compounded Profit Growth
10 Years: %
5 Years: 11%
3 Years: -20%
TTM: 82%
Stock Price CAGR
10 Years: 0%
5 Years: -9%
3 Years: 30%
1 Year: 18%
Return on Equity
10 Years: -4%
5 Years: -5%
3 Years: -8%
Last Year: -4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
19.67 19.67 18.58 19.92 19.92 19.92 13.71 21.58 21.58 34.83 34.83 15.38
Reserves 89.71 90.00 86.53 91.11 83.46 77.64 57.89 63.81 63.89 63.01 53.29 54.36
98.78 104.85 100.03 94.80 109.83 105.49 141.65 129.80 148.20 37.38 57.94 64.01
98.80 85.11 92.06 106.29 110.49 89.80 46.46 79.22 79.20 202.10 190.90 181.57
Total Liabilities 298.55 291.22 290.99 305.91 317.49 286.64 259.71 288.21 306.67 317.87 317.51 315.32
96.14 101.04 95.86 95.10 89.14 86.88 71.82 67.62 72.78 79.83 76.09 72.65
CWIP 11.33 12.96 12.70 12.70 13.12 13.10 13.10 13.10 11.95 9.43 9.43 8.57
Investments 8.65 0.50 0.51 0.44 0.33 0.33 1.01 1.57 1.49 0.67 0.79 0.90
182.43 176.72 181.92 197.67 214.90 186.33 173.78 205.92 220.45 227.94 231.20 233.20
Total Assets 298.55 291.22 290.99 305.91 317.49 286.64 259.71 288.21 306.67 317.87 317.51 315.32

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-8.74 10.57 11.32 3.89 -7.02 6.77 10.15 28.42 1.44 2.27 -12.36 -0.74
-2.57 -5.07 -8.31 -7.67 -3.17 -2.94 10.45 -1.31 47.94 -7.23 -0.90 19.89
11.78 -7.14 -1.74 2.41 15.03 -4.33 -19.29 -9.91 -22.17 5.35 0.84 -10.32
Net Cash Flow 0.47 -1.64 1.27 -1.37 4.84 -0.50 1.31 17.19 27.21 0.39 -12.42 8.82

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 15.89 25.91 31.54 35.80 47.47 36.21 66.79 55.63 43.02 46.67 87.18 124.00
Inventory Days 261.71 195.14 253.54 301.54 346.85 445.62 977.76 1,246.62 873.31 974.95 1,583.27 2,269.11
Days Payable 109.94 35.68 63.82 47.61 46.74 54.93 189.06 368.19 252.82 269.58 413.28 549.98
Cash Conversion Cycle 167.66 185.36 221.26 289.72 347.58 426.89 855.49 934.06 663.51 752.04 1,257.16 1,843.12
Working Capital Days 101.76 109.59 116.73 128.78 152.14 174.40 412.49 353.08 402.13 438.77 910.57 1,440.66
ROCE % 3.41% 6.92% 5.67% 5.27% 2.89% 1.63% 0.58% 6.64% 3.22% 3.80% -8.07% -0.87%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
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 8.70 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 32.41 32.41 32.41 32.41

Documents