AI Champdany Industries Ltd
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.
- 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.
Peer comparison
Sector: Textiles Industry: Textiles - Jute - Yarn / Products
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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% |
Documents
Announcements
- Intimation Of Revised Book Closure Pursuant To Regulation 42 Of SEBI (LODR) Regulations, 2015 2d
- Board Meeting Outcome for Outcome Of Board Meeting Under Regulation 30 & 33 Of The SEBI (LODR) Regulations, 2015 13 Aug
- Board Meeting Intimation for Notice For Board Meeting Under Regulation 29 6 Aug
- Announcement under Regulation 30 (LODR)-Demise 30 Jul
-
Statement Of Investor Complaints For The Quarter Ended June 2022
9 Jul - No.of Investor complaints pending at the beginning of the quarter No.of Investor complaints received during the quarter No.of Investor complaints disposed of during the quarter …
Annual reports
-
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 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
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