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

₹ 59.1 1.95%
24 Dec - close price
jute-world.com BSE: 532806
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 ₹ 182 Cr.
  • Current Price ₹ 59.1
  • High / Low ₹ 76.8 / 40.1
  • Stock P/E
  • Book Value ₹ 5.83
  • Dividend Yield 0.00 %
  • ROCE -44.2 %
  • ROE -71.9 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Debtor days have improved from 79.6 to 56.6 days.

Cons

  • Stock is trading at 10.1 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 -41.8% 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

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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
6 17 9 6 14 12 15 8 7 20 9 11 22
8 15 10 8 18 15 49 12 11 12 54 19 32
Operating Profit -2 1 -2 -1 -3 -3 -34 -4 -4 8 -45 -8 -11
OPM % -34% 9% -21% -23% -25% -26% -226% -51% -61% 39% -493% -79% -48%
1 0 4 1 3 5 54 4 5 0 0 0 0
Interest 2 2 1 1 1 2 2 0 1 0 0 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1 -0 1 1
Profit before tax -4 -1 -0 -2 -3 -1 17 -1 -1 7 -45 -10 -12
Tax % -3% -4% -7,600% -6% -9% -26% -18% 288% -18% -1% -9% 9% 2%
-4 -1 4 -2 -3 -1 21 -5 -1 7 -41 -11 -12
EPS in Rs -1.18 -0.21 1.22 -0.73 -0.86 -0.27 6.72 -1.63 -0.29 2.44 -13.34 -3.42 -3.94
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
351 335 301 216 106 128 132 127 66 44 47 44 62
335 322 293 210 105 118 125 119 80 47 89 89 118
Operating Profit 17 13 8 6 1 10 6 8 -13 -3 -42 -45 -56
OPM % 5% 4% 3% 3% 1% 8% 5% 6% -20% -6% -88% -101% -91%
2 5 4 3 6 8 9 3 6 5 62 8 1
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 -6 -10 -10 2 1 0 -17 -7 11 -40 -59
Tax % -9% -36% -36% -45% -21% 17% -37% 172% 1% -56% -35% -1%
1 1 -4 -5 -8 2 2 -0 -17 -3 15 -39 -56
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 -12.83 -18.26
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: 48%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -504%
Stock Price CAGR
10 Years: 12%
5 Years: 44%
3 Years: 50%
1 Year: -15%
Return on Equity
10 Years: -16%
5 Years: -29%
3 Years: -42%
Last Year: -72%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 12 14 14 14 14 15 15 15 15 15 15 15 15
Reserves 87 91 83 77 57 63 63 62 53 54 62 25 3
106 101 116 112 142 139 94 57 77 64 29 42 60
79 98 104 83 46 67 127 179 168 178 167 150 168
Total Liabilities 285 303 317 286 259 285 300 313 313 311 273 232 247
87 86 81 79 64 59 65 72 68 65 54 54 54
CWIP 13 13 13 13 13 13 12 9 9 9 8 6 6
Investments 9 9 8 8 9 9 7 7 7 7 7 1 1
177 195 215 186 173 203 216 225 228 231 204 171 186
Total Assets 285 303 317 286 259 285 300 313 313 311 273 232 247

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

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 5 -7 7 10 28 1 3 -12 -1 -12 -28
-8 -4 -3 -3 10 -1 -2 -8 -1 20 69 16
-2 -1 15 -4 -19 -10 28 5 1 -10 -57 12
Net Cash Flow 1 -1 5 -0 1 18 27 1 -12 9 -0 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 28 34 47 36 67 51 39 45 84 120 63 57
Inventory Days 260 302 347 446 978 1,349 874 975 1,584 2,270 865 662
Days Payable 73 110 130 129 188 357 232 257 393 520 203 170
Cash Conversion Cycle 214 226 265 352 856 1,042 680 764 1,275 1,870 724 548
Working Capital Days 119 129 152 174 414 375 409 443 908 1,449 1,063 986
ROCE % 6% 5% 3% 2% 1% 6% 4% 5% -8% -1% -30% -44%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 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% 32.40% 32.41% 32.41% 32.41% 32.41% 32.41%
No. of Shareholders 3,3653,3743,3543,1953,1953,1943,2673,3773,5483,6463,6743,716

* 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