Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Ai Champdany
Join Channel
Consolidated Standalone

AI Champdany

₹56.5 3 | 5.6%

Market Cap ₹174 Cr.

Stock P/E 7.8

P/B 3

Current Price ₹56.5

Book Value ₹ 19

Face Value 5

52W High ₹69.8

Dividend Yield 0%

52W Low ₹ 26.7

Edit Ratio

AI Champdany Research see more...

Overview Inc. Year: 1917Industry: Textile - Weaving

AI Champdany Industries Limited is an Indian company that is engaged in the manufacturing of textile goods, including linen goods, felt goods, padding, and upholstery filling. The company also produces carpets, jute bags, jute matting, jute fabrics, rugs, mats and other jute products. The company exports its products to various countries, such as the USA, UK, Germany, France, Italy, Spain, Japan, Australia, and South Africa. The company was incorporated in 1917 and is headquartered in Kolkata, India. The company’s shares are listed on BSE and NSE since 1986. The promoters of AI Champdany Industries Ltd are Rishra Investments Limited, Shibbir India Limited, and Amar Investments Limited, who collectively hold 41.19% of the shareholding of the company. It is engaged in the manufacture and export of jute products, such as carpets, bags, fabrics, mats, and rugs.

Read More..

AI Champdany Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

AI Champdany Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 6 15 9 6 14 12 17 8 7 20
Other Income 1 2 4 1 3 5 54 4 5 0
Total Income 7 17 12 7 17 16 70 11 12 21
Total Expenditure 8 15 11 8 18 15 50 12 11 12
Operating Profit -1 2 2 -0 -1 1 20 -0 0 8
Interest 2 2 1 1 1 2 2 0 1 0
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 -0 0 0 0 0 0 0 0
Profit Before Tax -4 -1 -0 -2 -3 -1 18 -1 -1 7
Provision for Tax -0 -0 -4 -0 -0 -0 -3 4 -0 -0
Profit After Tax -4 -1 4 -2 -3 -1 21 -5 -1 7
Adjustments -0 0 -0 0 0 0 -0 0 0 0
Profit After Adjustments -4 -1 4 -2 -3 -1 21 -5 -1 7
Adjusted Earnings Per Share -1.2 -0.2 1.2 -0.7 -0.9 -0.3 6.8 -1.6 -0.3 2.4

AI Champdany Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 356 336 302 217 106 134 132 128 66 44 49 52
Other Income 3 5 4 3 6 6 10 2 6 5 62 63
Total Income 359 341 306 219 112 140 142 130 72 49 111 114
Total Expenditure 340 323 294 211 105 122 126 119 80 47 90 85
Operating Profit 19 18 12 9 7 18 16 11 -8 2 21 28
Interest 11 10 13 14 13 12 11 7 6 6 6 3
Depreciation 7 7 6 5 4 4 4 4 4 3 3 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -0 0 0
Profit Before Tax 1 1 -7 -10 -10 2 1 0 -17 -7 11 23
Provision for Tax -0 -0 -2 -4 -2 0 -0 1 0 -4 -4 1
Profit After Tax 1 1 -4 -5 -8 2 2 -0 -17 -3 15 22
Adjustments 0 0 0 0 0 0 -0 -0 -0 0 0 0
Profit After Adjustments 1 1 -4 -5 -8 2 2 -0 -17 -3 15 22
Adjusted Earnings Per Share 0.4 0.4 -1.6 -2 -2.9 0.7 0.6 -0.1 -5.7 -1.1 4.9 7.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 11% -27% -18% -18%
Operating Profit CAGR 950% 24% 3% 1%
PAT CAGR 0% 0% 50% 31%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 86% 65% 32% 14%
ROE Average 28% -4% -2% -3%
ROCE Average 18% 2% 4% 4%

AI Champdany Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 106 111 103 98 72 79 79 78 69 70 78
Minority's Interest 0 0 0 0 0 0 2 2 2 2 2
Borrowings 0 0 10 20 57 71 59 22 29 26 24
Other Non-Current Liabilities 22 21 23 10 3 3 63 112 112 132 112
Total Current Liabilities 163 174 180 153 128 135 104 103 107 86 58
Total Liabilities 291 306 316 281 260 288 307 318 318 315 273
Fixed Assets 96 95 89 87 64 60 65 72 69 65 60
Other Non-Current Assets 13 13 13 13 27 22 25 22 23 22 17
Total Current Assets 182 198 213 180 168 206 216 223 226 228 196
Total Assets 291 306 316 281 260 288 307 318 318 315 273

AI Champdany Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 2 0 5 -80 -79 -62 -35 -34 0 0
Cash Flow from Operating Activities 11 4 -7 7 10 27 1 2 -12 -1 -13
Cash Flow from Investing Activities -8 -4 -3 -3 10 -1 -2 -7 -1 20 69
Cash Flow from Financing Activities -2 -1 15 -4 -19 -9 28 5 1 -19 -57
Net Cash Inflow / Outflow 1 -1 5 -0 1 17 27 0 -12 -0 -0
Closing Cash & Cash Equivalent 2 0 5 5 -79 -62 -35 -34 -47 0 0

AI Champdany Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0.37 0.44 -1.58 -2 -2.93 0.65 0.58 -0.07 -5.67 -1.07 4.85
CEPS(Rs) 3.2 2.94 0.49 -0.11 -1.43 2 1.86 1.2 -4.5 0.02 5.87
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 28.98 28.54 26.68 24.64 18.06 18.63 18.73 18.5 15.38 15.78 18.52
Core EBITDA Margin(%) 4.55 3.74 2.64 2.78 0.79 8.87 4.61 7.05 -20.67 -6.04 -85.52
EBIT Margin(%) 3.31 3.31 2.12 1.69 2.67 10.42 8.99 5.46 -17.11 -3.01 35.66
Pre Tax Margin(%) 0.24 0.28 -2.2 -4.57 -9.6 1.83 1.01 0.34 -26 -16.2 22.66
PAT Margin (%) 0.26 0.36 -1.42 -2.51 -7.58 1.49 1.36 -0.16 -26.27 -7.55 30.64
Cash Profit Margin (%) 2.2 2.38 0.44 -0.13 -3.71 4.58 4.34 2.88 -20.85 0.12 37.07
ROA(%) 0.32 0.4 -1.39 -1.84 -2.97 0.73 0.6 -0.07 -5.49 -1.06 5.07
ROE(%) 1.32 1.6 -5.7 -7.78 -13.73 3.75 3.12 -0.36 -33.47 -6.99 28.29
ROCE(%) 6.61 6.24 3.51 2.01 1.53 7.27 6.87 5.28 -9.52 -1.13 17.54
Receivable days 29.7 34.29 43.27 50.7 70.12 53.69 49.37 45.43 88.74 127.21 94.39
Inventory Days 134.22 149.85 174.48 235.2 452.01 386.22 420.14 424.44 833.4 1245.22 1044.53
Payable days 54.54 58.86 50.48 59.86 158.55 282.42 263.17 272.23 424.59 572.83 226.19
PER(x) 55.25 35.55 0 0 0 40.62 24.38 0 0 0 5.48
Price/Book(x) 0.71 0.55 0.64 0.91 1.51 1.42 0.76 0.44 0.67 1.16 1.44
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.44 0.43 0.52 0.78 2.05 1.59 1.04 0.63 1.64 2.6 2.16
EV/Core EBITDA(x) 8.22 7.95 12.99 18.99 31.11 11.73 8.69 7.47 -14 52.98 5.13
Net Sales Growth(%) -8.82 -5.79 -10.12 -28.21 -51.29 26.8 -1.48 -2.65 -48.3 -33.15 9.8
EBIT Growth(%) -2.11 -5.88 -42.32 -42.78 -23.31 392.98 -15.17 -40.87 -262.04 88.24 1401.44
PAT Growth(%) -27.64 31.09 -458.97 -26.76 -46.79 124.92 -10.42 -111.5 -8355.58 80.8 545.79
EPS Growth(%) -34.12 18.27 -458.93 -26.76 -46.79 122.22 -10.6 -112.23 -7866.71 81.1 552.86
Debt/Equity(x) 1.28 1.12 1.38 1.43 2.86 2.37 1.63 1 1.64 1.32 0.5
Current Ratio(x) 1.12 1.14 1.19 1.18 1.31 1.52 2.08 2.16 2.12 2.65 3.37
Quick Ratio(x) 0.3 0.31 0.37 0.29 0.32 0.37 0.66 0.7 0.69 0.89 1.17
Interest Cover(x) 1.08 1.09 0.49 0.27 0.22 1.21 1.13 1.07 -1.92 -0.23 2.74
Total Debt/Mcap(x) 1.96 2.2 2.34 1.7 1.88 1.66 2.14 2.27 2.43 1.13 0.35

AI Champdany Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 58.9 58.9 58.9 58.9 58.9 58.9 58.9 58.9 58.9 58.9
FII 0 0 0 0 0 0 0 0 0 0
DII 8.69 8.69 8.69 8.69 8.69 8.69 8.69 8.69 8.69 8.69
Public 32.41 32.41 32.41 32.41 32.41 32.41 32.41 32.41 32.41 32.41
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 49% CAGR over last 5 years
  • Debtor days have improved from 572.83 to 226.19days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of -4% over the last 3 years.
  • Earnings include an other income of Rs. 62 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.

AI Champdany News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!