Nifty
:
16977.30
Sensex
:
57757.01
25.60 (0.15%)
143.29 (0.25%)
Nifty
Sensex
:
:
16977.30
57757.01
25.60 (0.15%)
143.29 (0.25%)

AI Champdany Industries Ltd.

Textile - Weaving

Rating :
43/99

BSE: 532806 | NSE: AICHAMP

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 74.70
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 133.79
  • N/A
  • 1.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.90%
  • 1.60%
  • 2.91%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 36.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.81
  • -19.81
  • -29.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 146.62

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.02
  • 1.00
  • 1.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.00
  • -8.89
  • -20.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
11.94
14.90
-19.87%
14.08
5.89
139.05%
6.14
9.69
-36.64%
8.91
20.23
-55.96%
Expenses
15.11
15.41
-1.95%
17.63
7.88
123.73%
7.64
13.23
-42.25%
10.53
27.96
-62.34%
EBITDA
-3.17
-0.51
-
-3.55
-1.98
-
-1.50
-3.53
-
-1.62
-7.74
-
EBIDTM
-26.56%
-3.42%
-25.19%
-33.63%
-24.41%
-36.45%
-18.21%
-38.25%
Other Income
4.55
2.17
109.68%
2.77
0.65
326.15%
1.32
3.46
-61.85%
3.55
2.93
21.16%
Interest
1.74
1.50
16.00%
1.37
1.55
-11.61%
1.38
1.50
-8.00%
1.30
1.71
-23.98%
Depreciation
0.85
0.90
-5.56%
0.85
0.90
-5.56%
0.85
0.90
-5.56%
0.71
0.66
7.58%
PBT
-1.21
-0.74
-
-3.00
-3.78
-
-2.40
-2.48
-
-0.19
-7.17
-
Tax
-0.30
-0.03
-
-0.27
-0.10
-
-0.15
0.00
-
-3.77
1.99
-
PAT
-0.91
-0.71
-
-2.73
-3.68
-
-2.25
-2.48
-
3.58
-9.16
-
PATM
-7.65%
-4.76%
-19.39%
-62.40%
-36.56%
-25.53%
40.19%
-45.26%
EPS
-0.29
-0.23
-
-0.88
-1.20
-
-0.73
-0.80
-
1.15
-2.98
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
41.07
44.36
66.36
128.35
131.84
133.81
105.53
216.65
301.78
335.77
356.41
Net Sales Growth
-19.01%
-33.15%
-48.30%
-2.65%
-1.47%
26.80%
-51.29%
-28.21%
-10.12%
-5.79%
 
Cost Of Goods Sold
26.60
24.27
35.00
56.61
61.56
45.73
47.57
110.83
153.62
175.01
192.29
Gross Profit
14.47
20.09
31.35
71.74
70.28
88.08
57.97
105.82
148.16
160.76
164.12
GP Margin
35.23%
45.29%
47.24%
55.89%
53.31%
65.82%
54.93%
48.84%
49.10%
47.88%
46.05%
Total Expenditure
50.91
47.05
80.07
119.30
125.75
121.92
104.69
210.57
293.75
323.11
340.07
Power & Fuel Cost
-
2.57
4.33
7.25
7.58
9.28
8.03
14.23
18.95
21.36
21.70
% Of Sales
-
5.79%
6.53%
5.65%
5.75%
6.94%
7.61%
6.57%
6.28%
6.36%
6.09%
Employee Cost
-
14.44
30.13
41.70
42.41
49.61
36.42
61.81
83.98
91.30
85.39
% Of Sales
-
32.55%
45.40%
32.49%
32.17%
37.07%
34.51%
28.53%
27.83%
27.19%
23.96%
Manufacturing Exp.
-
2.43
6.13
7.42
7.56
10.04
6.02
15.02
21.50
25.35
31.85
% Of Sales
-
5.48%
9.24%
5.78%
5.73%
7.50%
5.70%
6.93%
7.12%
7.55%
8.94%
General & Admin Exp.
-
0.64
0.96
1.26
1.04
1.25
1.26
1.83
1.98
1.82
2.18
% Of Sales
-
1.44%
1.45%
0.98%
0.79%
0.93%
1.19%
0.84%
0.66%
0.54%
0.61%
Selling & Distn. Exp.
-
0.54
0.99
0.96
1.82
2.13
1.64
2.62
9.26
4.07
2.97
% Of Sales
-
1.22%
1.49%
0.75%
1.38%
1.59%
1.55%
1.21%
3.07%
1.21%
0.83%
Miscellaneous Exp.
-
2.14
2.53
4.10
3.78
3.89
3.76
4.23
4.48
4.19
2.97
% Of Sales
-
4.82%
3.81%
3.19%
2.87%
2.91%
3.56%
1.95%
1.48%
1.25%
1.04%
EBITDA
-9.84
-2.69
-13.71
9.05
6.09
11.89
0.84
6.08
8.03
12.66
16.34
EBITDA Margin
-23.96%
-6.06%
-20.66%
7.05%
4.62%
8.89%
0.80%
2.81%
2.66%
3.77%
4.58%
Other Income
12.19
4.86
5.96
1.86
9.69
6.22
6.10
2.81
4.10
5.38
2.54
Interest
5.79
5.85
5.90
6.56
10.51
11.51
13.01
13.66
13.13
10.24
11.05
Depreciation
3.26
3.40
3.60
3.90
3.93
4.14
4.10
5.19
5.67
6.85
7.00
PBT
-6.80
-7.08
-17.25
0.44
1.33
2.45
-10.18
-9.97
-6.68
0.96
0.85
Tax
-4.49
-3.84
0.18
0.65
-0.46
0.45
-2.14
-4.50
-2.36
-0.25
-0.07
Tax Rate
66.03%
53.41%
-1.04%
147.73%
-34.59%
18.37%
21.02%
45.14%
35.33%
-26.04%
-8.24%
PAT
-2.31
-3.30
-17.45
-0.22
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
PAT before Minority Interest
-2.31
-3.35
-17.44
-0.21
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
Minority Interest
0.00
0.05
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-5.62%
-7.44%
-26.30%
-0.17%
1.36%
1.49%
-7.62%
-2.52%
-1.43%
0.36%
0.26%
PAT Growth
0.00%
-
-
-
-10.50%
-
-
-
-
30.43%
 
EPS
-0.75
-1.07
-5.67
-0.07
0.58
0.65
-2.61
-1.78
-1.40
0.39
0.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
69.74
68.66
78.39
79.27
79.19
71.60
97.56
103.37
111.03
106.48
Share Capital
15.38
15.38
15.38
15.38
15.38
13.71
19.92
19.92
19.92
18.58
Total Reserves
54.36
53.29
63.01
63.89
63.81
57.89
77.64
83.46
91.11
86.53
Non-Current Liabilities
158.04
140.60
134.75
121.77
73.84
59.73
30.08
32.65
20.96
21.53
Secured Loans
3.12
6.09
0.00
49.81
8.68
11.85
19.95
9.80
0.00
0.00
Unsecured Loans
22.65
22.65
22.36
9.00
62.06
44.95
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
85.98
106.64
103.12
104.05
135.18
128.38
152.99
179.96
173.92
162.96
Trade Payables
36.57
39.63
41.81
42.64
46.14
24.64
39.30
54.59
55.10
42.99
Other Current Liabilities
6.48
9.90
7.74
8.68
13.33
13.78
27.83
23.72
19.97
20.04
Short Term Borrowings
38.25
47.12
34.48
35.31
62.08
79.70
80.59
97.23
94.80
96.51
Short Term Provisions
4.69
9.99
19.09
17.42
13.63
10.25
5.26
4.43
4.05
3.41
Total Liabilities
315.32
317.51
317.86
306.68
288.21
259.71
280.63
315.98
305.91
290.97
Net Block
65.12
68.56
72.30
65.24
60.09
64.29
86.88
89.14
95.10
95.86
Gross Block
88.27
88.15
88.14
77.02
68.72
68.61
314.90
324.39
324.67
317.95
Accumulated Depreciation
23.15
19.59
15.85
11.78
8.63
4.32
228.01
235.24
229.57
222.09
Non Current Assets
87.57
91.95
94.72
90.21
82.53
91.22
100.32
102.60
108.24
109.07
Capital Work in Progress
8.57
9.43
9.43
11.95
13.10
13.10
13.10
13.12
12.70
12.70
Non Current Investment
0.90
0.79
8.21
8.31
8.49
8.54
0.33
0.33
0.44
0.51
Long Term Loans & Adv.
0.46
0.65
0.80
0.70
0.72
0.51
0.00
0.00
0.00
0.00
Other Non Current Assets
5.00
5.00
4.00
4.00
0.14
4.78
0.00
0.00
0.00
0.00
Current Assets
227.74
225.56
223.14
216.47
205.68
168.47
180.30
213.38
197.66
181.90
Current Investments
0.00
0.00
0.00
0.72
0.62
0.00
0.00
0.00
0.00
0.00
Inventories
150.88
151.82
151.21
147.29
156.22
127.43
135.31
145.98
144.58
133.57
Sundry Debtors
15.07
15.85
16.41
15.54
20.12
19.31
21.45
39.18
32.88
30.76
Cash & Bank
4.92
0.49
0.21
0.65
4.96
0.53
4.58
5.08
0.26
1.62
Other Current Assets
56.87
43.55
43.63
42.67
23.76
21.20
18.97
23.14
19.95
15.95
Short Term Loans & Adv.
11.86
13.85
11.67
9.61
7.87
6.48
4.87
2.99
6.94
3.26
Net Current Assets
141.76
118.92
120.02
112.42
70.50
40.09
27.32
33.42
23.75
18.94
Total Assets
315.31
317.51
317.86
306.68
288.21
259.71
280.62
315.98
305.90
290.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-0.74
-12.36
2.27
1.44
27.32
10.15
6.77
-7.02
3.89
11.32
PBT
-7.08
-17.25
0.44
1.33
2.45
-10.17
-9.97
-6.68
0.96
0.85
Adjustment
4.77
10.31
9.28
7.66
12.49
14.86
17.61
17.60
13.65
16.02
Changes in Working Capital
1.50
-5.30
-7.47
-7.23
12.91
5.28
12.02
-5.09
-1.04
4.26
Cash after chg. in Working capital
-0.82
-12.24
2.25
1.76
27.86
9.97
19.66
5.84
13.58
21.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-12.59
-12.23
0.00
0.00
Tax Paid
0.07
-0.12
0.02
-0.33
-0.54
0.19
-0.30
-0.63
-0.33
-0.74
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
19.89
-0.90
-7.23
-1.86
-1.31
10.45
-2.94
-3.17
-4.15
-8.31
Net Fixed Assets
0.57
-0.01
-8.60
-7.15
-0.11
245.88
9.51
-0.36
-6.71
-2.37
Net Investments
-0.12
7.43
0.10
1.70
0.06
-8.05
0.00
0.41
0.06
0.04
Others
19.44
-8.32
1.27
3.59
-1.26
-227.38
-12.45
-3.22
2.50
-5.98
Cash from Financing Activity
-10.32
0.84
5.35
27.64
-8.81
-19.29
-4.33
15.03
-1.11
-1.74
Net Cash Inflow / Outflow
8.82
-12.42
0.39
27.21
17.19
1.31
-0.50
4.84
-1.37
1.27
Opening Cash & Equivalents
-46.80
-34.38
-34.77
-61.98
-79.17
-80.48
5.08
0.26
1.62
0.36
Closing Cash & Equivalent
-37.97
-46.80
-34.38
-34.77
-61.98
-79.17
4.58
5.08
0.26
1.62

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
15.78
15.38
18.50
18.73
18.63
18.06
24.64
26.68
28.54
28.98
ROA
-1.06%
-5.49%
-0.07%
0.60%
0.73%
-2.97%
-1.84%
-1.39%
0.40%
0.32%
ROE
-6.99%
-33.47%
-0.36%
3.12%
3.75%
-13.73%
-7.78%
-5.70%
1.60%
1.32%
ROCE
-1.13%
-9.52%
5.28%
6.87%
7.27%
1.53%
2.01%
3.51%
6.24%
6.61%
Fixed Asset Turnover
0.50
0.75
1.55
1.81
1.95
0.55
0.68
0.94
1.05
1.13
Receivable days
127.21
88.74
45.43
49.37
53.69
70.12
50.70
43.27
34.29
29.70
Inventory Days
1245.22
833.40
424.44
420.14
386.22
452.01
235.20
174.48
149.85
134.22
Payable days
572.83
424.59
272.23
139.85
89.72
71.37
31.35
26.58
30.59
30.10
Cash Conversion Cycle
799.60
497.54
197.64
329.66
350.20
450.75
254.55
191.18
153.55
133.82
Total Debt/Equity
1.32
1.64
1.00
1.63
2.37
2.86
1.43
1.38
1.12
1.28
Interest Cover
-0.23
-1.92
1.07
1.13
1.21
0.22
0.27
0.49
1.09
1.08

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • AI Champdany - Quarterly Results
    14th Feb 2023, 15:44 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.