Nifty
:
15763.05
Sensex
:
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)
Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

AI Champdany Industries Ltd.

Textile - Weaving

Rating :
30/99

BSE: 532806 | NSE: AICHAMP

NSE BSE
16.50
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  15.00
  •  16.50
  •  15.00
  •  15.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3
  •  0.02
  •  18.00
  •  6.24

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.08
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 107.70
  • N/A
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.90%
  • 1.68%
  • 2.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 36.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -9.42
  • -10.14
  • -0.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.35
  • 5.24
  • -6.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -44.73
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 13.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.86
  • 0.93
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.42
  • -4.03
  • -26.59

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
0.00
35.27
-100.00%
27.36
30.55
-10.44%
15.69
31.73
-50.55%
3.74
28.58
-86.91%
Expenses
0.00
33.56
-100.00%
28.69
30.17
-4.91%
17.59
29.36
-40.09%
5.84
26.54
-78.00%
EBITDA
0.00
1.71
-100.00%
-1.32
0.39
-
-1.90
2.37
-
-2.10
2.04
-
EBIDTM
0.00%
4.85%
-4.84%
1.27%
-12.09%
7.47%
-56.18%
7.15%
Other Income
0.00
1.01
-100.00%
0.81
1.87
-56.68%
0.75
0.75
0.00%
0.55
0.77
-28.57%
Interest
0.00
1.24
-100.00%
1.44
1.34
7.46%
1.49
2.15
-30.70%
1.26
1.83
-31.15%
Depreciation
0.00
1.44
-100.00%
0.98
0.82
19.51%
0.98
0.82
19.51%
0.98
0.82
19.51%
PBT
0.00
0.04
-100.00%
-2.67
0.09
-
-3.62
0.15
-
-3.79
0.16
-
Tax
0.00
0.60
-100.00%
0.84
0.05
1,580.00%
-2.66
0.09
-
0.00
-0.04
-
PAT
0.00
-0.56
-
-3.51
0.04
-
-0.96
0.06
-
-3.79
0.21
-
PATM
0.00%
-1.59%
-12.84%
0.14%
-6.12%
0.19%
-101.37%
0.72%
EPS
0.00
-0.18
-
-1.14
0.01
-
-0.32
0.02
-
-1.23
0.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
82.06
128.35
131.84
133.81
105.53
216.65
301.78
335.77
356.41
390.90
341.33
Net Sales Growth
-43.68%
-2.65%
-1.47%
26.80%
-51.29%
-28.21%
-10.12%
-5.79%
-8.82%
14.52%
 
Cost Of Goods Sold
39.67
56.61
61.56
45.73
47.57
110.83
153.62
175.01
192.29
243.95
196.96
Gross Profit
42.39
71.74
70.28
88.08
57.97
105.82
148.16
160.76
164.12
146.96
144.37
GP Margin
51.66%
55.89%
53.31%
65.82%
54.93%
48.84%
49.10%
47.88%
46.05%
37.60%
42.30%
Total Expenditure
85.68
119.30
125.75
121.92
104.69
210.57
293.75
323.11
340.07
373.02
330.01
Power & Fuel Cost
-
7.25
7.58
9.28
8.03
14.23
18.95
21.36
21.70
15.65
17.73
% Of Sales
-
5.65%
5.75%
6.94%
7.61%
6.57%
6.28%
6.36%
6.09%
4.00%
5.19%
Employee Cost
-
41.70
42.41
49.61
36.42
61.81
83.98
91.30
85.39
68.82
75.54
% Of Sales
-
32.49%
32.17%
37.07%
34.51%
28.53%
27.83%
27.19%
23.96%
17.61%
22.13%
Manufacturing Exp.
-
7.42
7.56
10.04
6.02
15.02
21.50
25.35
31.85
25.99
27.74
% Of Sales
-
5.78%
5.73%
7.50%
5.70%
6.93%
7.12%
7.55%
8.94%
6.65%
8.13%
General & Admin Exp.
-
1.26
1.04
1.25
1.26
1.83
1.98
1.82
2.18
2.15
1.56
% Of Sales
-
0.98%
0.79%
0.93%
1.19%
0.84%
0.66%
0.54%
0.61%
0.55%
0.46%
Selling & Distn. Exp.
-
0.96
1.82
2.13
1.64
2.62
9.26
4.07
2.97
12.86
6.09
% Of Sales
-
0.75%
1.38%
1.59%
1.55%
1.21%
3.07%
1.21%
0.83%
3.29%
1.78%
Miscellaneous Exp.
-
4.10
3.78
3.89
3.76
4.23
4.48
4.19
3.69
3.60
6.09
% Of Sales
-
3.19%
2.87%
2.91%
3.56%
1.95%
1.48%
1.25%
1.04%
0.92%
1.28%
EBITDA
-3.61
9.05
6.09
11.89
0.84
6.08
8.03
12.66
16.34
17.88
11.32
EBITDA Margin
-4.40%
7.05%
4.62%
8.89%
0.80%
2.81%
2.66%
3.77%
4.58%
4.57%
3.32%
Other Income
3.12
1.86
9.69
6.22
6.10
2.81
4.10
5.38
2.54
4.91
3.84
Interest
5.43
6.56
10.51
11.51
13.01
13.66
13.13
10.24
11.05
10.69
8.41
Depreciation
4.38
3.90
3.93
4.14
4.10
5.19
5.67
6.85
7.00
7.04
6.53
PBT
-10.04
0.44
1.33
2.45
-10.18
-9.97
-6.68
0.96
0.85
5.07
0.23
Tax
-1.22
0.65
-0.46
0.45
-2.14
-4.50
-2.36
-0.25
-0.07
0.19
0.07
Tax Rate
12.15%
147.73%
-34.59%
18.37%
21.02%
45.14%
35.33%
-26.04%
-8.24%
13.01%
31.82%
PAT
-8.82
-0.22
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
1.27
0.14
PAT before Minority Interest
-8.83
-0.21
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
1.27
0.14
Minority Interest
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-10.75%
-0.17%
1.36%
1.49%
-7.62%
-2.52%
-1.43%
0.36%
0.26%
0.32%
0.04%
PAT Growth
-538.81%
-
-10.50%
-
-
-
-
30.43%
-27.56%
807.14%
 
EPS
-2.86
-0.07
0.58
0.65
-2.61
-1.78
-1.40
0.39
0.30
0.41
0.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
78.39
79.27
79.19
71.60
97.56
103.37
111.03
106.48
109.68
109.39
Share Capital
15.38
15.38
15.38
13.71
19.92
19.92
19.92
18.58
19.67
19.67
Total Reserves
63.01
63.89
63.81
57.89
77.64
83.46
91.11
86.53
90.00
89.71
Non-Current Liabilities
134.75
121.77
73.84
59.73
30.08
32.65
20.96
21.53
20.87
13.32
Secured Loans
0.00
49.81
8.68
11.85
19.95
9.80
0.00
0.00
3.52
8.21
Unsecured Loans
22.36
9.00
62.06
44.95
0.00
0.00
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
103.12
104.05
135.18
128.38
152.99
179.96
173.92
162.96
160.68
175.84
Trade Payables
41.81
42.64
46.14
24.64
39.30
54.59
55.10
42.99
35.18
59.33
Other Current Liabilities
7.74
8.68
13.33
13.78
27.83
23.72
19.97
20.04
23.48
23.86
Short Term Borrowings
34.48
35.31
62.08
79.70
80.59
97.23
94.80
96.51
96.64
90.57
Short Term Provisions
19.09
17.42
13.63
10.25
5.26
4.43
4.05
3.41
5.37
2.09
Total Liabilities
317.86
306.68
288.21
259.71
280.63
315.98
305.91
290.97
291.23
298.55
Net Block
72.30
65.24
60.09
64.29
86.88
89.14
95.10
95.86
101.04
96.14
Gross Block
88.14
77.02
68.72
68.61
314.90
324.39
324.67
317.95
315.39
303.09
Accumulated Depreciation
15.85
11.78
8.63
4.32
228.01
235.24
229.57
222.09
214.35
206.95
Non Current Assets
94.72
90.21
82.53
91.22
100.32
102.60
108.24
109.07
114.50
116.12
Capital Work in Progress
9.43
11.95
13.10
13.10
13.10
13.12
12.70
12.70
12.96
11.33
Non Current Investment
8.21
8.31
8.49
8.54
0.33
0.33
0.44
0.51
0.50
8.65
Long Term Loans & Adv.
0.80
0.70
0.72
0.51
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
4.00
4.00
0.14
4.78
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
223.14
216.47
205.68
168.47
180.30
213.38
197.66
181.90
176.72
182.43
Current Investments
0.00
0.72
0.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
151.21
147.29
156.22
127.43
135.31
145.98
144.58
133.57
130.42
141.23
Sundry Debtors
16.41
15.54
20.12
19.31
21.45
39.18
32.88
30.76
27.66
14.86
Cash & Bank
0.21
0.65
4.96
0.53
4.58
5.08
0.26
1.62
0.36
2.00
Other Current Assets
55.30
42.67
15.89
14.72
18.97
23.14
19.95
15.95
18.28
24.34
Short Term Loans & Adv.
11.67
9.61
7.87
6.48
4.87
2.99
6.94
3.26
4.03
7.99
Net Current Assets
120.02
112.42
70.50
40.09
27.32
33.42
23.75
18.94
16.04
6.59
Total Assets
317.86
306.68
288.21
259.71
280.62
315.98
305.90
290.97
291.22
298.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2.27
1.44
27.32
10.15
6.77
-7.02
3.89
11.32
10.57
-8.74
PBT
0.44
1.33
2.45
-10.17
-9.97
-6.68
0.96
0.85
1.46
0.22
Adjustment
9.28
7.66
12.49
14.86
17.61
17.60
13.65
16.02
13.80
10.69
Changes in Working Capital
-7.47
-7.23
12.91
5.28
12.02
-5.09
-1.04
4.26
3.44
-13.39
Cash after chg. in Working capital
2.25
1.76
27.86
9.97
19.66
5.84
13.58
21.13
18.70
-2.48
Interest Paid
0.00
0.00
0.00
0.00
-12.59
-12.23
0.00
0.00
0.00
0.00
Tax Paid
0.02
-0.33
-0.54
0.19
-0.30
-0.63
-0.33
-0.74
-0.12
-0.06
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
-7.23
-1.86
-1.31
10.45
-2.94
-3.17
-4.15
-8.31
-5.08
-2.57
Net Fixed Assets
-8.60
-7.15
-0.11
245.88
9.51
-0.36
-6.71
-2.37
-5.27
-9.75
Net Investments
0.10
1.70
0.06
-8.05
0.00
0.41
0.06
0.04
0.00
0.51
Others
1.27
3.59
-1.26
-227.38
-12.45
-3.22
2.50
-5.98
0.19
6.67
Cash from Financing Activity
5.35
27.64
-8.81
-19.29
-4.33
15.03
-1.11
-1.74
-7.14
11.79
Net Cash Inflow / Outflow
0.39
27.21
17.19
1.31
-0.50
4.84
-1.37
1.27
-1.65
0.47
Opening Cash & Equivalents
-34.77
-61.98
-79.17
-80.48
5.08
0.26
1.62
0.36
2.00
1.53
Closing Cash & Equivalent
-34.38
-34.77
-61.98
-79.17
4.58
5.08
0.26
1.62
0.36
2.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
18.50
18.73
18.63
18.06
24.64
26.68
28.54
28.98
29.94
29.47
ROA
-0.07%
0.60%
0.73%
-2.97%
-1.84%
-1.39%
0.40%
0.32%
0.43%
0.05%
ROE
-0.36%
3.12%
3.75%
-13.73%
-7.78%
-5.70%
1.60%
1.32%
1.89%
0.22%
ROCE
5.28%
6.87%
7.27%
1.53%
2.01%
3.51%
6.24%
6.61%
6.77%
4.96%
Fixed Asset Turnover
1.55
1.81
1.95
0.55
0.68
0.94
1.05
1.13
1.27
1.15
Receivable days
45.43
49.37
53.69
70.12
50.70
43.27
34.29
29.70
19.73
12.18
Inventory Days
424.44
420.14
386.22
452.01
235.20
174.48
149.85
134.22
126.05
142.91
Payable days
122.10
139.85
89.72
71.37
31.35
26.58
30.59
30.10
19.73
44.54
Cash Conversion Cycle
347.77
329.66
350.20
450.75
254.55
191.18
153.55
133.82
126.05
110.56
Total Debt/Equity
1.00
1.63
2.37
2.86
1.43
1.38
1.12
1.28
1.38
1.38
Interest Cover
1.07
1.13
1.21
0.22
0.27
0.49
1.09
1.08
1.14
1.03

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


No Latest News!

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.