Nifty
:
15752.05
Sensex
:
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)
Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

AI Champdany Industries Ltd.

Textile - Weaving

Rating :
32/99

BSE: 532806 | NSE: AICHAMP

NSE BSE
18.75
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 17.05
  • 18.75
  • 17.05
  • 17.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  33
  •  0.55
  •  22.65
  •  13.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58.04
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 134.96
  • N/A
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.90%
  • 1.63%
  • 3.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 36.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.25
  • -8.86
  • -20.45

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.76
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.96
  • 0.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.92
  • -15.31
  • -39.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
8.91
20.23
-55.96%
14.90
27.36
-45.54%
5.89
15.69
-62.46%
9.69
3.74
159.09%
Expenses
10.53
27.96
-62.34%
15.41
28.69
-46.29%
7.88
17.59
-55.20%
13.23
5.84
126.54%
EBITDA
-1.62
-7.74
-
-0.51
-1.32
-
-1.98
-1.90
-
-3.53
-2.10
-
EBIDTM
-18.21%
-38.25%
-3.42%
-4.84%
-33.63%
-12.09%
-36.45%
-56.18%
Other Income
3.55
2.93
21.16%
2.17
0.81
167.90%
0.65
0.75
-13.33%
3.46
0.55
529.09%
Interest
1.30
1.71
-23.98%
1.50
1.44
4.17%
1.55
1.49
4.03%
1.50
1.26
19.05%
Depreciation
0.71
0.66
7.58%
0.90
0.98
-8.16%
0.90
0.98
-8.16%
0.90
0.98
-8.16%
PBT
-0.19
-7.17
-
-0.74
-2.67
-
-3.78
-3.62
-
-2.48
-3.79
-
Tax
-3.77
1.99
-
-0.03
0.84
-
-0.10
-2.66
-
0.00
0.00
0
PAT
3.58
-9.16
-
-0.71
-3.51
-
-3.68
-0.96
-
-2.48
-3.79
-
PATM
40.19%
-45.26%
-4.76%
-12.84%
-62.40%
-6.12%
-25.53%
-101.37%
EPS
1.15
-2.98
-
-0.23
-1.14
-
-1.20
-0.32
-
-0.80
-1.23
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
39.39
66.36
128.35
131.84
133.81
105.53
216.65
301.78
335.77
356.41
390.90
Net Sales Growth
-41.23%
-48.30%
-2.65%
-1.47%
26.80%
-51.29%
-28.21%
-10.12%
-5.79%
-8.82%
 
Cost Of Goods Sold
24.27
35.00
56.61
61.56
45.73
47.57
110.83
153.62
175.01
192.29
243.95
Gross Profit
15.12
31.35
71.74
70.28
88.08
57.97
105.82
148.16
160.76
164.12
146.96
GP Margin
38.39%
47.24%
55.89%
53.31%
65.82%
54.93%
48.84%
49.10%
47.88%
46.05%
37.60%
Total Expenditure
47.05
80.07
119.30
125.75
121.92
104.69
210.57
293.75
323.11
340.07
373.02
Power & Fuel Cost
-
4.33
7.25
7.58
9.28
8.03
14.23
18.95
21.36
21.70
15.65
% Of Sales
-
6.53%
5.65%
5.75%
6.94%
7.61%
6.57%
6.28%
6.36%
6.09%
4.00%
Employee Cost
-
30.13
41.70
42.41
49.61
36.42
61.81
83.98
91.30
85.39
68.82
% Of Sales
-
45.40%
32.49%
32.17%
37.07%
34.51%
28.53%
27.83%
27.19%
23.96%
17.61%
Manufacturing Exp.
-
6.13
7.42
7.56
10.04
6.02
15.02
21.50
25.35
31.85
25.99
% Of Sales
-
9.24%
5.78%
5.73%
7.50%
5.70%
6.93%
7.12%
7.55%
8.94%
6.65%
General & Admin Exp.
-
0.96
1.26
1.04
1.25
1.26
1.83
1.98
1.82
2.18
2.15
% Of Sales
-
1.45%
0.98%
0.79%
0.93%
1.19%
0.84%
0.66%
0.54%
0.61%
0.55%
Selling & Distn. Exp.
-
0.99
0.96
1.82
2.13
1.64
2.62
9.26
4.07
2.97
12.86
% Of Sales
-
1.49%
0.75%
1.38%
1.59%
1.55%
1.21%
3.07%
1.21%
0.83%
3.29%
Miscellaneous Exp.
-
2.53
4.10
3.78
3.89
3.76
4.23
4.48
4.19
3.69
12.86
% Of Sales
-
3.81%
3.19%
2.87%
2.91%
3.56%
1.95%
1.48%
1.25%
1.04%
0.92%
EBITDA
-7.64
-13.71
9.05
6.09
11.89
0.84
6.08
8.03
12.66
16.34
17.88
EBITDA Margin
-19.40%
-20.66%
7.05%
4.62%
8.89%
0.80%
2.81%
2.66%
3.77%
4.58%
4.57%
Other Income
9.83
5.96
1.86
9.69
6.22
6.10
2.81
4.10
5.38
2.54
4.91
Interest
5.85
5.90
6.56
10.51
11.51
13.01
13.66
13.13
10.24
11.05
10.69
Depreciation
3.41
3.60
3.90
3.93
4.14
4.10
5.19
5.67
6.85
7.00
7.04
PBT
-7.19
-17.25
0.44
1.33
2.45
-10.18
-9.97
-6.68
0.96
0.85
5.07
Tax
-3.90
0.18
0.65
-0.46
0.45
-2.14
-4.50
-2.36
-0.25
-0.07
0.19
Tax Rate
54.24%
-1.04%
147.73%
-34.59%
18.37%
21.02%
45.14%
35.33%
-26.04%
-8.24%
13.01%
PAT
-3.29
-17.45
-0.22
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
1.27
PAT before Minority Interest
-3.31
-17.44
-0.21
1.79
2.00
-8.04
-5.47
-4.32
1.20
0.92
1.27
Minority Interest
-0.02
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-8.35%
-26.30%
-0.17%
1.36%
1.49%
-7.62%
-2.52%
-1.43%
0.36%
0.26%
0.32%
PAT Growth
0.00%
-
-
-10.50%
-
-
-
-
30.43%
-27.56%
 
EPS
-1.07
-5.67
-0.07
0.58
0.65
-2.61
-1.78
-1.40
0.39
0.30
0.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
68.66
78.39
79.27
79.19
71.60
97.56
103.37
111.03
106.48
109.68
Share Capital
15.38
15.38
15.38
15.38
13.71
19.92
19.92
19.92
18.58
19.67
Total Reserves
53.29
63.01
63.89
63.81
57.89
77.64
83.46
91.11
86.53
90.00
Non-Current Liabilities
140.60
134.75
121.77
73.84
59.73
30.08
32.65
20.96
21.53
20.87
Secured Loans
6.09
0.00
49.81
8.68
11.85
19.95
9.80
0.00
0.00
3.52
Unsecured Loans
22.65
22.36
9.00
62.06
44.95
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
106.64
103.12
104.05
135.18
128.38
152.99
179.96
173.92
162.96
160.68
Trade Payables
39.63
41.81
42.64
46.14
24.64
39.30
54.59
55.10
42.99
35.18
Other Current Liabilities
9.90
7.74
8.68
13.33
13.78
27.83
23.72
19.97
20.04
23.48
Short Term Borrowings
47.12
34.48
35.31
62.08
79.70
80.59
97.23
94.80
96.51
96.64
Short Term Provisions
9.99
19.09
17.42
13.63
10.25
5.26
4.43
4.05
3.41
5.37
Total Liabilities
317.51
317.86
306.68
288.21
259.71
280.63
315.98
305.91
290.97
291.23
Net Block
68.56
72.30
65.24
60.09
64.29
86.88
89.14
95.10
95.86
101.04
Gross Block
88.15
88.14
77.02
68.72
68.61
314.90
324.39
324.67
317.95
315.39
Accumulated Depreciation
19.59
15.85
11.78
8.63
4.32
228.01
235.24
229.57
222.09
214.35
Non Current Assets
91.95
94.72
90.21
82.53
91.22
100.32
102.60
108.24
109.07
114.50
Capital Work in Progress
9.43
9.43
11.95
13.10
13.10
13.10
13.12
12.70
12.70
12.96
Non Current Investment
8.32
8.21
8.31
8.49
8.54
0.33
0.33
0.44
0.51
0.50
Long Term Loans & Adv.
0.65
0.80
0.70
0.72
0.51
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
5.00
4.00
4.00
0.14
4.78
0.00
0.00
0.00
0.00
0.00
Current Assets
225.56
223.14
216.47
205.68
168.47
180.30
213.38
197.66
181.90
176.72
Current Investments
0.00
0.00
0.72
0.62
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
151.82
151.21
147.29
156.22
127.43
135.31
145.98
144.58
133.57
130.42
Sundry Debtors
15.85
16.41
15.54
20.12
19.31
21.45
39.18
32.88
30.76
27.66
Cash & Bank
0.49
0.21
0.65
4.96
0.53
4.58
5.08
0.26
1.62
0.36
Other Current Assets
57.40
43.63
42.67
15.89
21.20
18.97
23.14
19.95
15.95
18.28
Short Term Loans & Adv.
13.85
11.67
9.61
7.87
6.48
4.87
2.99
6.94
3.26
4.03
Net Current Assets
118.92
120.02
112.42
70.50
40.09
27.32
33.42
23.75
18.94
16.04
Total Assets
317.51
317.86
306.68
288.21
259.71
280.62
315.98
305.90
290.97
291.22

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-12.36
2.27
1.44
27.32
10.15
6.77
-7.02
3.89
11.32
10.57
PBT
-17.25
0.44
1.33
2.45
-10.17
-9.97
-6.68
0.96
0.85
1.46
Adjustment
10.31
9.28
7.66
12.49
14.86
17.61
17.60
13.65
16.02
13.80
Changes in Working Capital
-5.30
-7.47
-7.23
12.91
5.28
12.02
-5.09
-1.04
4.26
3.44
Cash after chg. in Working capital
-12.24
2.25
1.76
27.86
9.97
19.66
5.84
13.58
21.13
18.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
-12.59
-12.23
0.00
0.00
0.00
Tax Paid
-0.12
0.02
-0.33
-0.54
0.19
-0.30
-0.63
-0.33
-0.74
-0.12
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
-0.90
-7.23
-1.86
-1.31
10.45
-2.94
-3.17
-4.15
-8.31
-5.08
Net Fixed Assets
-0.01
-8.60
-7.15
-0.11
245.88
9.51
-0.36
-6.71
-2.37
-5.27
Net Investments
-0.11
0.10
1.70
0.06
-8.05
0.00
0.41
0.06
0.04
0.00
Others
-0.78
1.27
3.59
-1.26
-227.38
-12.45
-3.22
2.50
-5.98
0.19
Cash from Financing Activity
0.84
5.35
27.64
-8.81
-19.29
-4.33
15.03
-1.11
-1.74
-7.14
Net Cash Inflow / Outflow
-12.42
0.39
27.21
17.19
1.31
-0.50
4.84
-1.37
1.27
-1.65
Opening Cash & Equivalents
-34.38
-34.77
-61.98
-79.17
-80.48
5.08
0.26
1.62
0.36
2.00
Closing Cash & Equivalent
-46.80
-34.38
-34.77
-61.98
-79.17
4.58
5.08
0.26
1.62
0.36

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
15.38
18.50
18.73
18.63
18.06
24.64
26.68
28.54
28.98
29.94
ROA
-5.49%
-0.07%
0.60%
0.73%
-2.97%
-1.84%
-1.39%
0.40%
0.32%
0.43%
ROE
-33.47%
-0.36%
3.12%
3.75%
-13.73%
-7.78%
-5.70%
1.60%
1.32%
1.89%
ROCE
-9.52%
5.28%
6.87%
7.27%
1.53%
2.01%
3.51%
6.24%
6.61%
6.77%
Fixed Asset Turnover
0.75
1.55
1.81
1.95
0.55
0.68
0.94
1.05
1.13
1.27
Receivable days
88.74
45.43
49.37
53.69
70.12
50.70
43.27
34.29
29.70
19.73
Inventory Days
833.40
424.44
420.14
386.22
452.01
235.20
174.48
149.85
134.22
126.05
Payable days
424.59
272.23
139.85
89.72
71.37
31.35
26.58
30.59
30.10
19.73
Cash Conversion Cycle
497.54
197.64
329.66
350.20
450.75
254.55
191.18
153.55
133.82
126.05
Total Debt/Equity
1.64
1.00
1.63
2.37
2.86
1.43
1.38
1.12
1.28
1.38
Interest Cover
-1.92
1.07
1.13
1.21
0.22
0.27
0.49
1.09
1.08
1.14

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

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.