Nifty
:
19638.30
Sensex
:
65828.41
114.75 (0.59%)
320.09 (0.49%)
Nifty
Sensex
:
:
19638.30
65828.41
114.75 (0.59%)
320.09 (0.49%)

AI Champdany Industries Ltd.

Textile - Weaving

Rating :
55/99

BSE: 532806 | NSE: AICHAMP

NSE BSE
38.50
29-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  39.05
  •  39.05
  •  38.50
  •  39.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11
  •  0.67
  •  50.03
  •  16.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 119.18
  • 9.81
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 142.53
  • N/A
  • 2.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.90%
  • 1.59%
  • 2.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 36.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.56
  • -18.06
  • -9.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 24.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.67
  • 52.84
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.12
  • 1.11
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.44
  • -7.40
  • -14.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
7.66
6.14
24.76%
16.55
8.91
85.75%
11.94
14.90
-19.87%
14.08
5.89
139.05%
Expenses
11.57
7.64
51.44%
50.29
10.53
377.59%
15.11
15.41
-1.95%
17.63
7.88
123.73%
EBITDA
-3.91
-1.50
-
-33.75
-1.62
-
-3.17
-0.51
-
-3.55
-1.98
-
EBIDTM
-51.01%
-24.41%
-203.92%
-18.21%
-26.56%
-3.42%
-25.19%
-33.63%
Other Income
3.54
1.32
168.18%
53.82
3.55
1,416.06%
4.55
2.17
109.68%
2.77
0.65
326.15%
Interest
0.17
1.38
-87.68%
1.86
1.30
43.08%
1.74
1.50
16.00%
1.37
1.55
-11.61%
Depreciation
0.78
0.85
-8.24%
0.58
0.71
-18.31%
0.85
0.90
-5.56%
0.85
0.90
-5.56%
PBT
-1.32
-2.40
-
17.64
-0.19
-
-1.21
-0.74
-
-3.00
-3.78
-
Tax
3.71
-0.15
-
-3.18
-3.77
-
-0.30
-0.03
-
-0.27
-0.10
-
PAT
-5.04
-2.25
-
20.82
3.58
481.56%
-0.91
-0.71
-
-2.73
-3.68
-
PATM
-65.72%
-36.56%
125.84%
40.19%
-7.65%
-4.76%
-19.39%
-62.40%
EPS
-1.64
-0.73
-
6.76
1.15
487.83%
-0.29
-0.23
-
-0.88
-1.20
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
50.23
48.71
44.36
66.36
128.35
131.84
133.81
105.53
216.65
301.78
335.77
Net Sales Growth
40.15%
9.81%
-33.15%
-48.30%
-2.65%
-1.47%
26.80%
-51.29%
-28.21%
-10.12%
 
Cost Of Goods Sold
58.04
55.30
24.27
35.00
56.61
61.56
45.73
47.57
110.83
153.62
175.01
Gross Profit
-7.81
-6.60
20.09
31.35
71.74
70.28
88.08
57.97
105.82
148.16
160.76
GP Margin
-15.56%
-13.55%
45.29%
47.24%
55.89%
53.31%
65.82%
54.93%
48.84%
49.10%
47.88%
Total Expenditure
94.60
90.37
47.05
80.07
119.30
125.75
121.92
104.69
210.57
293.75
323.11
Power & Fuel Cost
-
2.86
2.57
4.33
7.25
7.58
9.28
8.03
14.23
18.95
21.36
% Of Sales
-
5.87%
5.79%
6.53%
5.65%
5.75%
6.94%
7.61%
6.57%
6.28%
6.36%
Employee Cost
-
17.01
14.44
30.13
41.70
42.41
49.61
36.42
61.81
83.98
91.30
% Of Sales
-
34.92%
32.55%
45.40%
32.49%
32.17%
37.07%
34.51%
28.53%
27.83%
27.19%
Manufacturing Exp.
-
2.96
2.43
6.13
7.42
7.56
10.04
6.02
15.02
21.50
25.35
% Of Sales
-
6.08%
5.48%
9.24%
5.78%
5.73%
7.50%
5.70%
6.93%
7.12%
7.55%
General & Admin Exp.
-
2.37
0.64
0.96
1.26
1.04
1.25
1.26
1.83
1.98
1.82
% Of Sales
-
4.87%
1.44%
1.45%
0.98%
0.79%
0.93%
1.19%
0.84%
0.66%
0.54%
Selling & Distn. Exp.
-
0.16
0.54
0.99
0.96
1.82
2.13
1.64
2.62
9.26
4.07
% Of Sales
-
0.33%
1.22%
1.49%
0.75%
1.38%
1.59%
1.55%
1.21%
3.07%
1.21%
Miscellaneous Exp.
-
9.69
2.14
2.53
4.10
3.78
3.89
3.76
4.23
4.48
4.07
% Of Sales
-
19.89%
4.82%
3.81%
3.19%
2.87%
2.91%
3.56%
1.95%
1.48%
1.25%
EBITDA
-44.38
-41.66
-2.69
-13.71
9.05
6.09
11.89
0.84
6.08
8.03
12.66
EBITDA Margin
-88.35%
-85.53%
-6.06%
-20.66%
7.05%
4.62%
8.89%
0.80%
2.81%
2.66%
3.77%
Other Income
64.68
62.16
4.86
5.96
1.86
9.69
6.22
6.10
2.81
4.10
5.38
Interest
5.14
6.33
5.85
5.90
6.56
10.51
11.51
13.01
13.66
13.13
10.24
Depreciation
3.06
3.13
3.40
3.60
3.90
3.93
4.14
4.10
5.19
5.67
6.85
PBT
12.11
11.04
-7.08
-17.25
0.44
1.33
2.45
-10.18
-9.97
-6.68
0.96
Tax
-0.04
-3.89
-3.84
0.18
0.65
-0.46
0.45
-2.14
-4.50
-2.36
-0.25
Tax Rate
-0.33%
-35.24%
53.41%
-1.04%
147.73%
-34.59%
18.37%
21.02%
45.14%
35.33%
-26.04%
PAT
12.14
14.93
-3.30
-17.45
-0.22
1.79
2.00
-8.04
-5.47
-4.32
1.20
PAT before Minority Interest
12.14
14.93
-3.35
-17.44
-0.21
1.79
2.00
-8.04
-5.47
-4.32
1.20
Minority Interest
0.00
0.00
0.05
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
24.17%
30.65%
-7.44%
-26.30%
-0.17%
1.36%
1.49%
-7.62%
-2.52%
-1.43%
0.36%
PAT Growth
496.73%
-
-
-
-
-10.50%
-
-
-
-
 
EPS
3.94
4.85
-1.07
-5.67
-0.07
0.58
0.65
-2.61
-1.78
-1.40
0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
78.02
69.74
68.66
78.39
79.27
79.19
71.60
97.56
103.37
111.03
Share Capital
15.38
15.38
15.38
15.38
15.38
15.38
13.71
19.92
19.92
19.92
Total Reserves
62.65
54.36
53.29
63.01
63.89
63.81
57.89
77.64
83.46
91.11
Non-Current Liabilities
135.26
158.04
140.60
134.75
121.77
73.84
59.73
30.08
32.65
20.96
Secured Loans
0.87
3.12
6.09
0.00
49.81
8.68
11.85
19.95
9.80
0.00
Unsecured Loans
22.65
22.65
22.65
22.36
9.00
62.06
44.95
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
58.14
85.98
106.64
103.12
104.05
135.18
128.38
152.99
179.96
173.92
Trade Payables
31.98
36.57
39.63
41.81
42.64
46.14
24.64
39.30
54.59
55.10
Other Current Liabilities
6.06
6.48
9.90
7.74
8.68
13.33
13.78
27.83
23.72
19.97
Short Term Borrowings
5.01
38.25
47.12
34.48
35.31
62.08
79.70
80.59
97.23
94.80
Short Term Provisions
15.08
4.69
9.99
19.09
17.42
13.63
10.25
5.26
4.43
4.05
Total Liabilities
272.98
315.32
317.51
317.86
306.68
288.21
259.71
280.63
315.98
305.91
Net Block
60.17
65.12
68.56
72.30
65.24
60.09
64.29
86.88
89.14
95.10
Gross Block
86.60
88.27
88.15
88.14
77.02
68.72
68.61
314.90
324.39
324.67
Accumulated Depreciation
26.42
23.15
19.59
15.85
11.78
8.63
4.32
228.01
235.24
229.57
Non Current Assets
76.79
87.57
91.95
94.72
90.21
82.53
91.22
100.32
102.60
108.24
Capital Work in Progress
7.70
8.57
9.43
9.43
11.95
13.10
13.10
13.10
13.12
12.70
Non Current Investment
0.89
0.90
0.79
8.21
8.31
8.49
8.54
0.33
0.33
0.44
Long Term Loans & Adv.
1.14
0.46
0.65
0.80
0.70
0.72
0.51
0.00
0.00
0.00
Other Non Current Assets
5.00
5.00
5.00
4.00
4.00
0.14
4.78
0.00
0.00
0.00
Current Assets
196.19
227.74
225.56
223.14
216.47
205.68
168.47
180.30
213.38
197.66
Current Investments
0.00
0.00
0.00
0.00
0.72
0.62
0.00
0.00
0.00
0.00
Inventories
127.92
150.88
151.82
151.21
147.29
156.22
127.43
135.31
145.98
144.58
Sundry Debtors
10.13
15.07
15.85
16.41
15.54
20.12
19.31
21.45
39.18
32.88
Cash & Bank
5.19
4.92
0.49
0.21
0.65
4.96
0.53
4.58
5.08
0.26
Other Current Assets
52.96
45.01
43.55
43.63
52.28
23.76
21.20
18.97
23.14
19.95
Short Term Loans & Adv.
9.48
11.86
13.85
11.67
9.61
7.87
6.48
4.87
2.99
6.94
Net Current Assets
138.05
141.76
118.92
120.02
112.42
70.50
40.09
27.32
33.42
23.75
Total Assets
272.98
315.31
317.51
317.86
306.68
288.21
259.71
280.62
315.98
305.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-12.66
-0.74
-12.36
2.27
1.44
27.32
10.15
6.77
-7.02
3.89
PBT
11.04
-7.08
-17.25
0.44
1.33
2.45
-10.17
-9.97
-6.68
0.96
Adjustment
-48.86
4.77
10.31
9.28
7.66
12.49
14.86
17.61
17.60
13.65
Changes in Working Capital
26.12
1.50
-5.30
-7.47
-7.23
12.91
5.28
12.02
-5.09
-1.04
Cash after chg. in Working capital
-11.71
-0.82
-12.24
2.25
1.76
27.86
9.97
19.66
5.84
13.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-12.59
-12.23
0.00
Tax Paid
-0.96
0.07
-0.12
0.02
-0.33
-0.54
0.19
-0.30
-0.63
-0.33
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
69.30
19.89
-0.90
-7.23
-1.86
-1.31
10.45
-2.94
-3.17
-4.15
Net Fixed Assets
2.56
0.57
-0.01
-8.60
-7.15
-0.11
245.88
9.51
-0.36
-6.71
Net Investments
0.00
-0.12
7.43
0.10
1.70
0.06
-8.05
0.00
0.41
0.06
Others
66.74
19.44
-8.32
1.27
3.59
-1.26
-227.38
-12.45
-3.22
2.50
Cash from Financing Activity
-56.82
-19.19
0.84
5.35
27.64
-8.81
-19.29
-4.33
15.03
-1.11
Net Cash Inflow / Outflow
-0.18
-0.04
-12.42
0.39
27.21
17.19
1.31
-0.50
4.84
-1.37
Opening Cash & Equivalents
0.28
0.32
-34.38
-34.77
-61.98
-79.17
-80.48
5.08
0.26
1.62
Closing Cash & Equivalent
0.10
0.28
-46.80
-34.38
-34.77
-61.98
-79.17
4.58
5.08
0.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
18.52
15.78
15.38
18.50
18.73
18.63
18.06
24.64
26.68
28.54
ROA
5.07%
-1.06%
-5.49%
-0.07%
0.60%
0.73%
-2.97%
-1.84%
-1.39%
0.40%
ROE
28.29%
-6.99%
-33.47%
-0.36%
3.12%
3.75%
-13.73%
-7.78%
-5.70%
1.60%
ROCE
17.54%
-1.13%
-9.52%
5.28%
6.87%
7.27%
1.53%
2.01%
3.51%
6.24%
Fixed Asset Turnover
0.56
0.50
0.75
1.55
1.81
1.95
0.55
0.68
0.94
1.05
Receivable days
94.39
127.21
88.74
45.43
49.37
53.69
70.12
50.70
43.27
34.29
Inventory Days
1044.53
1245.22
833.40
424.44
420.14
386.22
452.01
235.20
174.48
149.85
Payable days
226.19
572.83
424.59
272.23
139.85
89.72
71.37
31.35
26.58
30.59
Cash Conversion Cycle
912.73
799.60
497.54
197.64
329.66
350.20
450.75
254.55
191.18
153.55
Total Debt/Equity
0.50
1.32
1.64
1.00
1.63
2.37
2.86
1.43
1.38
1.12
Interest Cover
2.74
-0.23
-1.92
1.07
1.13
1.21
0.22
0.27
0.49
1.09

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

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.