Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

AI Champdany Industries Ltd.

Textile - Weaving

Rating :
N/A

BSE: 532806 | NSE: AICHAMP

NSE BSE
46.48
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  43.91
  •  46.48
  •  43.91
  •  46.49
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7
  •  0.00
  •  76.83
  •  37.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 129.41
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 170.32
  • N/A
  • -5.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.90%
  • 1.60%
  • 2.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 36.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.46
  • -19.00
  • 0.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 74.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.32
  • 169.02
  • 134.48

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.49
  • -0.50
  • -1.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • -5.02
  • 19.34

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
0.00
20.33
-100.00%
0.00
7.11
-100.00%
10.71
7.66
39.82%
9.17
16.55
-44.59%
Expenses
0.00
12.41
-100.00%
0.00
11.44
-100.00%
19.19
11.57
65.86%
54.42
50.29
8.21%
EBITDA
0.00
7.92
-100.00%
0.00
-4.34
-
-8.48
-3.91
-
-45.24
-33.75
-
EBIDTM
0.00%
38.97%
0.00%
-61.03%
-79.22%
-51.00%
-493.34%
-203.92%
Other Income
0.00
0.42
-100.00%
0.00
4.68
-100.00%
0.10
3.54
-97.18%
0.14
53.82
-99.74%
Interest
0.00
0.17
-100.00%
0.00
0.69
-100.00%
0.57
0.17
235.29%
0.35
1.86
-81.18%
Depreciation
0.00
0.78
-100.00%
0.00
0.78
-100.00%
0.73
0.78
-6.41%
-0.39
0.58
-
PBT
0.00
7.39
-100.00%
0.00
-1.13
-
-9.69
-1.32
-
-45.06
17.64
-
Tax
0.00
-0.06
-
0.00
-0.20
-
0.87
3.71
-76.55%
-4.00
-3.18
-
PAT
0.00
7.45
-100.00%
0.00
-0.93
-
-10.56
-5.03
-
-41.06
20.82
-
PATM
0.00%
36.61%
0.00%
-13.03%
-98.64%
-65.71%
-447.68%
125.84%
EPS
0.00
2.43
-100.00%
0.00
-0.30
-
-3.43
-1.64
-
-13.35
6.76
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
47.32
44.27
48.71
44.36
66.36
128.35
131.84
133.81
105.53
216.65
301.78
Net Sales Growth
-5.79%
-9.12%
9.81%
-33.15%
-48.30%
-2.65%
-1.47%
26.80%
-51.29%
-28.21%
 
Cost Of Goods Sold
56.48
57.54
55.30
24.27
35.00
56.61
61.56
45.73
47.57
110.83
153.62
Gross Profit
-9.16
-13.27
-6.60
20.09
31.35
71.74
70.28
88.08
57.97
105.82
148.16
GP Margin
-19.35%
-29.98%
-13.55%
45.29%
47.24%
55.89%
53.31%
65.82%
54.93%
48.84%
49.10%
Total Expenditure
97.46
88.93
90.37
47.05
80.07
119.30
125.75
121.92
104.69
210.57
293.75
Power & Fuel Cost
-
2.55
2.86
2.57
4.33
7.25
7.58
9.28
8.03
14.23
18.95
% Of Sales
-
5.76%
5.87%
5.79%
6.53%
5.65%
5.75%
6.94%
7.61%
6.57%
6.28%
Employee Cost
-
15.67
17.01
14.44
30.13
41.70
42.41
49.61
36.42
61.81
83.98
% Of Sales
-
35.40%
34.92%
32.55%
45.40%
32.49%
32.17%
37.07%
34.51%
28.53%
27.83%
Manufacturing Exp.
-
5.67
2.96
2.43
6.13
7.42
7.56
10.04
6.02
15.02
21.50
% Of Sales
-
12.81%
6.08%
5.48%
9.24%
5.78%
5.73%
7.50%
5.70%
6.93%
7.12%
General & Admin Exp.
-
1.16
2.37
0.64
0.96
1.26
1.04
1.25
1.26
1.83
1.98
% Of Sales
-
2.62%
4.87%
1.44%
1.45%
0.98%
0.79%
0.93%
1.19%
0.84%
0.66%
Selling & Distn. Exp.
-
0.02
0.16
0.54
0.99
0.96
1.82
2.13
1.64
2.62
9.26
% Of Sales
-
0.05%
0.33%
1.22%
1.49%
0.75%
1.38%
1.59%
1.55%
1.21%
3.07%
Miscellaneous Exp.
-
6.31
9.69
2.14
2.53
4.10
3.78
3.89
3.76
4.23
9.26
% Of Sales
-
14.25%
19.89%
4.82%
3.81%
3.19%
2.87%
2.91%
3.56%
1.95%
1.48%
EBITDA
-50.14
-44.66
-41.66
-2.69
-13.71
9.05
6.09
11.89
0.84
6.08
8.03
EBITDA Margin
-105.96%
-100.88%
-85.53%
-6.06%
-20.66%
7.05%
4.62%
8.89%
0.80%
2.81%
2.66%
Other Income
5.34
7.87
62.16
4.86
5.96
1.86
9.69
6.22
6.10
2.81
4.10
Interest
1.78
1.38
6.33
5.85
5.90
6.56
10.51
11.51
13.01
13.66
13.13
Depreciation
1.90
1.96
3.13
3.40
3.60
3.90
3.93
4.14
4.10
5.19
5.67
PBT
-48.49
-40.12
11.04
-7.08
-17.25
0.44
1.33
2.45
-10.18
-9.97
-6.68
Tax
-3.39
-0.55
-3.89
-3.84
0.18
0.65
-0.46
0.45
-2.14
-4.50
-2.36
Tax Rate
6.99%
1.37%
-35.24%
53.41%
-1.04%
147.73%
-34.59%
18.37%
21.02%
45.14%
35.33%
PAT
-45.10
-39.54
14.93
-3.30
-17.45
-0.22
1.79
2.00
-8.04
-5.47
-4.32
PAT before Minority Interest
-45.06
-39.57
14.93
-3.35
-17.44
-0.21
1.79
2.00
-8.04
-5.47
-4.32
Minority Interest
0.04
0.03
0.00
0.05
-0.01
-0.01
0.00
0.00
0.00
0.00
0.00
PAT Margin
-95.31%
-89.32%
30.65%
-7.44%
-26.30%
-0.17%
1.36%
1.49%
-7.62%
-2.52%
-1.43%
PAT Growth
-471.19%
-
-
-
-
-
-10.50%
-
-
-
 
EPS
-14.64
-12.84
4.85
-1.07
-5.67
-0.07
0.58
0.65
-2.61
-1.78
-1.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
41.00
78.02
69.74
68.66
78.39
79.27
79.19
71.60
97.56
103.37
Share Capital
15.38
15.38
15.38
15.38
15.38
15.38
15.38
13.71
19.92
19.92
Total Reserves
25.62
62.64
54.36
53.29
63.01
63.89
63.81
57.89
77.64
83.46
Non-Current Liabilities
119.37
135.26
158.04
140.60
134.75
121.77
73.84
59.73
30.08
32.65
Secured Loans
0.00
0.87
3.12
6.09
0.00
49.81
8.68
11.85
19.95
9.80
Unsecured Loans
19.46
22.65
22.65
22.65
22.36
9.00
62.06
44.95
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
69.10
58.14
85.98
106.64
103.12
104.05
135.18
128.38
152.99
179.96
Trade Payables
28.76
31.98
36.57
39.63
41.81
42.64
46.14
24.64
39.30
54.59
Other Current Liabilities
4.71
8.36
6.48
9.90
7.74
8.68
13.33
13.78
27.83
23.72
Short Term Borrowings
21.30
2.71
38.25
47.12
34.48
35.31
62.08
79.70
80.59
97.23
Short Term Provisions
14.32
15.08
4.69
9.99
19.09
17.42
13.63
10.25
5.26
4.43
Total Liabilities
232.33
272.98
315.32
317.51
317.86
306.68
288.21
259.71
280.63
315.98
Net Block
59.55
60.17
65.12
68.56
72.30
65.24
60.09
64.29
86.88
89.14
Gross Block
87.99
86.60
88.27
88.15
88.14
77.02
68.72
68.61
314.90
324.39
Accumulated Depreciation
28.44
26.42
23.15
19.59
15.85
11.78
8.63
4.32
228.01
235.24
Non Current Assets
69.83
76.79
87.57
91.95
94.72
90.21
82.53
91.22
100.32
102.60
Capital Work in Progress
6.43
7.70
8.57
9.43
9.43
11.95
13.10
13.10
13.10
13.12
Non Current Investment
0.79
0.89
0.90
0.79
8.21
8.31
8.49
8.54
0.33
0.33
Long Term Loans & Adv.
1.17
1.14
0.46
0.65
0.80
0.70
0.72
0.51
0.00
0.00
Other Non Current Assets
0.00
5.00
5.00
5.00
4.00
4.00
0.14
4.78
0.00
0.00
Current Assets
162.51
196.19
227.74
225.56
223.14
216.47
205.68
168.47
180.30
213.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.72
0.62
0.00
0.00
0.00
Inventories
99.01
127.92
150.88
151.82
151.21
147.29
156.22
127.43
135.31
145.98
Sundry Debtors
8.92
10.13
15.07
15.85
16.41
15.54
20.12
19.31
21.45
39.18
Cash & Bank
0.62
5.19
4.92
0.49
0.21
0.65
4.96
0.53
4.58
5.08
Other Current Assets
53.96
43.48
45.01
43.55
55.30
52.28
23.76
21.20
18.97
23.14
Short Term Loans & Adv.
9.16
9.48
11.86
13.85
11.67
9.61
7.87
6.48
4.87
2.99
Net Current Assets
93.40
138.05
141.76
118.92
120.02
112.42
70.50
40.09
27.32
33.42
Total Assets
232.34
272.98
315.31
317.51
317.86
306.68
288.21
259.71
280.62
315.98

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-29.07
-12.66
-0.74
-12.36
2.27
1.44
27.32
10.15
6.77
-7.02
PBT
-40.12
11.04
-7.08
-17.25
0.44
1.33
2.45
-10.17
-9.97
-6.68
Adjustment
-4.11
-48.86
4.77
10.31
9.28
7.66
12.49
14.86
17.61
17.60
Changes in Working Capital
15.26
26.12
1.50
-5.30
-7.47
-7.23
12.91
5.28
12.02
-5.09
Cash after chg. in Working capital
-28.97
-11.71
-0.82
-12.24
2.25
1.76
27.86
9.97
19.66
5.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-12.59
-12.23
Tax Paid
-0.10
-0.96
0.07
-0.12
0.02
-0.33
-0.54
0.19
-0.30
-0.63
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
16.21
69.30
19.89
-0.90
-7.23
-1.86
-1.31
10.45
-2.94
-3.17
Net Fixed Assets
-0.12
2.56
0.57
-0.01
-8.60
-7.15
-0.11
245.88
9.51
-0.36
Net Investments
6.65
0.00
-0.12
7.43
0.10
1.70
0.06
-8.05
0.00
0.41
Others
9.68
66.74
19.44
-8.32
1.27
3.59
-1.26
-227.38
-12.45
-3.22
Cash from Financing Activity
12.96
-56.82
-19.19
0.84
5.35
27.64
-8.81
-19.29
-4.33
15.03
Net Cash Inflow / Outflow
0.09
-0.18
-0.04
-12.42
0.39
27.21
17.19
1.31
-0.50
4.84
Opening Cash & Equivalents
0.10
0.28
0.32
-34.38
-34.77
-61.98
-79.17
-80.48
5.08
0.26
Closing Cash & Equivalent
0.19
0.10
0.28
-46.80
-34.38
-34.77
-61.98
-79.17
4.58
5.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
6.51
18.52
15.78
15.38
18.50
18.73
18.63
18.06
24.64
26.68
ROA
-15.66%
5.07%
-1.06%
-5.49%
-0.07%
0.60%
0.73%
-2.97%
-1.84%
-1.39%
ROE
-102.82%
28.29%
-6.99%
-33.47%
-0.36%
3.12%
3.75%
-13.73%
-7.78%
-5.70%
ROCE
-52.69%
17.54%
-1.13%
-9.52%
5.28%
6.87%
7.27%
1.53%
2.01%
3.51%
Fixed Asset Turnover
0.51
0.56
0.50
0.75
1.55
1.81
1.95
0.55
0.68
0.94
Receivable days
78.49
94.39
127.21
88.74
45.43
49.37
53.69
70.12
50.70
43.27
Inventory Days
935.43
1044.53
1245.22
833.40
424.44
420.14
386.22
452.01
235.20
174.48
Payable days
192.67
226.19
572.83
424.59
272.23
139.85
89.72
71.37
31.35
26.58
Cash Conversion Cycle
821.25
912.73
799.60
497.54
197.64
329.66
350.20
450.75
254.55
191.18
Total Debt/Equity
2.08
0.50
1.32
1.64
1.00
1.63
2.37
2.86
1.43
1.38
Interest Cover
-28.11
2.74
-0.23
-1.92
1.07
1.13
1.21
0.22
0.27
0.49

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

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.