AI Champdany Industries Ltd - Stock Valuation and Financial Performance

BSE: 532806 | NSE: AICHAMP | Textile - Weaving | Small Cap

AI Champdany Share Price

56.01 -0.89 -1.56%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on AI Champdany

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

AI Champdany Industries stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
172.3 Cr.
52-wk low:
40.1
52-wk high:
76.8

Is AI Champdany Industries Ltd an attractive stock to invest in?

1. Is AI Champdany Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that AI Champdany Industries Ltd is a below average quality company.

2. Is AI Champdany Industries Ltd undervalued or overvalued?

The key valuation ratios of AI Champdany Industries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is AI Champdany Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of AI Champdany Industries Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of AI Champdany:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
AI Champdany Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 3.6%2%1.5%7.1%6.8%5.3%-9.6%-0.9%17.6%-52.8%-
Value Creation
Index
-0.7-0.9-0.9-0.5-0.5-0.6-1.7-1.10.3-4.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 30221710612913212766.444.147.244.362
Sales YoY Gr.--28.2%-51.3%22.6%1.8%-3.6%-47.7%-33.6%7%-6.1%-
Adj EPS -1.7-2.1-3.6-0.1-0.4-0.1-5.7-1-7.3-12.8-18.3
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 26.624.517.918.418.518.315.115.618.46.4-1
Adj Net
Profit
-4.8-5.6-9.8-0.3-1.4-0.2-17.6-3-22.6-39.5-56
Cash Flow from Ops. -76.89.727.20.93.4-12.4-1-12.4-27.6-
Debt/CF from Ops. -15.715.614.65.1104.616.9-6.3-66.1-2.3-1.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -19.2%-19.6%-12.6%-6.1%
Adj EPS NANANANA
BVPS-14.7%-19.2%-25%-65.3%
Share Price 12.2% 42.6% 48.5% -15.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-4.5-5.6-11.6-0.4-1.7-0.3-24.2-4.4-30.8-66.8-679.2
Op. Profit
Mgn %
2.72.918.956.6-20-6.1-88.3-100.6-90.8
Net Profit
Mgn %
-1.6-2.6-9.3-0.2-1-0.2-26.6-6.9-47.9-89.2-90.8
Debt to
Equity
1.41.42.92.51.711.71.30.52.13.3
Working Cap
Days
2423216005235746341,2451,8791,6271,485593
Cash Conv.
Cycle
1922544513663383587471,2961,098944362

Recent Performance Summary

Sales growth is good in last 4 quarters at 69.17%

Return on Equity is Poor

Sales growth has been subdued in last 3 years -12.62%

Debt to equity has increased versus last 3 years average to 2.12

Latest Financials - AI Champdany Industries Ltd.

Standalone Consolidated
TTM EPS (₹) -18.3 -14.7
TTM Sales (₹ Cr.) 61.9 47.3
BVPS (₹.) -1 3.1
Reserves (₹ Cr.) -18 -6
P/BV -56.19 18.23
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 40.11 / 76.83
All Time Low / High (₹) 6.24 / 228.50
Market Cap (₹ Cr.) 172
Equity (₹ Cr.) 15.4
Face Value (₹) 5
Industry PE 24.2

Management X-Ray of AI Champdany:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of AI Champdany

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales30221710612913212766444744
Operating Expenses 29421010511812511980478989
Manufacturing Costs40291419151510568
Material Costs1541114842625735245458
Employee Cost 84623650424230141716
Other Costs 169776643127
Operating Profit 8611268-13-3-42-45
Operating Profit Margin (%) 2.7%2.9%1.0%8.9%4.8%6.4%-20.2%-6.3%-88.3%-100.0%
Other Income 43669365628
Interest 131413121176661
Depreciation 6544444332
Exceptional Items 0000000000
Profit Before Tax -6-10-10210-17-711-40
Tax -2-4-20010-4-4-1
Profit After Tax -4-5-8220-17-315-39
PAT Margin (%) -1.4%-2.5%-7.6%1.4%1.3%-0.2%-26.3%-7.0%31.7%-89.1%
Adjusted EPS (₹)-1.5-2.0-2.90.60.6-0.1-5.7-1.04.9-12.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 103977178797868697841
Share Capital 20201415151515151515
Reserves 83775763636253546225
Minority Interest0000000000
Debt107101137136945776642641
Long Term Debt10205774592229262419
Short Term Debt9781806235344739321
Trade Payables55392541394038353027
Others Liabilities 5143272988139131143135119
Total Liabilities 316280259285300313313311269227

Fixed Assets

Gross Block3163066060698080807880
Accumulated Depreciation23522849121619232628
Net Fixed Assets81795652576460575252
CWIP 131313131299986
Investments 88161615157771
Inventories146135127156147151152151128104
Trade Receivables392119181416151487
Cash Equivalents 5505000551
Others Assets23192624555868686056
Total Assets 316280259285300313313311269227

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -77102713-12-1-12-28
PBT -6-10-10210-17-711-40
Adjustment 1818151289105-49-4
Changes in Working Capital -512513-8-6-512717
Tax Paid -10000000-10
Cash Flow From Investing Activity -3-310-1-2-8-1206916
Capex -4-311-1-7-9005410
Net Investments 100050-107-1
Others 00000102088
Cash Flow From Financing Activity 15-4-19-92851-19-5712
Net Proceeds from Shares 0007000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00-12-11-10-7-6-6-6-1
Dividend Paid 0000000000
Others 15-4-8-538126-13-5113
Net Cash Flow 5-1118271-12000
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-5.49-7.75-13.813.323.02-0.49-34.02-6.4728.6-103.65
ROCE (%)3.622.041.537.056.795.27-9.62-0.9117.62-52.84
Asset Turnover Ratio0.980.730.390.480.450.410.210.140.160.18
PAT to CFO Conversion(x)N/AN/AN/A13.50.5N/AN/AN/A-0.8N/A
Working Capital Days
Receivable Days425170524443851238762
Inventory Days1742354523994214298341,2551,080958
Payable Days4860158285239255404543219181

AI Champdany Industries Ltd Stock News

AI Champdany Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of AI Champdany on 20-Dec-2024 16:59 is ₹56.01.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 20-Dec-2024 16:59 the market cap of AI Champdany stood at ₹172.2.
The latest P/E ratio of AI Champdany as of 20-Dec-2024 16:59 is 0.00.
The latest P/B ratio of AI Champdany as of 20-Dec-2024 16:59 is -56.19.
The 52-week high of AI Champdany is ₹76.83 and the 52-week low is ₹40.11.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of AI Champdany is ₹61.93 ( Cr.) .

About AI Champdany Industries Ltd

AI Champdany Industries Ltd (AICIL) , formerly known as ‘The Champdany Jute Co. Ltd’ was established in the year 1873. AI Champdany Industries is one among the several ISO-9000 accredited units of Wadhwa Group. AI Champdany Industries sells its products in over 30 countries spanning all the six continents of the world.

At present, with the farsightedness of the management the Wellington Jute Mill has been extensively modernised so as to produce value-added diversified Jute products aimed at export with the production capacity of 100 tonnes per day.

AICIL has gradually moved from manufacture of traditional Jute products like Hessian, Sacking etc. towards more value-added non-traditional Jute Products like Jute Yarn, Blended yarn made of Jute blended with other natural and man-made fibres like Cotton, Ramie, Viscose, Poly Propelene, Flax, Wool etc. Special Food Grade Jute Bags, Jute blended carpets, Fabrics for soft luggages / shoe uppers / wearing apparels for export markets.

AICIL’s marketing strategy has been to identify special application area which it may be in a position to cater and focus on them. AICIL has thus developed niche market for itself through this strategy.

AICIL is a well established manufacturer-exporter of value-added Jute products enjoying high reputation in the international market for its highest standard of quality.  As an effort to market its products effectively & competitively AICIL has established the self delivery facilities in the U.K after approvals from the Government of India and Reserve bank of India.

Product range of the company includes:

Jute Mattinggs:

  • Natural Boucle & Herringbone
  • Colour Jacquard Designs

100% linen products:

  • Linen / Cotton Blended Fabric
  • Linen /Wool Blended Fabric
  • Cotton / Wool Blended Fabric

Linen yarns- AI Champdany Industries produces world class linen yarns for weaving and industrial purposes out of best quality of west European flax. AI Champdany makes linen most suitable for traditional and fashionable apparel, furnishing fabric.

AI Champdany manufactures pure linen and linen blends industrial fabrics.

Milestones:

  • 1n 1983, the company set up a 100% EOU at the same location for the manufacture of Fine Jute Yarns with a capacity of 35 Tonnes per day
  • 1n 1984, it has setup another 100% EOU at Narayanpur, West Bengal for manufacture of Jute &  Jute Blended fabrics with a capacity of 10 Tonnes per day.
  • In the Year 1993 a Carpet manufacturing unit with a capacity of 1.5 million Sq, metres per annum and 100% EOU for manufacture of fine Yarn with a capacity of 20 Tonnes per day has been set up at Orissa.
  • In 2006 Flax Unit was established to produce 720 MT of Flax item with limited weaving facilities.
  • By 2007 Wool Combing Spinning with supporting bleaching dying facilities are being commissioned with capacity 1500 MT to be followed by weaving facilities for entire gamout of weaving different natural fiber yarns produced by the Co. i.e. Linen, Wool, Ramie, Viscose etc. either on their own for each fiber & / or in blends with one or more of them.

Awards/ Achievements:

  • AICIL’s firm belief in maintaining timely deliveries & excellence in quality of its products and services has made it possible to achieve continuous growth in Exports and ISO 9001:2000 recognition. With one of its units having obtained ISO 14000 recognition (First and only Jute unit to obtain such recognition)
  • The Company’s effort in the export excellence has been well recognized by the Government of India also by way of conferring on the Company the Top Manufacturer-Exporter Award since its inception by the Govt. of India.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.