AI Champdany Industries Ltd - Stock Valuation and Financial Performance

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

AI Champdany Share Price

51.30 -1.65 -3.12%
as on 16-Apr'24 16:01

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):
7.09
Market Cap:
157.8 Cr.
52-wk low:
26.7
52-wk high:
69.8

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 3.9%2.1%1.9%-0.3%3.6%3.1%2.9%-9.6%0.8%-15.1%-
Value Creation
Index
-0.7-0.9-0.9-1.0-0.7-0.8-0.8-1.7-0.9-2.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 33530221710612913212766.444.147.250
Sales YoY Gr.--10%-28.2%-51.3%22.6%1.8%-3.6%-47.7%-33.6%7%-
Adj EPS 0.3-1.7-2.1-3.6-0.1-0.4-0.1-5.7-1-7.37.2
YoY Gr.--608.8%NANANANANANANANA-
BVPS (₹) 28.326.624.517.918.418.518.315.115.618.418.8
Adj Net
Profit
0.9-4.8-5.6-9.8-0.3-1.4-0.2-17.6-3-22.622
Cash Flow from Ops. 4.6-76.89.727.20.93.4-12.4-1-12.4-
Debt/CF from Ops. 20.4-15.715.614.65.1104.616.9-6.3-66.1-2.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -19.6%-18.3%-28.1%7%
Adj EPS -240.7%NANANA
BVPS-4.7%-0%0.2%17.6%
Share Price 12.6% 33.4% 77.5% 37.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.9-4.5-5.6-11.6-0.4-1.7-0.3-24.2-4.4-30.838.9
Op. Profit
Mgn %
3.72.72.918.956.6-20-6.1-88.3-68.2
Net Profit
Mgn %
0.3-1.6-2.6-9.3-0.2-1-0.2-26.6-6.9-47.944.4
Debt to
Equity
1.11.41.42.92.51.711.71.30.5-
Working Cap
Days
2002423216005235746341,2451,8791,627892
Cash Conv.
Cycle
1551922544513663383587471,2961,098634

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 38.90%

Debt to equity has declined versus last 3 years average to 0.50

Sales growth is good in last 4 quarters at 30.03%

Sales growth has been subdued in last 3 years -28.12%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - AI Champdany Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 7.2 7.3
TTM Sales (₹ Cr.) 50.1 51.7
BVPS (₹.) 18.8 19
Reserves (₹ Cr.) 43 43
P/BV 2.72 2.70
PE 7.09 7.07
From the Market
52 Week Low / High (₹) 26.68 / 69.82
All Time Low / High (₹) 6.24 / 228.50
Market Cap (₹ Cr.) 158
Equity (₹ Cr.) 15.4
Face Value (₹) 5
Industry PE 20.3

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales335302217106129132127664447
Operating Expenses 323294210105118125119804789
Manufacturing Costs474029141915151056
Material Costs17515411148426257352454
Employee Cost 91846236504242301417
Other Costs 1016977664312
Operating Profit 138611268-13-3-42
Operating Profit Margin (%) 3.7%2.7%2.9%1.0%8.9%4.8%6.4%-20.2%-6.3%-88.3%
Other Income 54366936562
Interest 1013141312117666
Depreciation 7654444433
Exceptional Items 0000000000
Profit Before Tax 1-6-10-10210-17-711
Tax 0-2-4-20010-4-4
Profit After Tax 1-4-5-8220-17-315
PAT Margin (%) 0.4%-1.4%-2.5%-7.6%1.4%1.3%-0.2%-26.3%-7.0%31.7%
Adjusted EPS (₹)0.4-1.5-2.0-2.90.60.6-0.1-5.7-1.04.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1101039771787978686978
Share Capital 20202014151515151515
Reserves 91837757636362535462
Minority Interest0000000000
Debt951071011371369457766429
Long Term Debt0102057745922292624
Short Term Debt9597818062353447395
Trade Payables53553925413940383530
Others Liabilities 455143272988139131143133
Total Liabilities 303316280259285300313313311269

Fixed Assets

Gross Block31631630660606980808078
Accumulated Depreciation229235228491216192326
Net Fixed Assets86817956525764605752
CWIP 1313131313129998
Investments 98816161515777
Inventories145146135127156147151152151128
Trade Receivables3139211918141615148
Cash Equivalents 0550500055
Others Assets19231926245558686860
Total Assets 303316280259285300313313311269

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 5-77102713-12-1-12
PBT 1-6-10-10210-17-711
Adjustment 141818151289105-49
Changes in Working Capital -0-512513-8-6-5127
Tax Paid 0-10000000-1
Cash Flow From Investing Activity -4-3-310-1-2-8-12069
Capex -7-4-311-1-7-90061
Net Investments 0100050-100
Others 20000010208
Cash Flow From Financing Activity -115-4-19-92851-19-57
Net Proceeds from Shares 4000700000
Net Proceeds from Borrowing 0000000000
Interest Paid 000-12-11-10-7-6-6-6
Dividend Paid 0000000000
Others -515-4-8-538126-13-51
Net Cash Flow -15-1118271-1200
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.59-5.49-7.75-13.813.323.02-0.49-34.02-6.4728.6
ROCE (%)6.223.622.041.537.056.795.27-9.62-0.9117.62
Asset Turnover Ratio1.150.980.730.390.480.450.410.210.140.16
PAT to CFO Conversion(x)5N/AN/AN/A13.50.5N/AN/AN/A-0.8
Working Capital Days
Receivable Days314251705244438512387
Inventory Days1501742354523994214298341,2551,080
Payable Days514860158285239255404543219

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 16-Apr-2024 16:01 is ₹51.30.
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 16-Apr-2024 16:01 the market cap of AI Champdany stood at ₹157.8.
The latest P/E ratio of AI Champdany as of 16-Apr-2024 16:01 is 7.09.
The latest P/B ratio of AI Champdany as of 16-Apr-2024 16:01 is 2.72.
The 52-week high of AI Champdany is ₹69.82 and the 52-week low is ₹26.68.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of AI Champdany is ₹50.11 ( 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.