Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:02 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532806 | NSE: AICHAMP

AI Champdany Industries Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹116.56Undervalued by 463.09%vs CMP ₹20.70

P/E (15.0) × ROE (71.6%) × BV (₹13.30) × DY (2.00%)

Defaults: P/E=15

₹35.81Undervalued by 73.00%vs CMP ₹20.70
MoS: +42.2% (Strong)Confidence: 44/100 (Low)Models: 1 Under, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹73.5741%Under (+255.4%)
Net Asset ValueAssets₹13.3424%Over (-35.6%)
ROCE CapitalReturns₹7.3416%Over (-64.5%)
Revenue MultipleRevenue₹7.1618%Over (-65.4%)
Consensus (4 models)₹35.81100%Undervalued
Key Drivers: EPS CAGR -36.9% drags value — could be higher if earnings stabilize. | Wide model spread (₹7–₹74) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -36.9% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

44
AI Champdany Industries Ltd scores 44/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health63/100 · Moderate
ROCE 43.2% ExcellentROE 71.6% ExcellentD/E 0.65 ModerateInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 58.9% Stable
Earnings Quality30/100 · Weak
OPM contracting (-14% → -94%) DecliningWorking capital: 765 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -8% YoY DecliningProfit (4Q): -483% YoY DecliningOPM: -79.0% (down 28.0% YoY) Margin pressure
Industry Rank65/100 · Strong
ROCE 43.2% vs industry 16.0% Above peersROE 71.6% vs industry 21.7% Above peers3Y sales CAGR: -13% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:02 am

Market Cap 63.6 Cr.
Current Price 20.7
Intrinsic Value₹35.81
High / Low 65.7/19.7
Stock P/E
Book Value 13.3
Dividend Yield0.00 %
ROCE43.2 %
ROE71.6 %
Face Value 5.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for AI Champdany Industries Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Gloster Ltd 589 Cr. 538 840/49577.4 9883.72 %1.55 %1.31 % 10.0
Cheviot Company Ltd 542 Cr. 928 1,300/8987.74 1,1950.54 %10.0 %7.75 % 10.0
Bangalore Fort Farms Ltd 26.8 Cr. 55.9 70.0/28.853.7 17.30.00 %9.42 %6.17 % 10.0
AI Champdany Industries Ltd 63.6 Cr. 20.7 65.7/19.7 13.30.00 %43.2 %71.6 % 5.00
Industry Average565.50 Cr385.6546.28553.401.07%16.04%21.71%8.75

All Competitor Stocks of AI Champdany Industries Ltd

Quarterly Result

MetricJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales 10615961412178720911
Expenses 138151181815501211125419
Operating Profit -4-2-1-2-1-4-3-34-4-48-45-8
OPM % -37%-34%-3%-18%-24%-25%-27%-204%-51%-61%39%-493%-79%
Other Income 31231355445000
Interest 2221112201001
Depreciation 11111111111-01
Profit before tax -2-4-1-0-2-3-118-1-17-45-10
Tax % -0%-3%-4%-1,989%-6%-9%-25%-18%281%-18%-1%-9%9%
Net Profit -2-4-14-2-3-121-5-17-41-11
EPS in Rs -0.81-1.20-0.231.17-0.73-0.88-0.296.76-1.64-0.302.43-13.35-3.43

Last Updated: March 3, 2026, 12:57 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: October 23, 2024, 3:13 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 3563353012161061321321286644494447
Expenses 3403232932101051221261198047908997
Operating Profit 16138611069-14-3-42-45-50
OPM % 5%4%3%3%1%8%5%7%-21%-6%-86%-101%-106%
Other Income 354368102656285
Interest 11101314131211766612
Depreciation 7765444443322
Profit before tax 11-7-10-10210-17-711-40-48
Tax % -8%-25%-35%-45%-21%18%-35%144%1%-53%-35%-1%
Net Profit 11-4-5-822-0-17-315-40-45
EPS in Rs 0.370.44-1.58-1.99-2.930.650.58-0.07-5.67-1.074.85-12.86-14.65
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202021-20222022-20232023-2024
YoY Net Profit Growth (%)0.00%-500.00%-25.00%-60.00%125.00%0.00%-100.00%82.35%600.00%-366.67%
Change in YoY Net Profit Growth (%)0.00%-500.00%475.00%-35.00%185.00%-125.00%-100.00%182.35%517.65%-966.67%

AI Champdany Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-18%
5 Years:-20%
3 Years:-13%
TTM:-6%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-471%
Stock Price CAGR
10 Years:11%
5 Years:52%
3 Years:44%
1 Year:7%
Return on Equity
10 Years:-16%
5 Years:-29%
3 Years:-42%
Last Year:-72%

Last Updated: September 5, 2025, 2:11 pm

Balance Sheet

Last Updated: July 25, 2025, 1:57 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital 121414141415151515151515
Reserves 889183785864646353546326
Borrowings 1061011161121421361545777642942
Other Liabilities 8410010484467373183171182171155
Total Liabilities 291306317287260288307318318315277237
Fixed Assets 969589877268738076736261
CWIP 1313131313131299986
Investments 100012111111
Other Assets 182198215186174206220228231233207169
Total Assets 291306317287260288307318318315277237

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity + 114-77102812-12-1-13-29
Cash from Investing Activity + -8-8-3-310-148-7-1206916
Cash from Financing Activity + -2215-4-19-10-2251-10-5713
Net Cash Flow 1-15-0117270-129-00
Free Cash Flow 3-3-1142128-5-6-123-1-26
CFO/OP 74%33%-80%116%1,200%287%29%25%89%30%28%65%

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-90.00-88.00-108.00-106.00-141.00-126.00-148.00-48.00-91.00-67.00-71.00-87.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days 3236473667564347871247674
Inventory Days 2543023474469781,2478739751,5832,269844628
Days Payable 82115130129189368253270413550211182
Cash Conversion Cycle 2032222653528559346647521,2571,843709519
Working Capital Days 182634381371813043416511,126996765
ROCE %6%5%3%2%1%7%3%4%-8%-1%-30%-43%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 58.90%58.90%58.90%58.90%58.90%58.90%58.90%58.90%58.90%58.90%58.90%58.90%
DIIs 8.69%8.69%8.69%8.69%8.69%8.69%8.69%8.69%8.69%8.69%8.62%8.54%
Public 32.41%32.40%32.41%32.41%32.41%32.41%32.41%32.42%32.42%32.42%32.49%32.56%
No. of Shareholders 3,1943,2673,3773,5483,6463,6743,7163,9143,9563,9703,9714,010

Shareholding Pattern Chart

No. of Shareholders

AI Champdany Industries Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) -12.914.81-1.13-5.71-0.07
Diluted EPS (Rs.) -12.874.81-1.13-5.71-0.07
Cash EPS (Rs.) -12.235.870.01-4.501.20
Book Value[Excl.RevalReserv]/Share (Rs.) 14.2619.0316.2915.9119.02
Book Value[Incl.RevalReserv]/Share (Rs.) 14.2625.8823.1822.8526.01
Revenue From Operations / Share (Rs.) 14.4015.8414.4321.5841.73
PBDIT / Share (Rs.) -11.966.670.70-2.523.55
PBIT / Share (Rs.) -12.605.65-0.39-3.692.28
PBT / Share (Rs.) -13.053.59-2.34-5.610.14
Net Profit / Share (Rs.) -12.874.85-1.09-5.67-0.06
NP After MI And SOA / Share (Rs.) -12.874.85-1.07-5.67-0.07
PBDIT Margin (%) -83.0842.094.90-11.688.50
PBIT Margin (%) -87.5035.66-2.76-17.105.45
PBT Margin (%) -90.6122.65-16.20-25.990.34
Net Profit Margin (%) -89.3830.64-7.54-26.27-0.16
NP After MI And SOA Margin (%) -89.3830.64-7.43-26.28-0.17
Return on Networth / Equity (%) -96.5126.20-6.79-36.87-0.38
Return on Capital Employeed (%) -23.027.92-0.53-5.383.26
Return On Assets (%) -16.675.38-1.04-5.49-0.06
Long Term Debt / Equity (X) 0.470.070.120.190.05
Total Debt / Equity (X) 1.010.150.911.190.65
Asset Turnover Ratio (%) 0.170.160.140.210.40
Current Ratio (X) 2.353.372.652.122.16
Quick Ratio (X) 0.911.170.890.690.69
Inventory Turnover Ratio (X) 0.170.170.130.190.31
Interest Coverage Ratio (X) -26.693.240.37-1.311.66
Interest Coverage Ratio (Post Tax) (X) -27.713.360.44-1.960.96
Enterprise Value (Cr.) 198.65106.67116.78108.5983.08
EV / Net Operating Revenue (X) 4.492.192.631.640.64
EV / EBITDA (X) -5.405.2053.70-14.007.61
MarketCap / Net Operating Revenue (X) 3.501.681.270.470.19
Price / BV (X) 3.781.441.160.660.43
Price / Net Operating Revenue (X) 3.501.681.270.470.19
EarningsYield -0.250.18-0.05-0.55-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

AI Champdany Industries Ltd. is a Public Limited Listed company incorporated on 02/01/1917 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L51909WB1917PLC002767 and registration number is 002767. Currently company belongs to the Industry of Jute/Jute Yarn/Jute Products. Company's Total Operating Revenue is Rs. 90.22 Cr. and Equity Capital is Rs. 15.38 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Jute/Jute Yarn/Jute Products25, Princep Street, Kolkata West Bengal 700072Contact not found
Management
NamePosition Held
Mr. Nirmal PujaraChairman & Managing Director
Mr. Harsh Vardhan WadhwaWhole Time Director
Mr. L JhaExecutive Director
Mr. Mukul BanerjeeIndependent Director
Mrs. Mina AgarwalIndependent Director

FAQ

What is the intrinsic value of AI Champdany Industries Ltd and is it undervalued?

As of 12 April 2026, AI Champdany Industries Ltd's intrinsic value is ₹35.81, which is 73.00% higher than the current market price of ₹20.70, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (71.6 %), book value (₹13.3), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of AI Champdany Industries Ltd?

AI Champdany Industries Ltd is trading at ₹20.70 as of 12 April 2026, with a FY2026-2027 high of ₹65.7 and low of ₹19.7. The stock is currently near its 52-week low. Market cap stands at ₹63.6 Cr..

How does AI Champdany Industries Ltd's P/E ratio compare to its industry?

AI Champdany Industries Ltd has a P/E ratio of , which is below the industry average of 46.28. This is broadly in line with or below the industry average.

Is AI Champdany Industries Ltd financially healthy?

Key indicators for AI Champdany Industries Ltd: ROCE of 43.2 % indicates efficient capital utilization; ROE of 71.6 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is AI Champdany Industries Ltd profitable and how is the profit trend?

AI Champdany Industries Ltd reported a net profit of ₹-40 Cr in Mar 2024 on revenue of ₹44 Cr. Compared to ₹-17 Cr in Mar 2021, the net profit shows a mixed trend.

Does AI Champdany Industries Ltd pay dividends?

AI Champdany Industries Ltd has a dividend yield of 0.00 % at the current price of ₹20.70. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in AI Champdany Industries Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports