AI CHAMPDANY INDUSTRIES
|
AI CHAMPDANY INDUSTRIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Authorised | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Equity - Issued | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity Paid Up | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹26 Cr | ₹63 Cr | ₹54 Cr | ₹53 Cr | ₹63 Cr |
| Securities Premium | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr | ₹38 Cr |
| Capital Reserves | ₹0.13 Cr | ₹0.17 Cr | ₹0.20 Cr | ₹0.24 Cr | ₹0.28 Cr |
| Profit & Loss Account Balance | ₹-63 Cr | ₹-26 Cr | ₹-35 Cr | ₹-36 Cr | ₹-26 Cr |
| General Reserves | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr | ₹28 Cr |
| Other Reserves | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr |
| Reserve excluding Revaluation Reserve | ₹4.63 Cr | ₹42 Cr | ₹33 Cr | ₹32 Cr | ₹42 Cr |
| Revaluation reserve | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
| Shareholder's Funds | ₹41 Cr | ₹78 Cr | ₹70 Cr | ₹69 Cr | ₹78 Cr |
| Minority Interest | ₹2.87 Cr | ₹1.56 Cr | ₹1.56 Cr | ₹1.61 Cr | ₹1.60 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | ₹0.88 Cr | ₹3.12 Cr | ₹6.09 Cr | - |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | ₹0.88 Cr | ₹3.12 Cr | ₹6.09 Cr | - |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | ₹19 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹22 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | ₹3.19 Cr | ₹3.19 Cr | ₹3.19 Cr | ₹2.90 Cr |
| Other Unsecured Loan | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Deferred Tax Assets / Liabilities | ₹-5.02 Cr | ₹-4.47 Cr | ₹2.09 Cr | ₹4.38 Cr | ₹1.45 Cr |
| Deferred Tax Assets | ₹6.97 Cr | ₹11 Cr | ₹4.74 Cr | ₹2.63 Cr | ₹2.68 Cr |
| Deferred Tax Liability | ₹1.95 Cr | ₹6.51 Cr | ₹6.83 Cr | ₹7.01 Cr | ₹4.13 Cr |
| Other Long Term Liabilities | ₹105 Cr | ₹116 Cr | ₹130 Cr | ₹107 Cr | ₹111 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | - | - | - | - | - |
| Total Non-Current Liabilities | ₹119 Cr | ₹135 Cr | ₹158 Cr | ₹141 Cr | ₹135 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹29 Cr | ₹32 Cr | ₹37 Cr | ₹40 Cr | ₹42 Cr |
| Sundry Creditors | ₹29 Cr | ₹32 Cr | ₹37 Cr | ₹40 Cr | ₹42 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹4.72 Cr | ₹8.36 Cr | ₹6.48 Cr | ₹9.91 Cr | ₹7.74 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.28 Cr | ₹3.17 Cr | ₹3.29 Cr | ₹4.42 Cr | ₹3.32 Cr |
| Interest Accrued But Not Due | - | - | - | - | ₹0.29 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | ₹1.55 Cr | - |
| Other Liabilities | ₹2.44 Cr | ₹5.19 Cr | ₹3.18 Cr | ₹3.93 Cr | ₹4.13 Cr |
| Short Term Borrowings | ₹21 Cr | ₹2.71 Cr | ₹38 Cr | ₹47 Cr | ₹34 Cr |
| Secured ST Loans repayable on Demands | ₹21 Cr | ₹2.71 Cr | ₹38 Cr | ₹47 Cr | ₹34 Cr |
| Working Capital Loans- Sec | ₹21 Cr | ₹2.71 Cr | ₹38 Cr | ₹47 Cr | ₹34 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-21 Cr | ₹-2.71 Cr | ₹-38 Cr | ₹-47 Cr | ₹-34 Cr |
| Short Term Provisions | ₹14 Cr | ₹15 Cr | ₹4.69 Cr | ₹9.99 Cr | ₹19 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.28 Cr | ₹0.28 Cr | ₹0.28 Cr | ₹0.28 Cr | ₹0.30 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹14 Cr | ₹15 Cr | ₹4.41 Cr | ₹9.71 Cr | ₹19 Cr |
| Total Current Liabilities | ₹69 Cr | ₹58 Cr | ₹86 Cr | ₹107 Cr | ₹103 Cr |
| Total Liabilities | ₹232 Cr | ₹273 Cr | ₹315 Cr | ₹318 Cr | ₹318 Cr |
| ASSETS | |||||
| Gross Block | ₹88 Cr | ₹87 Cr | ₹88 Cr | ₹88 Cr | ₹88 Cr |
| Less: Accumulated Depreciation | ₹28 Cr | ₹26 Cr | ₹23 Cr | ₹20 Cr | ₹16 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹60 Cr | ₹60 Cr | ₹65 Cr | ₹69 Cr | ₹72 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹6.43 Cr | ₹7.70 Cr | ₹8.57 Cr | ₹9.43 Cr | ₹9.43 Cr |
| Non Current Investments | ₹0.79 Cr | ₹0.89 Cr | ₹0.90 Cr | ₹0.79 Cr | ₹8.21 Cr |
| Long Term Investment | ₹0.79 Cr | ₹0.89 Cr | ₹0.90 Cr | ₹0.79 Cr | ₹8.21 Cr |
| Quoted | ₹0.33 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.19 Cr | ₹0.09 Cr |
| Unquoted | ₹0.51 Cr | ₹0.59 Cr | ₹0.59 Cr | ₹0.64 Cr | ₹8.17 Cr |
| Long Term Loans & Advances | ₹1.17 Cr | ₹1.14 Cr | ₹0.46 Cr | ₹0.65 Cr | ₹0.80 Cr |
| Other Non Current Assets | - | ₹5.00 Cr | ₹5.00 Cr | ₹5.00 Cr | ₹4.00 Cr |
| Total Non-Current Assets | ₹70 Cr | ₹77 Cr | ₹88 Cr | ₹92 Cr | ₹95 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹99 Cr | ₹128 Cr | ₹151 Cr | ₹152 Cr | ₹151 Cr |
| Raw Materials | ₹7.60 Cr | ₹1.90 Cr | ₹3.44 Cr | ₹3.18 Cr | ₹3.35 Cr |
| Work-in Progress | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr |
| Finished Goods | ₹65 Cr | ₹103 Cr | ₹128 Cr | ₹128 Cr | ₹126 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹7.94 Cr | ₹6.91 Cr | ₹6.70 Cr | ₹6.64 Cr | ₹6.67 Cr |
| Other Inventory | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr | ₹0.78 Cr |
| Sundry Debtors | ₹8.92 Cr | ₹10 Cr | ₹15 Cr | ₹16 Cr | ₹16 Cr |
| Debtors more than Six months | ₹7.86 Cr | ₹5.24 Cr | - | - | - |
| Debtors Others | ₹1.24 Cr | ₹5.07 Cr | ₹15 Cr | ₹16 Cr | ₹17 Cr |
| Cash and Bank | ₹0.62 Cr | ₹5.19 Cr | ₹4.92 Cr | ₹0.49 Cr | ₹0.21 Cr |
| Cash in hand | ₹0.01 Cr | ₹0.07 Cr | ₹0.26 Cr | ₹0.13 Cr | ₹0.02 Cr |
| Balances at Bank | ₹0.61 Cr | ₹5.13 Cr | ₹4.66 Cr | ₹0.36 Cr | ₹0.20 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹45 Cr | ₹43 Cr | ₹45 Cr | ₹44 Cr | ₹44 Cr |
| Interest accrued on Investments | - | ₹2.02 Cr | ₹1.84 Cr | ₹1.68 Cr | ₹1.42 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | ₹1.35 Cr | ₹1.35 Cr | ₹1.35 Cr | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹0.13 Cr | ₹0.08 Cr | ₹1.34 Cr | ₹1.38 Cr | ₹1.78 Cr |
| Other current_assets | ₹43 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Short Term Loans and Advances | ₹9.16 Cr | ₹9.48 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr |
| Advances recoverable in cash or in kind | ₹0.02 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.01 Cr |
| Advance income tax and TDS | ₹1.89 Cr | ₹1.82 Cr | ₹1.54 Cr | ₹1.42 Cr | ₹1.16 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹7.25 Cr | ₹7.61 Cr | ₹10 Cr | ₹12 Cr | ₹11 Cr |
| Total Current Assets | ₹163 Cr | ₹196 Cr | ₹228 Cr | ₹226 Cr | ₹223 Cr |
| Net Current Assets (Including Current Investments) | ₹93 Cr | ₹138 Cr | ₹142 Cr | ₹119 Cr | ₹120 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹232 Cr | ₹273 Cr | ₹315 Cr | ₹318 Cr | ₹318 Cr |
| Contingent Liabilities | ₹89 Cr | ₹106 Cr | ₹84 Cr | ₹25 Cr | ₹30 Cr |
| Total Debt | ₹42 Cr | ₹29 Cr | ₹64 Cr | ₹77 Cr | ₹57 Cr |
| Book Value | 6.51 | 18.52 | 15.78 | 15.38 | 18.50 |
| Adjusted Book Value | 6.51 | 18.52 | 15.78 | 15.38 | 18.50 |
Compare Balance Sheet of peers of AI CHAMPDANY INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AI CHAMPDANY INDUSTRIES | ₹151.8 Cr | -2% | -9.5% | -8.8% | Stock Analytics | |
| LS INDUSTRIES | ₹3,733.1 Cr | -5.7% | 60.8% | -31.1% | Stock Analytics | |
| SIYARAM SILK MILLS | ₹3,630.7 Cr | -7.7% | 3.3% | 20.5% | Stock Analytics | |
| RAYMOND | ₹3,578.7 Cr | -4.8% | -5.8% | -66.3% | Stock Analytics | |
| UNITED POLYFAB GUJARAT | ₹1,003.2 Cr | 0.3% | -4.7% | 281% | Stock Analytics | |
| VTM | ₹880.1 Cr | 17.9% | 36.1% | 161% | Stock Analytics | |
AI CHAMPDANY INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AI CHAMPDANY INDUSTRIES | -2% |
-9.5% |
-8.8% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses