AI CHAMPDANY INDUSTRIES LIMITED — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Peer selection

Peers are selected from the same Forest Materials industry. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples.

Peer comparison table

Forest Materials · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
AI CHAMPDANY INDUSTRIES LIMITED AICHAMP · you	₹111 Cr	24.2×	6.2×	—	25.6%	-0.4%	—
Sector median	—	14.9×	0.8×	8.3×	4.4%	2.6%	-1.0%
Pudumjee Paper Products Limited PDMJEPAPER	₹902 Cr	9.2×	1.3×	6.4×	14.0%	11.6%	2.1%
N R Agarwal Industries Limited NRAIL	₹846 Cr	19.4×	1.0×	8.9×	5.4%	2.0%	6.7%
Cheviot Company Limited CHEVIOT	₹742 Cr	13.1×	1.0×	9.5×	7.3%	9.4%	-1.0%
Emami Paper Mills Limited EMAMIPAP	₹715 Cr	12.1×	1.4×	7.3×	10.7%	3.2%	-7.1%
Gloster Limited GLOSTERLTD	₹662 Cr	39.2×	0.7×	10.0×	1.7%	1.3%	26.2%
Kuantum Papers Limited KUANTUM	₹633 Cr	16.6×	0.6×	7.7×	3.4%	3.8%	-5.8%
Satia Industries Limited SATIA	₹597 Cr	-76.6×	0.6×	—	-0.8%	-0.0%	—
Orient Paper & Industries Limited ORIENTPPR	₹365 Cr	—	0.3×	—	-2.0%	-3.2%	-1.3%

Peer comparison verdict

AI trades at a premium to peers (P/E 24.2× vs median 14.9×), but its higher ROE of 25.6% (sector 4.4%) justifies much of that premium — quality rarely comes cheap.

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.