Campus Activewear Ltd

Campus Activewe. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Campus Activewear Ltd

₹ 329 1.73%
16 Sep 4:01 p.m.
campusactivewear.com BSE: 543523 NSE: CAMPUS
About

Campus Activewear Limited (“Campus”) was incorporated on September 24, 2008, and is one of India’s largest sports and athleisure footwear brands in terms of value and volume. The company manufactures and distributes a variety of footwear like Running Shoes, Walking Shoes, Casual Shoes, Floaters, Slippers, Flip Flops, and Sandals, available in multiple colors, styles, and at affordable prices.[1]

Key Points

Market Share FY23
Campus enjoys a market share of 17% in the scaled sports and athleisure footwear market. [1]

Website BSE NSE
  • Market Cap ₹ 10,043 Cr.
  • Current Price ₹ 329
  • High / Low ₹ 345 / 213
  • Stock P/E 121
  • Book Value ₹ 21.4
  • Dividend Yield 0.00 %
  • ROCE 16.7 %
  • ROE 14.9 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.
  • Debtor days have improved from 38.0 to 29.8 days.

Cons

  • Stock is trading at 15.0 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Leather Industry: Leather / Leather Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
156 273 434 352 338 333 466 348 354 259 472 364 339
149 218 341 274 276 290 374 291 288 234 416 300 287
Operating Profit 7 55 93 78 62 43 92 57 66 24 56 64 52
OPM % 4% 20% 21% 22% 18% 13% 20% 16% 19% 9% 12% 18% 15%
1 0 0 0 1 1 1 1 0 0 1 3 2
Interest 4 5 5 6 6 8 8 7 7 6 6 4 4
Depreciation 10 13 14 15 15 17 20 20 17 18 18 19 16
Profit before tax -7 38 75 57 42 20 65 30 42 0 33 44 34
Tax % -35% 26% 27% 60% 26% 26% 26% 23% 26% 14% 26% 25% 26%
-4 28 55 23 31 15 48 23 31 0 25 33 25
EPS in Rs -0.29 1.86 1.80 0.75 1.03 0.48 1.59 0.75 1.03 0.01 0.82 1.07 0.83
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
410 464 633 711 1,194 1,484 1,448 1,434
357 407 561 596 951 1,231 1,237 1,237
Operating Profit 53 57 72 116 243 254 211 196
OPM % 13% 12% 11% 16% 20% 17% 15% 14%
18 26 36 4 1 3 4 7
Interest 20 14 13 17 20 29 23 20
Depreciation 8 9 20 32 53 71 72 71
Profit before tax 42 60 75 70 172 157 120 112
Tax % 25% 33% 20% 62% 37% 25% 25%
31 40 60 27 109 117 89 83
EPS in Rs 3,233.30 4,129.50 3.97 1.77 3.57 3.84 2.93 2.73
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 26%
3 Years: 27%
TTM: -4%
Compounded Profit Growth
10 Years: %
5 Years: 17%
3 Years: 49%
TTM: -29%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 7%
Return on Equity
10 Years: %
5 Years: 20%
3 Years: 22%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 0 0 152 152 152 152 153
Reserves 160 203 133 161 275 400 499
127 127 245 177 289 335 178
107 109 125 196 247 297 286
Total Liabilities 395 439 654 686 964 1,184 1,115
48 54 146 255 322 373 354
CWIP 11 25 35 0 2 4 20
Investments 37 62 0 0 0 0 0
299 300 473 431 639 807 741
Total Assets 395 439 654 686 964 1,184 1,115

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
22 -21 125 18 126 264
-23 -55 -9 -34 -70 -74
1 89 -129 16 -33 -192
Net Cash Flow 0 13 -14 -1 24 -2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 113 86 78 50 41 43 30
Inventory Days 108 128 140 195 216 222 218
Days Payable 128 78 88 161 119 104 105
Cash Conversion Cycle 94 137 130 85 138 161 143
Working Capital Days 105 95 119 102 113 112 103
ROCE % 24% 20% 17% 32% 23% 17%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
74.10% 74.03% 74.03% 74.02% 73.94% 73.89% 73.88% 73.88% 73.87%
5.27% 6.18% 6.00% 12.26% 11.49% 9.25% 5.94% 5.22% 5.94%
6.60% 6.55% 6.37% 6.72% 6.63% 4.82% 7.07% 7.79% 9.44%
14.03% 13.23% 13.61% 7.01% 7.93% 12.06% 13.12% 13.10% 10.76%
No. of Shareholders 1,74,8031,33,6911,48,2901,57,8331,91,7362,65,5902,65,0792,84,5642,53,286

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls