Campus Activewear Ltd

Campus Activewear Ltd

₹ 245 -0.77%
04 Mar 4:01 p.m.
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]

  • Market Cap 7,490 Cr.
  • Current Price 245
  • High / Low 414 / 238
  • Stock P/E 94.0
  • Book Value 19.4
  • Dividend Yield 0.00 %
  • ROCE 23.0 %
  • ROE 23.8 %
  • Face Value 5.00

Pros

  • Company has delivered good profit growth of 30.0% CAGR over last 5 years

Cons

  • Stock is trading at 12.6 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
309 156 273 434 352 338 333 466 348 354 259 472
270 149 218 341 274 276 290 374 291 288 234 416
Operating Profit 39 7 55 93 78 62 43 92 57 66 24 56
OPM % 13% 4% 20% 21% 22% 18% 13% 20% 16% 19% 9% 12%
0 1 0 0 0 1 1 1 1 0 0 1
Interest 4 4 5 5 6 6 8 8 7 7 6 6
Depreciation 10 10 13 14 15 15 17 20 20 17 18 18
Profit before tax 26 -7 38 75 57 42 20 65 30 42 0 33
Tax % 134% 35% 26% 27% 60% 26% 26% 26% 23% 26% 14% 26%
-9 -4 28 55 23 31 15 48 23 31 0 25
EPS in Rs -0.57 -0.29 1.86 1.80 0.75 1.03 0.48 1.59 0.75 1.03 0.01 0.82
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
410 464 633 711 1,194 1,484 1,432
357 407 561 596 951 1,231 1,229
Operating Profit 53 57 72 116 243 254 203
OPM % 13% 12% 11% 16% 20% 17% 14%
18 26 36 4 1 3 3
Interest 20 14 13 17 20 29 26
Depreciation 8 9 20 32 53 71 73
Profit before tax 42 60 75 70 172 157 106
Tax % 25% 33% 20% 62% 37% 25%
31 40 60 27 109 117 80
EPS in Rs 3,233.30 4,129.50 3.97 1.77 3.57 3.84 2.61
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 29%
3 Years: 33%
TTM: -4%
Compounded Profit Growth
10 Years: %
5 Years: 30%
3 Years: 25%
TTM: -32%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -40%
Return on Equity
10 Years: %
5 Years: 22%
3 Years: 22%
Last Year: 24%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 0 152 152 152 152 153
Reserves 160 203 133 161 275 400 440
127 127 245 177 289 335 327
107 109 125 196 247 297 251
Total Liabilities 395 439 654 686 964 1,184 1,171
48 54 146 255 322 373 362
CWIP 11 25 35 0 2 4 26
Investments 37 62 0 0 0 0 0
299 300 473 431 639 807 783
Total Assets 395 439 654 686 964 1,184 1,171

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

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

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
74.10% 74.03% 74.03% 74.02% 73.94% 73.89% 73.88%
5.27% 6.18% 6.00% 12.26% 11.49% 9.25% 5.94%
6.60% 6.55% 6.37% 6.72% 6.63% 4.82% 7.07%
14.03% 13.23% 13.61% 7.01% 7.93% 12.06% 13.12%
No. of Shareholders 1,74,8031,33,6911,48,2901,57,8331,91,7362,65,5902,65,079

* 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