Campus Activewear Ltd

Campus Activewear Ltd

₹ 279 -1.36%
19 Jun 9:48 a.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 8,515 Cr.
  • Current Price 279
  • High / Low 339 / 213
  • Stock P/E 78.5
  • Book Value
  • Dividend Yield 0.00 %
  • ROCE 31.8 %
  • ROE 29.3 %
  • Face Value 5.00

Pros

  • Company has delivered good profit growth of 149% CAGR over last 5 years
  • Debtor days have improved from 54.4 to 40.9 days.

Cons

* 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

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Dec 2021 Mar 2022 Jun 2022
275 135 434 352 338
210 120 341 274 276
Operating Profit 65 15 93 78 62
OPM % 24% 11% 21% 22% 18%
0 1 0 0 1
Interest 4 4 5 6 6
Depreciation 11 11 14 15 15
Profit before tax 50 1 75 57 42
Tax % 80% -151% 27% 31% 32%
10 2 55 40 29
EPS in Rs 0.66 0.13 1.80 1.30 0.94
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
2 508 595 732 711 1,194
3 431 495 596 595 952
Operating Profit -1 77 100 136 116 242
OPM % -57% 15% 17% 19% 16% 20%
0 0 2 2 4 1
Interest 0 21 21 17 17 20
Depreciation 0 36 14 23 33 53
Profit before tax -1 20 66 99 70 171
Tax % -3% 63% 42% 37% 62% 37%
-1 7 39 62 27 108
EPS in Rs -145.00 741.01 3,947.58 4.06 1.77 3.57
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 261%
3 Years: 26%
TTM: 68%
Compounded Profit Growth
10 Years: %
5 Years: 149%
3 Years: 41%
TTM: 304%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -13%
Return on Equity
10 Years: %
5 Years: 18%
3 Years: 22%
Last Year: 29%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Equity Capital 0 0 0 152 152 152
Reserves -1 298 202 133 161 275
Preference Capital 153 0 0 0 0 0
194 174 199 276 177 289
323 134 106 162 199 247
Total Liabilities 516 606 506 722 689 964
288 282 100 169 256 322
CWIP 0 13 25 35 0 2
Investments 0 0 0 0 0 0
228 310 381 518 433 639
Total Assets 516 606 506 722 689 964

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
100 -38 54 99 124 18
-291 -47 -29 -155 -9 -34
193 84 -26 69 -129 16
Net Cash Flow 2 -1 0 14 -14 -1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 27,766 137 99 72 50 41
Inventory Days 18,058 113 135 166 202 219
Days Payable 31,435 118 92 118 167 120
Cash Conversion Cycle 14,390 131 143 120 86 139
Working Capital Days 12,436 129 127 111 101 113
ROCE % 10% 20% 24% 17% 32%

Shareholding Pattern

Numbers in percentages

5 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.10% 74.03% 74.03% 74.02% 73.94% 73.89% 73.88% 73.88%
5.27% 6.18% 6.00% 12.26% 11.49% 9.25% 5.94% 5.22%
6.60% 6.55% 6.37% 6.72% 6.63% 4.82% 7.07% 7.79%
14.03% 13.23% 13.61% 7.01% 7.93% 12.06% 13.12% 13.10%
No. of Shareholders 1,74,8031,33,6911,48,2901,57,8331,91,7362,65,5902,65,0792,84,564

* 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