Campus Activewear Ltd

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

Campus Activewear Ltd

₹ 275 -1.89%
14 Nov - close price
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 FY24[1]
Campus enjoys 17% market share in the scaled sports and athleisure footwear market and is the No.1 S&A Footwear Brand in India[1]

Website BSE NSE
  • Market Cap ₹ 8,386 Cr.
  • Current Price ₹ 275
  • High / Low ₹ 372 / 213
  • Stock P/E 86.2
  • Book Value ₹ 22.7
  • 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 12.1 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

Part of Nifty MidSmallcap 400 Nifty 500 Multicap 50:25:25 BSE Consumer Discretionary BSE 500 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
273 434 352 338 333 466 348 354 259 472 364 339 333
218 341 274 276 290 374 291 288 234 416 300 287 295
Operating Profit 55 93 78 62 43 92 57 66 24 56 64 52 38
OPM % 20% 21% 22% 18% 13% 20% 16% 19% 9% 12% 18% 15% 11%
0 0 0 1 1 1 1 0 0 1 3 2 3
Interest 5 5 6 6 8 8 7 7 6 6 4 4 4
Depreciation 13 14 15 15 17 20 20 17 18 18 19 16 18
Profit before tax 38 75 57 42 20 65 30 42 0 33 44 34 20
Tax % 26% 27% 60% 26% 26% 26% 23% 26% 14% 26% 25% 26% 27%
28 55 23 31 15 48 23 31 0 25 33 25 14
EPS in Rs 1.86 1.80 0.75 1.03 0.48 1.59 0.75 1.03 0.01 0.82 1.07 0.83 0.47
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 1,508
357 407 561 596 951 1,231 1,237 1,298
Operating Profit 53 57 72 116 243 254 211 210
OPM % 13% 12% 11% 16% 20% 17% 15% 14%
18 26 36 4 1 3 4 10
Interest 20 14 13 17 20 29 23 18
Depreciation 8 9 20 32 53 71 72 71
Profit before tax 42 60 75 70 172 157 120 131
Tax % 25% 33% 20% 62% 37% 25% 25%
31 40 60 27 109 117 89 97
EPS in Rs 3,233.30 4,129.50 3.97 1.77 3.57 3.84 2.93 3.19
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 26%
3 Years: 27%
TTM: 6%
Compounded Profit Growth
10 Years: %
5 Years: 17%
3 Years: 49%
TTM: -6%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 6%
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 Sep 2024
Equity Capital 0.10 0.10 152 152 152 152 153 153
Reserves 160 203 133 161 275 400 499 540
127 127 245 177 289 335 178 219
107 109 125 196 247 297 286 295
Total Liabilities 395 439 654 686 964 1,184 1,115 1,208
48 54 146 255 322 373 354 367
CWIP 11 25 35 0 2 4 20 18
Investments 37 62 0 0 0 0 0 0
299 300 473 431 639 807 741 823
Total Assets 395 439 654 686 964 1,184 1,115 1,208

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

3 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
74.10% 74.03% 74.03% 74.02% 73.94% 73.89% 73.88% 73.88% 73.87% 73.87%
5.27% 6.18% 6.00% 12.26% 11.49% 9.25% 5.94% 5.22% 5.94% 5.67%
6.60% 6.55% 6.37% 6.72% 6.63% 4.82% 7.07% 7.79% 9.44% 11.81%
14.03% 13.23% 13.61% 7.01% 7.93% 12.06% 13.12% 13.10% 10.76% 8.66%
No. of Shareholders 1,74,8031,33,6911,48,2901,57,8331,91,7362,65,5902,65,0792,84,5642,53,2862,11,263

* 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