Campus Activewear Ltd - Stock Valuation and Financial Performance

BSE: 543523 | NSE: CAMPUS | Footwear | Small Cap

Campus Activewear Share Price

256.85 -5.85 -2.23%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Campus Activewear

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Campus Activewear stock performance -

mw4me loader
P/E Ratio (SA):
82.44
Market Cap:
8,022.8 Cr.
52-wk low:
212.8
52-wk high:
371.2

Is Campus Activewear Ltd an attractive stock to invest in?

1. Is Campus Activewear Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Campus Activewear Ltd is a good quality company.

2. Is Campus Activewear Ltd undervalued or overvalued?

The key valuation ratios of Campus Activewear Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Campus Activewear Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Campus Activewear Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Campus Activewear:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Campus Activewear Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 22.5%21.4%18.4%36.4%27.8%20.3%-
Value Creation
Index
0.70.60.41.61.10.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4646337111,1941,4841,4481,508
Sales YoY Gr.-36.5%12.4%67.9%24.3%-2.4%-
Adj EPS 0.81.20.93.63.82.93.2
YoY Gr.-54%-25.6%312.6%6.7%-23.5%-
BVPS (₹) 6.79.310.31417.921.322.7
Adj Net
Profit
22.735.426.510911789.697
Cash Flow from Ops. 22.4-20.912517.9126264-
Debt/CF from Ops. 5.7-10.21.19.81.40.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA25.6%26.8%-2.4%
Adj EPS NA31%49.9%-23.5%
BVPSNA26%27.5%18.5%
Share Price - - - -2.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
11.214.58.929.523.814.914.5
Op. Profit
Mgn %
12.411.416.320.317.114.613.9
Net Profit
Mgn %
4.95.63.79.17.96.26.5
Debt to
Equity
0.60.80.40.40.300
Working Cap
Days
015917915517919793
Cash Conv.
Cycle
0825949747353

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 26.75%

Net Profit is growing at healthy rate in last 3 years 49.89%

Return on Equity has declined versus last 3 years average to 14.50%

Sales growth is not so good in last 4 quarters at 7.68%

Latest Financials - Campus Activewear Ltd.

Standalone Consolidated
TTM EPS (₹) 3.2 3.6
TTM Sales (₹ Cr.) 1,508 1,194
BVPS (₹.) 22.7 0
Reserves (₹ Cr.) 540 302
P/BV 11.58 0.00
PE 82.44 73.92
From the Market
52 Week Low / High (₹) 212.80 / 371.15
All Time Low / High (₹) 212.80 / 640.00
Market Cap (₹ Cr.) 8,023
Equity (₹ Cr.) 152.7
Face Value (₹) 5
Industry PE 65.1

Management X-Ray of Campus Activewear:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Campus Activewear

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales4646337111,1941,4841,448
Operating Expenses 4075615969521,2311,237
Manufacturing Costs91121135218297260
Material Costs218327310478588563
Employee Cost 3447516680102
Other Costs 6466101191265313
Operating Profit 5772116242254211
Operating Profit Margin (%) 12.4%11.4%16.2%20.3%17.1%14.6%
Other Income 26364235
Interest 141317202923
Depreciation 92032537172
Exceptional Items 000000
Profit Before Tax 607570172157120
Tax 201543633931
Profit After Tax 40602710911789
PAT Margin (%) 8.7%9.5%3.8%9.1%7.9%6.2%
Adjusted EPS (₹)1.32.00.93.63.82.9
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 201283312425546649
Share Capital 0152152152152153
Reserves 200131160273394496
Minority Interest000000
Debt12120211015316619
Long Term Debt176466452619
Short Term Debt104137431081400
Trade Payables5997170197214200
Others Liabilities -22271228334342
Total Liabilities 3796056631,0021,2611,209

Fixed Assets

Gross Block69181329444555597
Accumulated Depreciation163574121182243
Net Fixed Assets54146255322373354
CWIP 253502420
Investments 6200000
Inventories97152202354449396
Trade Receivables11013698134177118
Cash Equivalents 259102425
Others Assets3175106189235296
Total Assets 3796056631,0021,2611,209

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 22-2112518126264
PBT 607570172157120
Adjustment 9115679118123
Changes in Working Capital -44-8924-190-9556
Tax Paid -3-18-25-43-52-35
Cash Flow From Investing Activity -23-55-9-34-70-74
Capex -24-107-55-33-67-45
Net Investments 0-4545-2-3-36
Others 0971006
Cash Flow From Financing Activity 189-12916-33-192
Net Proceeds from Shares 02003410
Net Proceeds from Borrowing 155311-26-26-16
Interest Paid -14-12-17-17-28-23
Dividend Paid 000000
Others 029-1235517-164
Net Cash Flow 013-14-124-2
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)20.0324.939.0329.4724.1114.97
ROCE (%)22.5221.3618.4236.4427.7620.33
Asset Turnover Ratio1.321.41.241.531.391.26
PAT to CFO Conversion(x)0.55-0.354.630.171.082.97
Working Capital Days
Receivable Days806555333635
Inventory Days716683809399
Payable Days9987158140127134

Campus Activewear Ltd Stock News

Campus Activewear Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Campus Activewear on 21-Nov-2024 16:59 is ₹256.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Campus Activewear stood at ₹8,022.8.
The latest P/E ratio of Campus Activewear as of 21-Nov-2024 16:59 is 82.44.
The latest P/B ratio of Campus Activewear as of 21-Nov-2024 16:59 is 11.58.
The 52-week high of Campus Activewear is ₹371.1 and the 52-week low is ₹212.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Campus Activewear is ₹1,508 ( Cr.) .

About Campus Activewear Ltd

The company was incorporated as ‘Action Renewable Energy Private Limited’ pursuant to a certificate of incorporation dated September 24, 2008, issued by the Registrar of Companies, Delhi and Haryana at New Delhi (RoC). Thereafter, pursuant to a resolution passed by its Shareholders in the extra-ordinary general meeting held on November 27, 2015, the name of company was changed to ‘Campus Activewear Private Limited’, and consequently, a fresh certificate of incorporation dated December 2, 2015, was issued by the RoC to the company. The company was converted from a private limited company to a public limited company, pursuant to a resolution passed by its Shareholders in the extraordinary general meeting held on November 9, 2021, and consequently the name of the Company was changed to ‘Campus Activewear Limited’, and a fresh certificate of incorporation dated November 22, 2021 was issued to the Company by the RoC.

Campus Activewear is the largest sports and athleisure footwear brand in India in terms of value and volume in Fiscal 2021. It introduced its brand ‘CAMPUS’ in 2005 and are a lifestyle-oriented sports and athleisure footwear company that offers a diverse product portfolio for the entire family. It offers multiple choices across styles, color palettes, price points and an attractive product value proposition. The company’s business model places the consumer first. It analyzes, designs, develops and delivers its products keeping the consumer at the forefront. It has managed to achieve the same by harnessing consumer and channel insights via digitization of its sales process, resulting in better demand forecasting and faster time to market. Its core target market is the 14 to 35 age group, which represented 44% of the sports and athleisure footwear market in India as of Fiscal 2020.

The company’s ‘omnichannel experience’ involves a confluence of multiple retail channels covering physical locations and online channels to provide consumers a seamless experience. Its consumers are able to visit any channel to experience its brand and products, make selections and comparisons, and purchase the product through their most preferred channel. The integration of its physical and online channels is integral to its ability to remain connected with consumers through all touchpoints in the consumers’ journey.

Business area of the company

Campus Activewear manufactures and distributes a variety of footwear like Running Shoes, Walking Shoes, Casual Shoes, Floaters, Slippers, Flip Flops and Sandals in multiple colours and styles at affordable prices.

Major events and milestones

  • 2006: Introduced the ‘CAMPUS’ brand.
  • 2012: Revenue of Nikhil International crossed Rs 1,000 million.
  • 2017: Acquisition of the business of Nikhil International pursuant to a business succession agreement dated March 22, 2017.
  • 2017: Investment in Ankit International pursuant to a deed of admission dated March 25, 2017.
  • 2018: Achieved total income of over Rs 5,000 million
  • 2018: Investment by TPG Growth III SF Pte. Ltd. and QRG Enterprises Limited in Company through the purchase and subscription of equity shares of Company.
  • 2020: Commissioned company’s uppers manufacturing facility in Haridwar, as part of the backward integration of its manufacturing process.
  • 2020: Launched Rs 3,000+ MRP shoes.
  • 2020: Conversion of Ankit International into Campus AI Private Limited, wholly-owned Subsidiary.
  • 2021: Commissioned soles manufacturing facility in Ganaur, to further the backward integration of manufacturing process.
  • 2022: Number of exclusive brand outlets of Company reached 85 as on December 31, 2021,

Awards, accreditations or recognitions

  • 2018: Emerging Brand Award at the Brand Excellence Awards.
  • 2019: ISO 9001:2015 for quality management system in conformance with the International Quality System Standard for its manufacturing units at Baddi, Dehradun, Haridwar and Ganaur.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.