Nifty

:

23850.90

Sensex

:

78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Login

Nifty
Sensex

:
:

23850.90
78782.24

-453.45 (-1.87%)
-606.82 (-0.76%)

Campus Activewear Ltd.

Footwear

Rating :

N/A

BSE: 543523 | NSE: CAMPUS

Watchlist

NSE BSE

294.00

05-Jul-2024

Open
High
Low
Previous Close

298.90
299.10
292.10
298.90

Volume
Traded Value (lacs)
52 Week High
52 Week Low

910650
2695.03
371.90
213.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,917.63
107.00
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,917.12
N/A
13.23

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
6.64

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-2.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-6.25

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 339.16 353.76 -4.13% 363.86 347.75 4.63% 472.01 465.62 1.37% 258.66 333.17 -22.36%
Expenses 287.42 287.56 -0.05% 299.98 291.21 3.01% 415.76 373.71 11.25% 234.19 289.72 -19.17%
EBITDA 51.74 66.20 -21.84% 63.88 56.54 12.98% 56.25 91.91 -38.80% 24.47 43.45 -43.68%
EBIDTM 15.26% 18.71% 17.56% 16.26% 11.92% 19.74% 9.46% 13.04%
Other Income 2.27 0.21 980.95% 2.53 0.58 336.21% 1.36 0.88 54.55% 0.44 0.74 -40.54%
Interest 3.68 6.94 -46.97% 4.02 7.23 -44.40% 5.78 8.23 -29.77% 6.46 7.65 -15.56%
Depreciation 16.24 17.07 -4.86% 18.60 19.98 -6.91% 18.36 19.56 -6.13% 18.08 16.98 6.48%
PBT 34.09 42.40 -19.60% 43.79 29.91 46.41% 33.47 65.00 -48.51% 0.37 19.56 -98.11%
Tax 8.71 10.92 -20.24% 11.04 6.97 58.39% 8.58 16.69 -48.59% 0.05 5.02 -99.00%
PAT 25.38 31.48 -19.38% 32.75 22.94 42.76% 24.89 48.31 -48.48% 0.32 14.54 -97.80%
PATM 7.48% 8.90% 9.00% 6.60% 5.27% 10.38% 0.12% 4.36%
EPS 0.83 1.03 -19.42% 1.07 0.75 42.67% 0.82 1.58 -48.10% 0.01 0.48 -97.92%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,433.69 1,448.29 1,484.25 1,194.18 711.28 Net Sales Growth -4.44% -2.42% 24.29% 67.89% Cost Of Goods Sold 689.97 563.03 588.26 477.61 386.51 Gross Profit 743.72 885.26 895.99 716.57 324.78 GP Margin 51.87% 61.12% 60.37% 60.01% 45.66% Total Expenditure 1,237.35 1,237.49 1,230.68 952.21 595.72 Power & Fuel Cost - 21.49 22.16 17.36 9.00 % Of Sales - 1.48% 1.49% 1.45% 1.27% Employee Cost - 101.50 80.19 65.72 50.60 % Of Sales - 7.01% 5.40% 5.50% 7.11% Manufacturing Exp. - 238.20 275.16 200.43 48.75 % Of Sales - 16.45% 18.54% 16.78% 6.85% General & Admin Exp. - 31.87 24.54 16.47 12.53 % Of Sales - 2.20% 1.65% 1.38% 1.76% Selling & Distn. Exp. - 231.68 204.99 157.60 71.36 % Of Sales - 16.00% 13.81% 13.20% 10.03% Miscellaneous Exp. - 49.72 35.38 17.01 16.98 % Of Sales - 3.43% 2.38% 1.42% 2.39% EBITDA 196.34 210.80 253.57 241.97 115.56 EBITDA Margin 13.69% 14.56% 17.08% 20.26% 16.25% Other Income 6.60 4.54 2.75 2.40 3.73 Interest 19.94 23.20 28.68 19.62 17.16 Depreciation 71.28 72.11 71.04 53.04 32.22 PBT 111.72 120.03 156.60 171.71 69.92 Tax 28.38 30.59 39.48 63.17 43.05 Tax Rate 25.40% 25.49% 25.21% 36.79% 61.57% PAT 83.34 89.44 117.12 108.54 26.87 PAT before Minority Interest 83.34 89.44 117.12 108.54 26.87 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.81% 6.18% 7.89% 9.09% 3.78% PAT Growth -28.93% -23.63% 7.90% 303.94% EPS 2.73 2.93 3.84 3.56 0.88

Description TTM Mar 22 Mar 21
Net Sales - 1,194.18 711.28 Net Sales Growth - 67.89% Cost Of Goods Sold - 477.66 374.41 Gross Profit - 716.52 336.88 GP Margin - 60.00% 47.36% Total Expenditure - 952.65 595.27 Power & Fuel Cost - 17.95 10.05 % Of Sales - 1.50% 1.41% Employee Cost - 67.86 55.18 % Of Sales - 5.68% 7.76% Manufacturing Exp. - 197.75 54.01 % Of Sales - 16.56% 7.59% General & Admin Exp. - 16.75 13.16 % Of Sales - 1.40% 1.85% Selling & Distn. Exp. - 157.61 71.37 % Of Sales - 13.20% 10.03% Miscellaneous Exp. - 17.07 17.10 % Of Sales - 1.43% 2.40% EBITDA - 241.53 116.01 EBITDA Margin - 20.23% 16.31% Other Income - 2.40 3.80 Interest - 19.62 17.16 Depreciation - 53.18 32.71 PBT - 171.12 69.94 Tax - 63.37 43.08 Tax Rate - 37.03% 61.60% PAT - 108.54 26.87 PAT before Minority Interest - 107.76 26.86 Minority Interest - 0.78 0.01 PAT Margin - 9.09% 3.78% PAT Growth - 303.94% EPS - 3.56 0.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 651.66 552.12 427.59 312.63 Share Capital 152.63 152.34 152.16 151.87 Total Reserves 496.03 394.14 272.86 159.75 Non-Current Liabilities 250.04 208.52 152.99 73.98 Secured Loans 18.90 25.66 45.17 66.44 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 121.35 71.32 20.74 9.27 Current Liabilities 307.76 500.70 421.50 276.09 Trade Payables 200.19 214.36 196.55 170.04 Other Current Liabilities 67.69 95.96 68.32 45.37 Short Term Borrowings 0.00 140.44 107.77 43.46 Short Term Provisions 39.88 49.94 48.86 17.22 Total Liabilities 1,209.46 1,261.34 1,002.08 662.70 Net Block 353.78 373.22 322.15 254.61 Gross Block 596.58 555.14 443.58 328.64 Accumulated Depreciation 242.80 181.92 121.43 74.03 Non Current Assets 514.76 467.47 356.32 266.50 Capital Work in Progress 20.07 3.81 2.46 0.25 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 130.37 83.65 28.24 10.12 Other Non Current Assets 10.54 6.79 3.46 1.52 Current Assets 694.70 793.87 645.76 396.20 Current Investments 0.00 0.00 0.00 0.00 Inventories 396.27 448.97 354.28 202.50 Sundry Debtors 118.26 176.65 133.68 98.20 Cash & Bank 24.81 23.99 0.35 1.04 Other Current Assets 155.36 6.54 22.04 1.48 Short Term Loans & Adv. 147.43 137.72 135.42 92.99 Net Current Assets 386.94 293.17 224.26 120.12 Total Assets 1,209.46 1,261.34 1,002.08 662.70

Description Mar 22 Mar 21
Shareholder's Funds 427.59 312.63 Share Capital 152.16 151.87 Total Reserves 272.86 159.75 Non-Current Liabilities 152.99 74.82 Secured Loans 45.17 66.44 Unsecured Loans 0.00 0.00 Long Term Provisions 20.74 10.52 Current Liabilities 421.50 285.09 Trade Payables 196.55 170.86 Other Current Liabilities 68.32 45.91 Short Term Borrowings 107.77 43.46 Short Term Provisions 48.86 24.86 Total Liabilities 1,002.08 672.90 Net Block 322.15 256.18 Gross Block 443.57 331.52 Accumulated Depreciation 121.42 75.33 Non Current Assets 356.32 269.06 Capital Work in Progress 2.46 0.25 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 28.24 11.10 Other Non Current Assets 3.46 1.52 Current Assets 645.76 403.85 Current Investments 0.00 0.00 Inventories 354.28 202.50 Sundry Debtors 133.68 98.20 Cash & Bank 0.35 1.21 Other Current Assets 157.46 1.49 Short Term Loans & Adv. 135.42 100.46 Net Current Assets 224.26 118.76 Total Assets 1,002.08 672.91

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 264.47 126.47 17.87 124.73 PBT 120.03 156.60 171.71 69.92 Adjustment 123.47 117.72 79.19 55.58 Changes in Working Capital 55.99 -95.39 -189.56 24.48 Cash after chg. in Working capital 299.49 178.93 61.34 149.98 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -35.02 -52.46 -43.47 -25.25 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -74.49 -69.68 -34.08 -8.84 Net Fixed Assets -57.70 -112.91 -117.15 Net Investments 0.00 0.00 0.00 Others -16.79 43.23 83.07 Cash from Financing Activity -192.47 -33.15 15.53 -129.40 Net Cash Inflow / Outflow -2.49 23.64 -0.69 -13.50 Opening Cash & Equivalents 23.99 0.35 1.04 14.54 Closing Cash & Equivalent 21.50 23.99 0.35 1.04

Description Mar 22 Mar 21
Cash From Operating Activity 17.83 124.31 PBT 171.12 69.94 Adjustment 79.33 56.06 Changes in Working Capital -189.03 23.52 Cash after chg. in Working capital 61.42 149.53 Interest Paid 0.00 0.00 Tax Paid -43.59 -25.22 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -34.13 -8.99 Net Fixed Assets -117.15 Net Investments 0.00 Others 83.02 Cash from Financing Activity 15.53 -129.40 Net Cash Inflow / Outflow -0.78 -14.08 Opening Cash & Equivalents 1.21 15.29 Closing Cash & Equivalent 0.35 1.21

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 21.25 17.94 13.97 10.26 ROA 7.24% 10.35% 13.04% 4.24% ROE 14.97% 24.11% 29.47% 9.03% ROCE 20.33% 27.76% 36.44% 18.42% Fixed Asset Turnover 2.69 3.15 3.30 3.07 Receivable days 34.69 36.05 33.25 54.50 Inventory Days 99.43 93.30 79.83 82.63 Payable days 134.37 127.48 140.08 126.26 Cash Conversion Cycle -0.25 1.86 -27.00 10.87 Total Debt/Equity 0.04 0.33 0.41 0.44 Interest Cover 6.17 6.46 9.75 5.07

Description Mar 22 Mar 21
Book Value (Rs.) 13.97 10.26 ROA 12.87% 3.92% ROE 29.26% 9.03% ROCE 36.33% 17.84% Fixed Asset Turnover 3.28 2.88 Receivable days 33.25 56.46 Inventory Days 79.83 86.71 Payable days 140.38 143.16 Cash Conversion Cycle -27.29 0.00 Total Debt/Equity 0.41 0.44 Interest Cover 9.72 5.08

Top Investors:

mirae asset great consumer fund

sbi magnum children's benefit fund - investment

dsp small cap fund

fidelity funds - india focus fund

Annual Reports:

News Update:

Campus Activewear’s net profit reports 19% fall in Q1
12th Aug 2024, 16:51 PM

Total income of the company decreased by 3.54% at Rs 341.43 crore for Q1FY25
Read More
Campus Activewear - Quarterly Results
12th Aug 2024, 15:44 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback