Nifty

:

25077.65

Sensex

:

81790.12

183.40 (0.74%)
582.95 (0.72%)

Login

Nifty
Sensex

:
:

25077.65
81790.12

183.40 (0.74%)
582.95 (0.72%)

Campus Activewear Ltd.

Footwear

Rating :

65/99

BSE: 543523 | NSE: CAMPUS

Watchlist

NSE BSE

276.20

06-Oct-2025

Open
High
Low
Previous Close

275.95
278.45
272.7
275.95

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

204850
56381851.95
337.6
210

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

8,458.53
71.35
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8,434.02
0.36%
10.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
17.50
2.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
16.08
-0.80

PAT CAGR (%)

10 Years
5 Years
3 Years

-
35.16
1.14

P:E (Median)

8 Years
5 Years
3 Years

-
-
87.44

P:BV (Average)

8 Years
5 Years
3 Years

-
-
14.89

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
40.09

Earnings Forecasts:

(Updated: 04-10-2025)

Description 2024 2025 2026 2027
Adj EPS 3.97 4.65 5.75 7.25
P/E Ratio 69.57 59.40 48.03 38.10
Revenue 1592.96 1767.54 2007.49 2247.42
EBITDA 243.53 281.42 337.86 403.92
Net Income 121.18 141.85 175.98 221.08
ROA 10.09 10.47 10.63 11.28
P/B Ratio 11.15 9.58 8.15 7.01
ROE 17.21 16.9 17.9 19.63
FCFF 166.3 114.29 165.41 207.46
FCFF Yield 1.97 1.35 1.96 2.46
Net Debt 207.76 183.42 127.85 60.78
BVPS 24.77 28.82 33.88 39.42

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 343.27 339.16 1.21% 405.71 363.86 11.50% 514.80 472.01 9.07% 333.29 258.66 28.85%
Expenses 294.00 287.42 2.29% 334.26 299.98 11.43% 432.63 415.76 4.06% 295.12 234.19 26.02%
EBITDA 49.27 51.74 -4.77% 71.45 63.88 11.85% 82.17 56.25 46.08% 38.17 24.47 55.99%
EBIDTM 14.35% 15.26% 17.61% 17.56% 15.96% 11.92% 11.45% 9.46%
Other Income 6.14 2.27 170.48% 5.29 2.53 109.09% 3.70 1.36 172.06% 3.43 0.44 679.55%
Interest 4.91 3.68 33.42% 6.36 4.02 58.21% 4.30 5.78 -25.61% 4.45 6.46 -31.11%
Depreciation 20.12 16.24 23.89% 22.77 18.60 22.42% 18.93 18.36 3.10% 17.55 18.08 -2.93%
PBT 30.38 34.09 -10.88% 47.61 43.79 8.72% 62.64 33.47 87.15% 19.60 0.37 5,197.30%
Tax 8.18 8.71 -6.08% 12.58 11.04 13.95% 16.17 8.58 88.46% 5.30 0.05 10,500.00%
PAT 22.20 25.38 -12.53% 35.03 32.75 6.96% 46.47 24.89 86.70% 14.30 0.32 4,368.75%
PATM 6.47% 7.48% 8.63% 9.00% 9.03% 5.27% 4.29% 0.12%
EPS 0.73 0.83 -12.05% 1.15 1.07 7.48% 1.52 0.81 87.65% 0.47 0.01 4,600.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 1,597.07 1,592.96 1,448.29 1,484.25 1,194.18 711.28 Net Sales Growth 11.40% 9.99% -2.42% 24.29% 67.89% Cost Of Goods Sold 763.55 622.02 563.03 588.26 477.61 386.51 Gross Profit 833.52 970.94 885.26 895.99 716.57 324.78 GP Margin 52.19% 60.95% 61.12% 60.37% 60.01% 45.66% Total Expenditure 1,356.01 1,349.43 1,237.49 1,230.68 952.21 595.72 Power & Fuel Cost - 23.31 21.49 22.16 17.36 9.00 % Of Sales - 1.46% 1.48% 1.49% 1.45% 1.27% Employee Cost - 118.96 101.50 80.19 65.72 50.60 % Of Sales - 7.47% 7.01% 5.40% 5.50% 7.11% Manufacturing Exp. - 262.45 238.20 275.16 200.43 48.75 % Of Sales - 16.48% 16.45% 18.54% 16.78% 6.85% General & Admin Exp. - 37.73 31.87 24.54 16.47 12.53 % Of Sales - 2.37% 2.20% 1.65% 1.38% 1.76% Selling & Distn. Exp. - 257.90 231.68 204.99 157.60 71.36 % Of Sales - 16.19% 16.00% 13.81% 13.20% 10.03% Miscellaneous Exp. - 27.06 49.72 35.38 17.01 16.98 % Of Sales - 1.70% 3.43% 2.38% 1.42% 2.39% EBITDA 241.06 243.53 210.80 253.57 241.97 115.56 EBITDA Margin 15.09% 15.29% 14.56% 17.08% 20.26% 16.25% Other Income 18.56 14.69 4.54 2.75 2.40 3.73 Interest 20.02 18.79 23.20 28.68 19.62 17.16 Depreciation 79.37 75.49 72.11 71.04 53.04 32.22 PBT 160.23 163.94 120.03 156.60 171.71 69.92 Tax 42.23 42.76 30.59 39.48 63.17 43.05 Tax Rate 26.36% 26.08% 25.49% 25.21% 36.79% 61.57% PAT 118.00 121.18 89.44 117.12 108.54 26.87 PAT before Minority Interest 118.00 121.18 89.44 117.12 108.54 26.87 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.39% 7.61% 6.18% 7.89% 9.09% 3.78% PAT Growth 41.59% 35.49% -23.63% 7.90% 303.94% EPS 3.86 3.97 2.93 3.83 3.55 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 - 3.55 0.88

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 756.51 651.66 552.12 427.59 312.63 Share Capital 152.70 152.63 152.34 152.16 151.87 Total Reserves 598.94 496.03 394.14 272.86 159.75 Non-Current Liabilities 335.90 250.04 208.52 152.99 73.98 Secured Loans 0.00 18.90 25.66 45.17 66.44 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 161.72 121.35 71.32 20.74 9.27 Current Liabilities 371.61 307.76 500.70 421.50 276.09 Trade Payables 226.08 200.19 214.36 196.55 170.04 Other Current Liabilities 97.35 67.69 95.96 68.32 45.37 Short Term Borrowings 0.00 0.00 140.44 107.77 43.46 Short Term Provisions 48.18 39.88 49.94 48.86 17.22 Total Liabilities 1,464.02 1,209.46 1,261.34 1,002.08 662.70 Net Block 430.18 353.78 373.22 322.15 254.61 Gross Block 727.01 596.58 555.14 443.58 328.64 Accumulated Depreciation 296.83 242.80 181.92 121.43 74.03 Non Current Assets 701.45 514.76 467.47 356.32 266.50 Capital Work in Progress 34.35 20.07 3.81 2.46 0.25 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 170.18 130.37 83.65 28.24 10.12 Other Non Current Assets 66.74 10.54 6.79 3.46 1.52 Current Assets 762.57 694.70 793.87 645.76 396.20 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 379.81 396.27 448.97 354.28 202.50 Sundry Debtors 148.01 118.26 176.65 133.68 98.20 Cash & Bank 24.51 24.81 23.99 0.35 1.04 Other Current Assets 210.24 7.93 6.54 22.04 94.47 Short Term Loans & Adv. 196.19 147.43 137.72 135.42 92.99 Net Current Assets 390.96 386.94 293.17 224.26 120.12 Total Assets 1,464.02 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 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 235.21 264.47 126.47 17.87 124.73 PBT 163.94 120.03 156.60 171.71 69.92 Adjustment 90.61 123.47 117.72 79.19 55.58 Changes in Working Capital 30.42 55.99 -95.39 -189.56 24.48 Cash after chg. in Working capital 284.97 299.49 178.93 61.34 149.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -49.76 -35.02 -52.46 -43.47 -25.25 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -154.58 -74.49 -69.68 -34.08 -8.84 Net Fixed Assets -144.71 -57.70 -112.91 -117.15 Net Investments 0.00 0.00 0.00 0.00 Others -9.87 -16.79 43.23 83.07 Cash from Financing Activity -84.69 -192.47 -33.15 15.53 -129.40 Net Cash Inflow / Outflow -4.06 -2.49 23.64 -0.69 -13.50 Opening Cash & Equivalents 21.50 23.99 0.35 1.04 14.54 Closing Cash & Equivalent 17.44 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 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 24.61 21.25 17.94 13.97 10.26 ROA 9.07% 7.24% 10.35% 13.04% 4.24% ROE 17.31% 14.97% 24.11% 29.47% 9.03% ROCE 25.51% 20.33% 27.76% 36.44% 18.42% Fixed Asset Turnover 2.60 2.69 3.15 3.30 3.07 Receivable days 28.22 34.69 36.05 33.25 54.50 Inventory Days 82.24 99.43 93.30 79.83 82.63 Payable days 125.07 134.37 127.48 140.08 126.26 Cash Conversion Cycle -14.60 -0.25 1.86 -27.00 10.87 Total Debt/Equity 0.00 0.04 0.33 0.41 0.44 Interest Cover 9.72 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

fidelity funds - india focus fund

dsp small cap fund

motilal oswal small cap fund

nippon life india trustee ltd- a/c nippon india small cap fund

Annual Reports:

News Update:

Campus Activewear - Quarterly Results
13th Aug 2025, 15:37 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