CAMPUS ACTIVEWEAR LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 280.6 INR | -1.30% |
|
-2.72% | +0.21% |
| May. 28 | Transcript : Campus Activewear Limited, Q4 2024 Earnings Call, May 28, 2024 | |
| May. 28 | Campus Activewear Limited Appoints Sanjay Chhabra as Chief Risk Officer | CI |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 101,552 | 85,640 | - | - |
| Enterprise Value (EV) 1 | 103,120 | 65,477 | 84,866 | 83,902 |
| P/E ratio | 86.8 x | 73.2 x | 59.6 x | 46.6 x |
| Yield | - | - | 0.39% | 0.5% |
| Capitalization / Revenue | 6.84 x | 4.52 x | 5.21 x | 4.52 x |
| EV / Revenue | 6.95 x | 4.52 x | 5.17 x | 4.43 x |
| EV / EBITDA | 40.7 x | 31.1 x | 29.4 x | 23.9 x |
| EV / FCF | 173 x | 44.9 x | 69.8 x | 55.9 x |
| FCF Yield | 0.58% | 2.23% | 1.43% | 1.79% |
| Price to Book | 18.4 x | 13.2 x | 11 x | 8.91 x |
| Nbr of stocks (in thousands) | 304,686 | 305,256 | - | - |
| Reference price 2 | 333.3 | 280.6 | 280.6 | 280.6 |
| Announcement Date | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 11,942 | 14,842 | 14,483 | 16,428 | 18,946 |
| EBITDA 1 | - | 2,415 | 2,536 | 2,108 | 2,885 | 3,513 |
| EBIT 1 | - | 1,883 | 1,825 | 1,387 | 2,068 | 2,582 |
| Operating Margin | - | 15.77% | 12.3% | 9.58% | 12.59% | 13.63% |
| Earnings before Tax (EBT) 1 | - | 1,713 | 1,566 | 1,200 | 1,921 | 2,449 |
| Net income 1 | 268.7 | 1,252 | 1,171 | 894.4 | 1,434 | 1,830 |
| Net margin | - | 10.48% | 7.89% | 6.18% | 8.73% | 9.66% |
| EPS 2 | 0.8800 | 4.120 | 3.840 | 2.930 | 4.705 | 6.019 |
| Free Cash Flow 1 | - | -149.5 | 597.6 | 1,921 | 1,216 | 1,501 |
| FCF margin | - | -1.25% | 4.03% | 13.22% | 7.4% | 7.92% |
| FCF Conversion (EBITDA) | - | - | 23.57% | 93.82% | 42.14% | 42.73% |
| FCF Conversion (Net income) | - | - | 51.03% | 207.84% | 84.8% | 82.01% |
| Dividend per Share | - | - | - | - | 1.100 | 1.400 |
| Announcement Date | 12/24/21 | 5/30/22 | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: März | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 3,332 | 4,656 | 3,478 | 3,538 | 3,533 | 4,699 | 3,624 |
| EBITDA 1 | - | 434.4 | 919.1 | 565.4 | 662 | 632.2 | 954.2 | 521.8 |
| EBIT | - | - | - | - | - | - | 733 | 256 |
| Operating Margin | - | - | - | - | - | - | 15.6% | 7.06% |
| Earnings before Tax (EBT) 1 | - | 195.6 | 650 | 299.1 | 424 | 365 | 811 | 275.7 |
| Net income 1 | 286.6 | 145.4 | 483.1 | 229.4 | 314.8 | 285 | 578.3 | 203.2 |
| Net margin | - | 4.37% | 10.38% | 6.6% | 8.9% | 8.07% | 12.31% | 5.61% |
| EPS 2 | 0.9400 | - | - | - | 1.030 | - | 1.600 | 0.7000 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 8/12/22 | 11/10/22 | 2/13/23 | 5/29/23 | 8/10/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: März | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,739 | 1,568 | 674 | - | - |
| Net Cash position 1 | - | - | - | - | 774 | 1,738 |
| Leverage (Debt/EBITDA) | - | 0.7202 x | 0.6183 x | 0.3291 x | - | - |
| Free Cash Flow 1 | - | -149 | 598 | 1,921 | 1,216 | 1,501 |
| ROE (net income / shareholders' equity) | - | 33.1% | 23.9% | 13.1% | 18.2% | 19.3% |
| ROA (Net income/ Total Assets) | - | - | 11% | 9.98% | 12.1% | 13% |
| Assets 1 | - | - | 10,681 | 9,256 | 11,897 | 14,051 |
| Book Value Per Share 2 | - | 14.60 | 18.10 | 21.30 | 25.60 | 31.50 |
| Cash Flow per Share 2 | - | - | 4.150 | 12.60 | 9.000 | 11.00 |
| Capex 1 | - | 328 | 667 | 764 | 745 | 825 |
| Capex / Sales | - | 2.75% | 4.49% | 5.26% | 4.54% | 4.35% |
| Announcement Date | 12/24/21 | 5/30/22 | 5/29/23 | 5/28/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
280.6
INR
Average target price
283.5
INR
Spread / Average Target
+1.05%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.21% | 1.03B | |
| +53.16% | 26.05B | |
| +22.45% | 11.21B | |
| +15.77% | 11.01B | |
| +28.48% | 10.88B | |
| +68.05% | 9.53B | |
| -10.81% | 7.22B | |
| +19.42% | 3.36B | |
| +68.98% | 3.01B | |
| -7.65% | 2.49B |
- Stock Market
- Equities
- CAMPUS Stock
- Financials Campus Activewear Limited
