CAMPUS ACTIVEWEAR LIMITED
CAMPUS · Retail · NSE
₹252
Current Market Price
Fair Value (DCF)
₹244
Margin of Safety
-3.1%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
64%
ROE
—
Debt/Equity
0.48
WACC
11.1%
Market Cap
₹7,701 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.7%
Return on capital employed
EV / EBITDA
33.6×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
9.7×
EBIT covers interest
Current Ratio
2.19×
Short-term liquidity
Asset Turnover
1.22×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹252.01
Bear case
₹139.29
MoS -80.9%
Base case
₹244.15
MoS -3.2%
Bull case
₹319.77
MoS +21.2%
Ratio Trends
CAMPUS · last 4 annual periods
ROE
16.0%
ROCE
26.1%
Operating Margin
—
Debt / Equity
0.31×
PE
443.9×
EV / EBITDA
40.3×
Historical Financials
CAMPUS · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1194 Cr | ₹1484 Cr | ₹1448 Cr | ₹1593 Cr | +10.1% |
| EBITDA | ₹244 Cr | ₹256 Cr | ₹215 Cr | ₹258 Cr | +1.9% |
| EBIT | ₹191 Cr | ₹37.1 Cr | ₹47.8 Cr | — | -36.9% |
| PAT | ₹124 Cr | ₹117 Cr | ₹89.4 Cr | ₹121 Cr | -0.9% |
| EPS (diluted) | ₹4.12 | ₹0.75 | ₹1.07 | — | -36.2% |
| CFO | ₹17.8 Cr | ₹126 Cr | ₹264 Cr | ₹235 Cr | +136.3% |
| CapEx | — | — | — | ₹-59.2 Cr | — |
| FCF | — | — | — | ₹176 Cr | +0.0% |
| Total Assets | ₹960 Cr | ₹1176 Cr | ₹1097 Cr | ₹1305 Cr | +10.8% |
| Total Debt | — | ₹155 Cr | ₹5.4 Cr | ₹232 Cr | +14.4% |
| Shareholders' Equity | — | ₹552 Cr | ₹652 Cr | ₹757 Cr | +11.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
CAMPUS vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RELAXO RELAXO | — | — | Pending | 8.1% | — |
| SAFARI SAFARI | — | — | Pending | 15.0% | — |
| REDTAPE REDTAPE | — | — | Pending | 21.6% | — |
| BATAINDIA BATAINDIA | — | — | Pending | 21.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for CAMPUS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CAMPUS ACTIVEWEAR LIMITED (CAMPUS.NS) trades at 252.01 vs a model fair value of 244.15, a gap of -3.1%. Piotroski F-score: 5/9. Moat labe...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of CAMPUS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for CAMPUS →
Compare
Head-to-head with peers
Compare CAMPUS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse CAMPUSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.