CAMPUS ACTIVEWEAR LIMITED
CAMPUS · Retail · NSE
₹235
Current Market Price
Fair Value (DCF)
₹259
Discount to FV
+10.3%
Updated just now
YieldIQ Score
76/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
55%
ROE
16.6%
Debt/Equity
0.26
WACC
11.1%
Market Cap
₹7,186 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.5%
Return on capital employed
EV / EBITDA
31.6×
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
1.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹235.15
Bear case
Discount -71.9%
Base case
Discount +9.3%
Bull case
Discount +25.2%
Ratio Trends
CAMPUS · last 5 annual periods
ROE
16.6%
ROCE
27.5%
Operating Margin
—
Debt / Equity
0.26×
PE
87.0×
EV / EBITDA
41.0×
Historical Financials
CAMPUS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1194 Cr | ₹1484 Cr | ₹1448 Cr | ₹1593 Cr | ₹1774 Cr | +10.4% |
| EBITDA | ₹244 Cr | ₹256 Cr | ₹215 Cr | ₹258 Cr | ₹315 Cr | +6.5% |
| EBIT | ₹191 Cr | ₹185 Cr | ₹143 Cr | — | — | -6.9% |
| PAT | ₹109 Cr | ₹117 Cr | ₹89.4 Cr | ₹121 Cr | ₹150 Cr | +8.4% |
| EPS (diluted) | ₹4.12 | ₹3.84 | ₹2.93 | — | — | -8.2% |
| CFO | ₹17.9 Cr | ₹126 Cr | ₹264 Cr | ₹235 Cr | ₹135 Cr | +65.7% |
| CapEx | ₹-34.3 Cr | ₹-68.7 Cr | ₹-45.3 Cr | ₹-59.2 Cr | ₹-90.3 Cr | — |
| FCF | ₹-16.4 Cr | ₹57.8 Cr | ₹219 Cr | ₹176 Cr | ₹44.5 Cr | — |
| Total Assets | ₹960 Cr | ₹1176 Cr | ₹1097 Cr | ₹1305 Cr | ₹1467 Cr | +11.2% |
| Total Debt | ₹289 Cr | ₹335 Cr | ₹178 Cr | ₹232 Cr | ₹236 Cr | -4.9% |
| Shareholders' Equity | ₹428 Cr | ₹552 Cr | ₹652 Cr | ₹757 Cr | ₹906 Cr | +20.7% |
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 |
|---|---|---|---|---|---|
REDTAPE REDTAPE | — | — | Pending | 21.6% | — |
 SAFARI SAFARI | — | — | Pending | 15.0% | — |
 RELAXO RELAXO | — | — | Pending | 8.1% | — |
 BATAINDIA BATAINDIA | — | — | Pending | 8.4% | 58.2× |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.00/sh
Last payout
2025-09-10
₹0.30
Peak payout
₹0.70
Trailing yield
0.13%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. CAMPUS ACTIVEWEAR LIMITED (CAMPUS.NS) trades at 235.15 vs a model fair value of 259.38, a gap of 10.3%. Piotroski F-score: 7/9. 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.