Please refer to important disclosures at the end of this report
1
Campus Activewear Limited (CAL)
was incorporated on 2008. Campus is the
largest sports and athleisure footwear brand in India, both in terms of value
and volume in Fiscal 2021. The company manufactures and distributes a
variety of footwear like Running Shoes, Walking Shoes, Casual Shoes
,
Floaters, Slippers, Flip Flops and Sandals, available in multiple colours, styles
and at affordable prices. Campus Activewear sells its products through online
platforms and offline stores. Campus Activewear Limited has a pan-
India
trade distribution net
work, with over 425+ distributors in 28 states and 664
cities. The company also has 19,200 retailers across India on December 31,
2021.
an installed annual capacity for assembly of 28.80
million pairs as on
December 31, 2021.
Positives: (a)
India’s largest and fastest growing sports and athleisure footwear
brand (b
) Strong brand recognition, innovative branding and marketing
approach (c) Robust Omni-channel sales and distribution network with pan-
India
presence and move to premium category (d)
Experienced Board and senior
management team.
Investment concerns: (a) Increase in competition (b) Slowdown in the economy
could impact the overall revenue of the company.
Outlook & Valuation: In terms of valuations, the post-
issue TTM P/E works out
to 93.4x (at the upper end of the issue price band), which is high considering
Company’s negative PAT CAGR of ~17 % over FY19-21. However, CA
L has
strong brands and wide range of products but we believe that these positives are
captured in the valuations commanded by the company.
Thus, we have a
NEUTRAL rating on the issue.
Exhibit 1: Key Financials
Y/E March ( cr)
FY2019 FY2020 FY2021 9MFY22
Net Sales
595
732
711
842
% chg
23.1
(2.8)
93.0
Net Profit
38
62
27
86
% chg
60.4
(56.4)
407.5
OPM (%)
16.8
18.6
16.3
19.4
EPS (Rs)
1.3
2.0
0.9
2.8
P/E (x)
231.4
144.3
330.7
P/BV (x)
44.0
31.2
28.4
RoE (%)
19.1
21.9
8.6
RoCE (%)
21.4
20.2
17.0
EV/Sales (x)
15.3
12.4
12.7
-
EV/EBITDA (x)
90.8
66.8
78.1
-
Angel Research; Note: Valuation ratios based on post-issue shares and at 292 per share.
NEUTRAL
Issue Open: April 26, 2022
Issue Close: April 28, 2022
QIBs 50%
Non-Institutional 15%
Retail 35%
Promoters 74.1%
Public 25.9%
Offer for sale:
`1,400cr
Issue Details
Face Value:
`5
Present Eq. Paid up Capital:
`152cr
Post Issue Shareholding Pattern
Post Eq. Paid up Capital:
`152
cr
Issue size (amount):
`1,400cr
Price Band:
`278
-292
Lot Size: 51 shares
Post-issue mkt.cap:
`8,460
*8,886cr**
Promoter holding Pre-Issue: 78.2%
Promoter holding Post-Issue: 74.1%
*Calculated on lower price band
** Calculated on upper price band
Book Building
Amarjeet S Maurya
Amarjeet.maurya@angelbroking.com
+022 4000 3600, Extn: 6810
Campus Activewear Limited IPO
IPO Note |
Footwear
April 22
, 2022
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
2
Company background
Campus Activewear Limited was incorporated on 2008. Campus is the largest
sports and athleisure footwear brand in India, both in terms of value and volume
in Fiscal 2021.
The company manufactures and distributes a variety of footwear like Running
Shoes, Walking Shoes, Casual Shoes, Floaters, Slippers, Flip Flops and Sandals,
available in multiple colours, styles and at affordable prices. Campus Activewear
sells its products through online platforms and offline stores.
Campus Activewear Limited has a pan-India trade distribution network, with
over 425+ distributors in 28 states and 664 cities. The company also has
19,200 retailers across India on December 31, 2021.
Campus own and operates 5 manufacturing facilities across India with an
installed annual capacity for assembly of 28.80 million pairs as on December
31, 2021.
Issue details
CAL is raising 1,400cr through OFS in the price band of 278-292 per share.
Exhibit 1: Pre and post IPO shareholding pattern
No of shares (Pre-issue) % (Post-issue) %
Promoter
23,80,09,004 78.2% 22,55,09,004 74.1%
Public
6,63,17,000 21.8% 7,88,17,000 25.9%
Total
30,43,26,004 100.00% 30,43,26,004 100.00%
Source: Source: RHP, Note: Calculated on upper price band
Objectives of the Offer
The company is coming with this IPO mainly due to two reason (1) To
carry out an offer for sale and (2) To achieve the benefits of listing the
Equity Shares on the stock exchanges.
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
3
Consolidated Profit & Loss Statement
Y/E March ( cr)
FY2019 FY2020 FY2021 9M FY22
Net Sales
595
732
711
842
% chg
23.1
(2.8)
93.0
Total Expenditure
495
596
595
679
Raw Material
321
380
374
416
Personnel
43
57
55
48
Others Expenses
130
159
166
215
EBITDA
100
136
116
163
% chg
36.2
(14.9)
220.0
(% of Net Sales)
16.8
18.6
16.3
19.4
Depreciation& Amortisation
14
23
33
38
EBIT
86
113
83
125
% chg
32.1
(26.4)
328.8
(% of Net Sales)
14.4
15.5
11.7
14.9
Interest & other Charges
21
17
17
14
Other Income
2
2
4
2
(% of PBT)
2.7
2.1
5.4
1.8
Recurring PBT
66
99
70
114
% chg
48.9
(29.2)
479.2
Tax
28
36
43
29
(% of PBT)
41.8
36.8
61.6
25.6
PAT
39
62
27
85
Basic EPS ()
1.3
2.0
0.9
2.8
% chg
60.4
(56.4)
407.5
Source: Company, Angel Research
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
4
Consolidated Balance Sheet
Y/E March (` cr) FY2019 FY2020 FY2021
SOURCES OF FUNDS
Equity Share Capital
0
152
152
Reserves& Surplus
202
133
161
Shareholders’ Funds
202
285
313
Total Loans
199
276
177
Deferred Tax Liability
3
6
6
Total Liabilities
401
567
496
APPLICATION OF FUNDS
Net Block
100
169
256
Capital Work-in-Progress
25
35
0
Investments - - -
Current Assets
318
458
395
Inventories
119
173
207
Sundry Debtors
162
144
98
Cash
2
60
1
Loans & Advances
31
57
81
Other Assets
4
23
8
Current liabilities
105
155
193
Net Current Assets
213
303
202
Deferred Tax Asset
63
60
37
Total Assets
401
567
496
Source: Company, Angel Research
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
5
Consolidated Cash Flow Statement
Y/E March (` cr) FY2019 FY2020
FY2021
Profit before tax
66
99
70
Depreciation
14
23
33
Change in Working Capital (48) (18)
21
Interest / Dividend (Net)
21
16
16
Direct taxes paid (9) (40)
(25)
Others
10
19
10
Cash Flow from Operations
54
99
124
(Inc.)/ Dec. in Fixed Assets (29) (110)
(55)
(Inc.)/ Dec. in Investments
0
(45)
46
Cash Flow from Investing (29) (155)
(9)
Issue of Equity
0
20
0
Inc./(Dec.) in loans
13
52
11
Dividend Paid (Incl. Tax)
0
0
0
Interest / Dividend (Net) (39) (3)
(140)
Cash Flow from Financing (26)
69
(129)
Inc./(Dec.) in Cash
0
14
(14)
Opening Cash balances
2
2
15
Closing Cash balances
2
15
1
Source: Company, Angel Research
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
6
Key Ratios
Y/E March FY2019
FY2020
FY2021
Valuation Ratio (x)
P/E (on FDEPS)
231.1
144.0
330.2
P/CEPS
167.5
103.8
148.9
P/BV
44.0
31.1
28.4
EV/Sales
15.2
12.4
12.7
EV/EBITDA
104.5
89.0
105.1
EV / Total Assets
22.6
16.0
18.2
Per Share Data (Rs)
EPS (Basic)
1.3
2.0
0.9
EPS (fully diluted)
1.3
2.0
0.9
Cash EPS
1.7
2.8
2.0
Book Value
6.6
9.4
10.3
Returns (%)
ROCE
18.1
14.1
10.9
Angel ROIC (Pre-tax)
18.1
15.8
10.9
ROE
19.1
21.9
8.6
Turnover ratios (x)
Asset Turnover (Net Block)
5.9
4.3
2.8
Inventory / Sales (days)
73
86
106
Receivables (days)
99
72
50
Payables (days)
53
62
88
Working capital cycle (ex-cash) (days)
120
96
69
Source: Company, Angel Research
Campus Activewear Ltd| IPO Note
April
2
2
, 2022
7
Research Team Tel: 022 - 40003600 E-mail: r[email protected]angelbroking.com Website: www.angelone.in
DISCLAIMER
Angel One Limited (hereinafter referred to as “Angel”) is a registered Member of National Stock Exchange of India Limited, Bombay Stock
Exchange Limited and Metropolitan Stock Exchange Limited. It is also registered as a Depository Participant with CDSL and Portfolio Manager
and investment advisor with SEBI. It also has registration with AMFI as a Mutual Fund Distributor. Angel One Limited is a registered entity with
SEBI for Research Analyst in terms of SEBI (Research Analyst) Regulations, 2014 vide registration number INH000000164. Angel or its associates
has not been debarred/ suspended by SEBI or any other regulatory authority for accessing /dealing in securities Market.
This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision.
Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such
investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in
this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an
investment.
Angel or its associates or research analyst or his relative may have actual/beneficial ownership of 1% or more in the securities of the subject
company at the end of the month immediately preceding the date of publication of the research report. Neither Angel or its associates nor
Research Analysts or his relative has any material conflict of interest at the time of publication of research report.
Angel or its associates might have received any compensation from the companies mentioned in the report during the period preceding twelve
months from the date of this report for services in respect of managing or co-managing public offerings, corporate finance, investment banking
or merchant banking, brokerage services or other advisory service in a merger or specific transaction in the normal course of business. Angel
or its associates did not receive any compensation or other benefits from the companies mentioned in the report or third party in connection
with the research report. Neither Angel nor its research analyst entity has been engaged in market making activity for the subject company.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading
volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals.
Investors are advised to refer the Fundamental and Technical Research Reports available on our website to evaluate the contrary view, if any.
The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources
believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for
general guidance only. Angel One Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage
that may arise to any person from any inadvertent error in the information contained in this report. Angel One Limited has not independently
verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express
or implied, to the accuracy, contents or data contained within this document. While Angel One Limited endeavors to update on a reasonable
basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed
or passed on, directly or indirectly.
Neither Angel One Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection
with the use of this information. Angel or its associates or Research Analyst or his relative might have financial interest in the subject company.
Research analyst has not served as an officer, director or employee of the subject company.