| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 259 | 472 | 364 | 339 | 333 | 515 | 406 | 343 | 387 | 589 | 456 | 385 | |
Growth YoY Revenue Growth YoY% | -22.4 | 1.4 | 4.6 | -4.1 | 28.9 | 9.1 | 11.5 | 1.2 | 16.0 | 14.3 | 12.3 | 12.2 |
| 234 | 416 | 300 | 287 | 295 | 433 | 334 | 294 | 337 | 478 | 373 | 331 | |
| 24 | 56 | 64 | 52 | 38 | 82 | 71 | 49 | 50 | 110 | 82 | 55 | |
OPM OPM% | 9.5 | 11.9 | 17.6 | 15.3 | 11.4 | 16.0 | 17.6 | 14.3 | 12.9 | 18.7 | 18.1 | 14.2 |
| 0 | 1 | 3 | 2 | 3 | 4 | 5 | 6 | 5 | 6 | 6 | 8 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 4 | 4 | 6 | 5 | 6 | 7 | 6 | 5 |
Depreciation DepreciationCr | 18 | 18 | 19 | 16 | 18 | 19 | 23 | 20 | 22 | 22 | 24 | 23 |
PBT PBTCr | 0 | 33 | 44 | 34 | 20 | 63 | 48 | 30 | 27 | 86 | 59 | 35 |
| 0 | 9 | 11 | 9 | 5 | 16 | 13 | 8 | 7 | 22 | 15 | 9 | |
| 0 | 25 | 33 | 25 | 14 | 46 | 35 | 22 | 20 | 64 | 44 | 26 | |
Growth YoY PAT Growth YoY% | -97.8 | -48.5 | 42.8 | -19.4 | 4,368.8 | 86.7 | 7.0 | -12.5 | 40.4 | 37.0 | 26.0 | 17.8 |
NPM NPM% | 0.1 | 5.3 | 9.0 | 7.5 | 4.3 | 9.0 | 8.6 | 6.5 | 5.2 | 10.8 | 9.7 | 6.8 |
| 0.0 | 0.8 | 1.1 | 0.8 | 0.5 | 1.5 | 1.1 | 0.7 | 0.7 | 2.1 | 1.4 | 0.9 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 259 | 472 | 364 | 339 | 333 | 515 | 406 | 343 | 387 | 589 | 456 | 385 | |
Growth YoY Revenue Growth YoY% | -22.4 | 1.4 | 4.6 | -4.1 | 28.9 | 9.1 | 11.5 | 1.2 | 16.0 | 14.3 | 12.3 | 12.2 |
| 234 | 416 | 300 | 287 | 295 | 433 | 334 | 294 | 337 | 478 | 373 | 331 | |
| 24 | 56 | 64 | 52 | 38 | 82 | 71 | 49 | 50 | 110 | 82 | 55 | |
OPM OPM% | 9.5 | 11.9 | 17.6 | 15.3 | 11.4 | 16.0 | 17.6 | 14.3 | 12.9 | 18.7 | 18.1 | 14.2 |
| 0 | 1 | 3 | 2 | 3 | 4 | 5 | 6 | 5 | 6 | 6 | 8 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 4 | 4 | 6 | 5 | 6 | 7 | 6 | 5 |
Depreciation DepreciationCr | 18 | 18 | 19 | 16 | 18 | 19 | 23 | 20 | 22 | 22 | 24 | 23 |
PBT PBTCr | 0 | 33 | 44 | 34 | 20 | 63 | 48 | 30 | 27 | 86 | 59 | 35 |
| 0 | 9 | 11 | 9 | 5 | 16 | 13 | 8 | 7 | 22 | 15 | 9 | |
| 0 | 25 | 33 | 25 | 14 | 46 | 35 | 22 | 20 | 64 | 44 | 26 | |
Growth YoY PAT Growth YoY% | -97.8 | -48.5 | 42.8 | -19.4 | 4,368.8 | 86.7 | 7.0 | -12.5 | 40.4 | 37.0 | 26.0 | 17.8 |
NPM NPM% | 0.1 | 5.3 | 9.0 | 7.5 | 4.3 | 9.0 | 8.6 | 6.5 | 5.2 | 10.8 | 9.7 | 6.8 |
| 0.0 | 0.8 | 1.1 | 0.8 | 0.5 | 1.5 | 1.1 | 0.7 | 0.7 | 2.1 | 1.4 | 0.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 410 | 464 | 633 | 711 | 1,194 | 1,484 | 1,448 | 1,593 | 1,774 | 1,816 |
Growth Revenue Growth% | 13.3 | 36.5 | 12.4 | 67.9 | 24.3 | -2.4 | 10.0 | 11.4 | 13.7 | |
| 357 | 407 | 561 | 596 | 952 | 1,231 | 1,237 | 1,349 | 1,482 | 1,519 | |
| 53 | 57 | 72 | 116 | 242 | 254 | 211 | 244 | 292 | 297 | |
OPM OPM% | 12.9 | 12.3 | 11.4 | 16.3 | 20.3 | 17.1 | 14.6 | 15.3 | 16.4 | 16.4 |
| 18 | 26 | 36 | 4 | 2 | 3 | 5 | 15 | 23 | 25 | |
Interest Expense Interest ExpenseCr | 20 | 14 | 13 | 17 | 20 | 29 | 23 | 19 | 24 | 24 |
Depreciation DepreciationCr | 8 | 9 | 20 | 32 | 53 | 71 | 72 | 75 | 88 | 91 |
PBT PBTCr | 42 | 60 | 75 | 70 | 172 | 157 | 120 | 164 | 202 | 207 |
| 11 | 20 | 15 | 43 | 63 | 39 | 31 | 43 | 52 | 53 | |
PAT PATCr | 31 | 40 | 60 | 27 | 109 | 117 | 89 | 121 | 150 | 154 |
Growth PAT Growth% | 27.7 | 50.1 | -55.5 | 303.9 | 7.9 | -23.6 | 35.5 | 23.9 | 30.5 | |
NPM NPM% | 7.7 | 8.7 | 9.5 | 3.8 | 9.1 | 7.9 | 6.2 | 7.6 | 8.5 | 8.5 |
| 3,494.6 | 2.7 | 3.9 | 0.9 | 3.6 | 3.9 | 2.9 | 4.0 | 4.9 | 5.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 410 | 464 | 633 | 711 | 1,194 | 1,484 | 1,448 | 1,593 | 1,774 | 1,816 |
Growth Revenue Growth% | 13.3 | 36.5 | 12.4 | 67.9 | 24.3 | -2.4 | 10.0 | 11.4 | 13.7 | |
| 357 | 407 | 561 | 596 | 952 | 1,231 | 1,237 | 1,349 | 1,482 | 1,519 | |
| 53 | 57 | 72 | 116 | 242 | 254 | 211 | 244 | 292 | 297 | |
OPM OPM% | 12.9 | 12.3 | 11.4 | 16.3 | 20.3 | 17.1 | 14.6 | 15.3 | 16.4 | 16.4 |
| 18 | 26 | 36 | 4 | 2 | 3 | 5 | 15 | 23 | 25 | |
Interest Expense Interest ExpenseCr | 20 | 14 | 13 | 17 | 20 | 29 | 23 | 19 | 24 | 24 |
Depreciation DepreciationCr | 8 | 9 | 20 | 32 | 53 | 71 | 72 | 75 | 88 | 91 |
PBT PBTCr | 42 | 60 | 75 | 70 | 172 | 157 | 120 | 164 | 202 | 207 |
| 11 | 20 | 15 | 43 | 63 | 39 | 31 | 43 | 52 | 53 | |
PAT PATCr | 31 | 40 | 60 | 27 | 109 | 117 | 89 | 121 | 150 | 154 |
Growth PAT Growth% | 27.7 | 50.1 | -55.5 | 303.9 | 7.9 | -23.6 | 35.5 | 23.9 | 30.5 | |
NPM NPM% | 7.7 | 8.7 | 9.5 | 3.8 | 9.1 | 7.9 | 6.2 | 7.6 | 8.5 | 8.5 |
| 3,494.6 | 2.7 | 3.9 | 0.9 | 3.6 | 3.9 | 2.9 | 4.0 | 4.9 | 5.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 152 | 152 | 152 | 152 | 153 | 153 | 153 |
Reserves ReservesCr | 160 | 203 | 133 | 161 | 275 | 400 | 499 | 604 | 753 |
| 222 | 215 | 271 | 263 | 380 | 455 | 276 | 329 | 371 | |
| 13 | 20 | 97 | 106 | 152 | 169 | 169 | 220 | 189 | |
| 395 | 439 | 652 | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 | |
| 218 | 232 | 391 | 383 | 605 | 748 | 663 | 720 | 879 | |
| 177 | 206 | 261 | 299 | 356 | 428 | 433 | 585 | 588 | |
| 395 | 439 | 652 | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 152 | 152 | 152 | 152 | 153 | 153 | 153 |
Reserves ReservesCr | 160 | 203 | 133 | 161 | 275 | 400 | 499 | 604 | 753 |
| 222 | 215 | 271 | 263 | 380 | 455 | 276 | 329 | 371 | |
| 13 | 20 | 97 | 106 | 152 | 169 | 169 | 220 | 189 | |
| 395 | 439 | 652 | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 | |
| 218 | 232 | 391 | 383 | 605 | 748 | 663 | 720 | 879 | |
| 177 | 206 | 261 | 299 | 356 | 428 | 433 | 585 | 588 | |
| 395 | 439 | 652 | 682 | 960 | 1,176 | 1,097 | 1,305 | 1,467 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -43 | 22 | -21 | 125 | 18 | 126 | 264 | 235 | 135 | |
| -55 | -23 | -55 | -9 | -34 | -70 | -74 | -155 | -55 | |
| 97 | 1 | 89 | -129 | 16 | -33 | -192 | -85 | -94 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 13 | -14 | -1 | 24 | -2 | -4 | -13 |
Free Cash Flow Free Cash FlowCr | -77 | -1 | -128 | 70 | -15 | 60 | 220 | 176 | 46 |
CFO To PAT CFO To PAT% | -136.4 | 55.7 | -34.6 | 464.1 | 16.5 | 108.0 | 295.7 | 194.1 | 89.8 |
CFO To EBITDA CFO To EBITDA% | -81.1 | 39.0 | -29.1 | 107.9 | 7.4 | 49.9 | 125.5 | 96.6 | 46.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -43 | 22 | -21 | 125 | 18 | 126 | 264 | 235 | 135 | |
| -55 | -23 | -55 | -9 | -34 | -70 | -74 | -155 | -55 | |
| 97 | 1 | 89 | -129 | 16 | -33 | -192 | -85 | -94 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 13 | -14 | -1 | 24 | -2 | -4 | -13 |
Free Cash Flow Free Cash FlowCr | -77 | -1 | -128 | 70 | -15 | 60 | 220 | 176 | 46 |
CFO To PAT CFO To PAT% | -136.4 | 55.7 | -34.6 | 464.1 | 16.5 | 108.0 | 295.7 | 194.1 | 89.8 |
CFO To EBITDA CFO To EBITDA% | -81.1 | 39.0 | -29.1 | 107.9 | 7.4 | 49.9 | 125.5 | 96.6 | 46.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,164 | 6,552 | 7,036 | 6,702 | 6,461 | |||||
Price To Earnings Price To Earnings | 86.9 | 73.3 | 58.0 | 44.7 | 41.9 | |||||
Price To Sales Price To Sales | 6.8 | 4.5 | 4.4 | 3.8 | 3.6 | |||||
Price To Book Price To Book | 18.4 | 10.1 | 9.3 | 7.4 | 7.1 | |||||
EV To EBITDA EV To EBITDA | 41.3 | 31.8 | 29.8 | 23.8 | 22.6 | |||||
GPM GPM% | 32.1 | 33.4 | 29.3 | 37.5 | 41.8 | 40.3 | 43.2 | 43.0 | 43.1 | 43.1 |
OPM OPM% | 12.9 | 12.3 | 11.4 | 16.3 | 20.3 | 17.1 | 14.6 | 15.3 | 16.4 | 16.4 |
NPM NPM% | 7.7 | 8.7 | 9.5 | 3.8 | 9.1 | 7.9 | 6.2 | 7.6 | 8.5 | 8.5 |
ROCE ROCE% | 21.7 | 22.9 | 17.1 | 17.8 | 26.7 | 20.9 | 17.3 | 18.5 | 19.8 | 19.8 |
ROE ROE% | 19.6 | 19.7 | 21.2 | 8.6 | 25.4 | 21.2 | 13.7 | 16.0 | 16.6 | 16.6 |
ROA ROA% | 8.0 | 9.2 | 9.3 | 3.9 | 11.3 | 10.0 | 8.2 | 9.3 | 10.2 | 10.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 10,164 | 6,552 | 7,036 | 6,702 | 6,461 | |||||
Price To Earnings Price To Earnings | 86.9 | 73.3 | 58.0 | 44.7 | 41.9 | |||||
Price To Sales Price To Sales | 6.8 | 4.5 | 4.4 | 3.8 | 3.6 | |||||
Price To Book Price To Book | 18.4 | 10.1 | 9.3 | 7.4 | 7.1 | |||||
EV To EBITDA EV To EBITDA | 41.3 | 31.8 | 29.8 | 23.8 | 22.6 | |||||
GPM GPM% | 32.1 | 33.4 | 29.3 | 37.5 | 41.8 | 40.3 | 43.2 | 43.0 | 43.1 | 43.1 |
OPM OPM% | 12.9 | 12.3 | 11.4 | 16.3 | 20.3 | 17.1 | 14.6 | 15.3 | 16.4 | 16.4 |
NPM NPM% | 7.7 | 8.7 | 9.5 | 3.8 | 9.1 | 7.9 | 6.2 | 7.6 | 8.5 | 8.5 |
ROCE ROCE% | 21.7 | 22.9 | 17.1 | 17.8 | 26.7 | 20.9 | 17.3 | 18.5 | 19.8 | 19.8 |
ROE ROE% | 19.6 | 19.7 | 21.2 | 8.6 | 25.4 | 21.2 | 13.7 | 16.0 | 16.6 | 16.6 |
ROA ROA% | 8.0 | 9.2 | 9.3 | 3.9 | 11.3 | 10.0 | 8.2 | 9.3 | 10.2 | 10.2 |
Documents — Campus Activewear Ltd
Concall Transcript Summaries — Campus Activewear Ltd