Khadim India Ltd
Khadim’s, established in 1981 as S.N. Footwear Industries Private Limited was involved in the whole-selling and distribution of branded basic utility footwear. From 1993, it forayed into retailing and emerged as a popular fashion footwear brand. Its business objective is ‘Fashion for Everyone’, and it has an identity as an ‘affordable fashion brand. #
Brand Reputation
It is the 2nd largest footwear retailer in India
Largest presence in East India
One of the top 3 players in South India
Largest footwear retail franchise network in India.#
- Market Cap ₹ 247 Cr.
- Current Price ₹ 137
- High / Low ₹ 187 / 76.6
- Stock P/E
- Book Value ₹ 103
- Dividend Yield 0.00 %
- ROCE -0.09 %
- ROE -11.6 %
- Face Value ₹ 10.0
Pros
- No pros found. Suggest something.
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 10.90% over past five years.
- Company has a low return on equity of 3.52% for last 3 years.
Peer comparison
Sector: Leather Industry: Leather / Leather Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|
359 | 460 | 535 | 611 | 749 | 799 | 772 | 514 | |
321 | 446 | 482 | 544 | 671 | 740 | 737 | 534 | |
Operating Profit | 38 | 14 | 53 | 67 | 77 | 59 | 35 | -19 |
OPM % | 11% | 3% | 10% | 11% | 10% | 7% | 5% | -4% |
Other Income | 3 | 6 | 4 | 4 | 9 | 6 | 6 | 16 |
Interest | 17 | 19 | 15 | 15 | 14 | 14 | 33 | 27 |
Depreciation | 7 | 19 | 16 | 16 | 16 | 18 | 42 | 41 |
Profit before tax | 17 | -19 | 26 | 41 | 57 | 33 | -34 | -71 |
Tax % | 34% | 2% | 2% | 24% | 33% | 36% | 8% | |
Net Profit | 11 | -19 | 25 | 31 | 38 | 21 | -31 | -64 |
EPS in Rs | 9.04 | -10.79 | 14.59 | 17.71 | 21.10 | 11.78 | -17.37 | -35.79 |
Dividend Payout % | 11% | 0% | 0% | 0% | 5% | 8% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 11% |
3 Years: | 8% |
TTM: | -37% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -12% |
3 Years: | % |
TTM: | -532% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -42% |
1 Year: | 41% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 8% |
3 Years: | 4% |
Last Year: | -12% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|
12 | 17 | 17 | 17 | 18 | 18 | 18 | 18 | |
Reserves | 84 | 112 | 137 | 167 | 251 | 270 | 216 | 167 |
Borrowings | 163 | 133 | 114 | 109 | 68 | 109 | 287 | 274 |
91 | 83 | 84 | 112 | 153 | 153 | 178 | 178 | |
Total Liabilities | 350 | 346 | 352 | 405 | 490 | 550 | 698 | 636 |
123 | 149 | 144 | 121 | 126 | 132 | 277 | 245 | |
CWIP | 23 | 2 | 1 | 3 | 1 | 2 | 1 | 1 |
Investments | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
201 | 195 | 207 | 281 | 362 | 416 | 421 | 390 | |
Total Assets | 350 | 346 | 352 | 405 | 490 | 550 | 698 | 636 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|
50 | 50 | 31 | 14 | -11 | 57 | ||
-11 | -11 | -19 | -6 | -15 | -15 | ||
-34 | -34 | -13 | 40 | -17 | -26 | ||
Net Cash Flow | 5 | 5 | -1 | 48 | -43 | 16 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|
ROCE % | 15% | 20% | 22% | 13% | -0% | ||
Debtor Days | 16 | 19 | 24 | 46 | 62 | 61 | 56 |
Inventory Turnover | 3.22 | 3.56 | 3.97 | 3.64 | 3.14 |
Documents
Recent announcements
- Announcement under Regulation 30 (LODR)-Credit Rating 8 Apr
- Announcement under Regulation 30 (LODR)-Newspaper Publication 7 Apr
- Shareholder Meeting / Postal Ballot-Notice of Postal Ballot 6 Apr
- Disclosure Under Regulation 30 Of SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015 With Respect To Change Of Logo Of The Company 26 Mar
- Disclosure Pursuant To Regulation 30 Of SEBI (Listing Obligations And Disclosure Requirements) Regulations, 2015 26 Mar
View all