Khadim India Ltd

Khadim India Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Khadim India Ltd

₹ 223 0.52%
09 Jun 12:36 p.m.
khadims.com BSE: 540775 NSE : KHADIM
About

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. [1]

Key Points

Brand Reputation
It is the 2nd largest footwear retailer in India. It has the largest presence in East India and is one of the top 3 players in South India. It is also the largest footwear retail franchise network in India. [1]

Website BSE NSE
  • Market Cap ₹ 401 Cr.
  • Current Price ₹ 223
  • High / Low ₹ 334 / 172
  • Stock P/E 22.9
  • Book Value ₹ 125
  • Dividend Yield 0.00 %
  • ROCE 10.5 %
  • ROE 8.09 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -2.48% over past five years.
  • Company has a low return on equity of -0.79% over last 3 years.
  • Debtor days have increased from 85.4 to 104 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Leather Industry: Leather / Leather Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
158.22 60.40 121.75 174.08 269.95 88.23 161.65 185.04 156.16 166.07 186.03 148.95 159.21
166.62 74.67 133.34 158.92 255.84 88.60 147.96 163.43 143.29 148.98 163.75 132.20 142.80
Operating Profit -8.40 -14.27 -11.59 15.16 14.11 -0.37 13.69 21.61 12.87 17.09 22.28 16.75 16.41
OPM % -5.31% -23.63% -9.52% 8.71% 5.23% -0.42% 8.47% 11.68% 8.24% 10.29% 11.98% 11.25% 10.31%
1.54 3.63 6.98 3.95 3.52 3.87 6.71 2.59 3.11 2.29 2.24 6.41 6.53
Interest 7.77 6.46 6.87 6.09 5.95 5.47 5.57 5.99 5.70 6.30 7.55 7.30 7.91
Depreciation 10.79 10.24 10.25 9.52 9.23 9.17 8.63 8.08 7.71 8.54 9.79 10.14 9.91
Profit before tax -25.42 -27.34 -21.73 3.50 2.45 -11.14 6.20 10.13 2.57 4.54 7.18 5.72 5.12
Tax % 21.87% -1.50% 2.72% -26.86% -371.02% 2.15% -4.52% 19.05% -3.89% 26.21% 30.08% 15.73% 15.82%
Net Profit -19.85 -27.76 -21.14 4.44 11.55 -10.89 6.48 8.20 2.67 3.35 5.02 4.82 4.31
EPS in Rs -11.05 -15.45 -11.76 2.47 6.43 -6.06 3.61 4.56 1.49 1.86 2.79 2.68 2.40
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
359 460 535 611 749 799 772 626 591 660
321 448 482 544 670 740 737 619 540 588
Operating Profit 38 12 53 67 79 59 35 7 51 73
OPM % 11% 3% 10% 11% 10% 7% 5% 1% 9% 11%
3 7 4 4 8 6 6 16 14 17
Interest 17 19 15 15 14 14 33 27 24 29
Depreciation 7 19 16 16 16 18 42 39 34 38
Profit before tax 17 -19 26 41 57 33 -34 -43 8 23
Tax % 34% 2% 2% 24% 33% 36% 8% 24% 17% 22%
Net Profit 11 -19 25 31 38 21 -31 -33 6 18
EPS in Rs 9.04 -10.79 14.59 17.71 21.10 11.78 -17.37 -18.32 3.59 9.74
Dividend Payout % 11% 0% 0% 0% 5% 8% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: -2%
3 Years: -5%
TTM: 12%
Compounded Profit Growth
10 Years: %
5 Years: -14%
3 Years: 37%
TTM: 114%
Stock Price CAGR
10 Years: %
5 Years: -23%
3 Years: 15%
1 Year: 13%
Return on Equity
10 Years: %
5 Years: -1%
3 Years: -1%
Last Year: 8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
12 17 17 17 18 18 18 18 18 18
Reserves 84 112 137 167 251 270 216 183 190 207
163 133 114 109 68 109 287 244 242 310
91 83 84 112 153 153 178 185 201 200
Total Liabilities 350 346 352 405 490 550 698 630 651 735
123 149 144 121 126 132 277 230 201 244
CWIP 23 2 1 3 1 2 1 1 1 0
Investments 3 0 1 0 0 0 0 0 0 0
201 195 207 281 362 416 421 400 449 491
Total Assets 350 346 352 405 490 550 698 630 651 735

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
50 50 31 14 -11 57 48 31 39
-11 -11 -19 -6 -15 -15 -2 -14 20
-34 -34 -13 40 -17 -26 -45 -42 -63
Net Cash Flow 5 5 -1 48 -43 16 1 -25 -4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 16 19 24 46 62 61 56 70 82 104
Inventory Days 179 133 110 112 99 114 126 169 352 172
Days Payable 85 67 62 88 102 97 118 200 377 172
Cash Conversion Cycle 110 85 72 70 60 78 65 39 57 103
Working Capital Days 83 61 54 69 77 99 90 90 114 128
ROCE % 15% 20% 22% 13% -0% -3% 8% 10%

Shareholding Pattern

Numbers in percentages

8 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
60.83 60.87 60.98 61.07 61.07 59.92 59.86 60.26 60.27 60.28 60.28 60.28
0.04 0.04 0.04 0.04 0.00 0.00 0.22 0.17 0.00 0.06 0.00 0.01
20.19 19.53 15.53 15.25 14.63 13.89 9.47 9.05 8.66 8.21 6.60 6.24
18.93 19.56 23.45 23.64 24.29 26.20 30.45 30.52 31.07 31.46 33.12 33.48

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls