Khadim India Ltd

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

Khadim India Ltd

₹ 100 0.73%
04 Jun - close price
khadims.com BSE: 540775 NSE: KHADIM
About

Incorporated in 1981, Khadim India Ltd is in manufacturing / retail business of footwear and accessories[1]

Key Points

Business Overview:[1]
KHL is in the business of Retail & Distribution of Footwears. It is the 2nd largest footwear retailer in India with a retail presence across 28 states & 4 union territories. Company is one of the top 3 players in South India.[2][3]

Website BSE NSE
  • Market Cap ₹ 185 Cr.
  • Current Price ₹ 100
  • High / Low ₹ 311 / 77.5
  • Stock P/E 44.2
  • Book Value ₹ 90.8
  • Dividend Yield 0.00 %
  • ROCE 6.87 %
  • ROE 2.00 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.11 times its book value

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 -10.1% over past five years.
  • Company has a low return on equity of 2.35% over last 3 years.
  • Company has high debtors of 185 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

Consumer Discretionary Consumer Durables Consumer Durables Footwear

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
159.21 157.98 157.09 156.20 93.55 104.10 160.58 110.24 93.80 95.70 101.60 86.24 83.56
142.80 139.70 139.43 137.99 73.40 86.66 141.26 94.18 77.80 83.37 87.81 75.17 71.65
Operating Profit 16.41 18.28 17.66 18.21 20.15 17.44 19.32 16.06 16.00 12.33 13.79 11.07 11.91
OPM % 10.31% 11.57% 11.24% 11.66% 21.54% 16.75% 12.03% 14.57% 17.06% 12.88% 13.57% 12.84% 14.25%
6.53 1.53 2.60 1.78 -3.96 -2.63 1.84 -0.79 -1.54 2.52 1.86 1.97 2.61
Interest 7.91 7.49 7.82 7.54 7.01 6.42 7.58 6.15 6.03 6.60 6.69 6.47 6.48
Depreciation 9.91 10.10 10.29 9.98 6.98 7.28 10.37 7.28 6.82 6.77 6.71 6.75 6.57
Profit before tax 5.12 2.22 2.15 2.47 2.20 1.11 3.21 1.84 1.61 1.48 2.25 -0.18 1.47
Tax % 15.82% 25.68% 16.74% 26.32% 52.27% 41.44% 26.48% 36.41% 37.27% 41.89% 25.78% -5.56% 47.62%
4.31 1.65 1.79 1.83 1.05 0.66 2.36 1.17 1.01 0.86 1.68 -0.17 0.77
EPS in Rs 2.39 0.92 0.99 1.02 0.58 0.36 1.28 0.64 0.55 0.47 0.91 -0.09 0.42
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
460 535 611 749 799 772 626 591 660 426 418 367
448 482 544 670 740 737 619 540 586 351 348 318
Operating Profit 12 53 67 79 59 35 7 51 75 75 70 49
OPM % 3% 10% 11% 10% 7% 5% 1% 9% 11% 18% 17% 13%
7 4 4 8 6 6 16 14 17 -9 -4 9
Interest 19 15 15 14 14 33 27 24 31 28 29 26
Depreciation 19 16 16 16 18 42 39 34 38 28 29 27
Profit before tax -19 26 41 57 33 -34 -43 8 23 10 8 5
Tax % -2% 2% 24% 33% 36% -8% -24% 17% 22% 38% 34% 38%
-19 25 31 38 21 -31 -33 6 18 6 5 3
EPS in Rs -10.79 14.59 17.71 21.06 11.76 -17.34 -18.29 3.59 9.73 3.49 2.83 1.71
Dividend Payout % 0% 0% 0% 5% 8% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -4%
5 Years: -10%
3 Years: -18%
TTM: -12%
Compounded Profit Growth
10 Years: -17%
5 Years: 16%
3 Years: -35%
TTM: -23%
Stock Price CAGR
10 Years: %
5 Years: -5%
3 Years: -19%
1 Year: -58%
Return on Equity
10 Years: 3%
5 Years: 4%
3 Years: 2%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 17 17 17 18 18 18 18 18 18 18 18 18
Reserves 112 137 167 251 270 216 183 190 207 222 233 149
133 114 109 68 109 287 244 242 310 321 295 249
83 84 112 153 153 178 185 201 200 171 214 130
Total Liabilities 346 352 405 490 550 698 630 651 735 732 761 547
149 144 121 126 132 277 230 201 244 244 226 155
CWIP 2 1 3 1 2 1 1 1 1 0 0 0
Investments 0 1 0 0 0 0 0 0 0 0 0 0
195 207 281 362 416 421 400 449 491 488 535 392
Total Assets 346 352 405 490 550 698 630 651 735 732 761 547

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
50 50 31 14 -11 57 48 31 39 52 67 26
-11 -11 -19 -6 -15 -15 -2 -14 20 -10 -9 -9
-34 -34 -13 40 -17 -26 -45 -42 -63 -51 -42 -43
Net Cash Flow 5 5 -1 48 -43 16 1 -25 -4 -9 17 -26
Free Cash Flow 41 41 13 5 -35 41 45 22 49 42 55 16
CFO/OP 446% 100% 60% 38% 11% 171% 671% 58% 51% 70% 96% 57%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 19 24 46 62 61 56 70 82 104 158 193 185
Inventory Days 133 110 112 99 114 126 169 165 172 341 415 251
Days Payable 67 62 88 102 97 118 200 177 172 275 377 220
Cash Conversion Cycle 85 72 70 60 78 65 39 70 103 225 231 216
Working Capital Days -23 -12 7 43 49 25 30 38 56 99 118 87
ROCE % 15% 20% 22% 13% -0% -3% 8% 10% 10% 9% 7%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Number of Brand Retail Stores
Number

Log in to view insights

Please log in to see hidden values.

Login
Number of COCO Retail Stores
Number
Number of Franchise Stores
Number
Number of Distributors (Distribution Business)
Number
Revenue Contribution from Sub-brands
Percentage
Average Selling Price (ASP) - Retail COO
INR
Average Selling Price (ASP) - Consolidated
INR
Total Footwear Sales Volume (Continuing Retail Operations)
Million Pairs
Total Footwear Sales Volume (Retail + Distribution)
Million Pairs

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
60.28% 60.28% 60.28% 60.64% 60.09% 59.83% 59.83% 59.83% 59.86% 59.86% 59.86% 59.88%
0.00% 0.00% 0.01% 0.10% 0.02% 0.00% 0.00% 0.02% 0.00% 0.01% 0.31% 1.06%
5.87% 5.67% 6.37% 6.66% 6.77% 6.55% 6.34% 5.77% 5.18% 3.21% 2.55% 1.31%
33.86% 34.06% 33.35% 32.60% 33.13% 33.62% 33.83% 34.38% 34.97% 36.92% 37.28% 37.76%
No. of Shareholders 39,11238,77036,78934,85533,90533,46232,59532,04432,33433,75234,05534,640

* 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