Khadim India Ltd - Stock Valuation and Financial Performance

BSE: 540775 | NSE: KHADIM | Footwear | Small Cap

Khadim India Share Price

286.15 0.20 0.07%
as on 21-Feb'25 16:59

DeciZen - make an informed investing decision on Khadim India

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Khadim India stock performance -
286.15 -89.00-24.00% past year

Price Chart, Live Stock Chart, Technical Chart of
P/E Ratio (SA):
100.44
Market Cap:
525.9 Cr.
52-wk low:
260.1
52-wk high:
445

Is Khadim India Ltd an attractive stock to invest in?

1. Is Khadim India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Khadim India Ltd is a average quality company.

2. Is Khadim India Ltd undervalued or overvalued?

The key valuation ratios of Khadim India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Khadim India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Khadim India Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Khadim India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Khadim India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE %
0.5%15.6%19.7%22.5%12.8%-0.4%-5%10%15.9%12%-
Value Creation
Index
-1.00.10.40.6-0.1-1.0-1.4-0.30.1-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 460535611749799772626591660615618
Sales YoY Gr.-16.2%14.2%22.6%6.7%-3.4%-18.9%-5.6%11.7%-6.9%-
Adj EPS -12.114.818.120.111.7-17-17.54.48.73.72.9
YoY Gr.-NA22.2%11.2%-41.8%-245.6%NANA98.4%-58.1%-
BVPS (₹) 74.789.3106.3149.2159.6129.5111.3115124.8130.5136.4
Adj Net
Profit
-2125.631.336.121-30.6-31.47.915.76.65
Cash Flow from Ops. 4.549.930.914.1-10.757.147.930.639.451.5-
Debt/CF from Ops. 29.82.33.54.9-10.222.24.132.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.3%-5.1%-0.6%-6.9%
Adj EPS NA-20.7%NA-58.1%
BVPS6.4%-4%5.5%4.5%
Share Price - 17.9% 5.7% -22.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-20.718.118.5167.6-11.7-14.43.97.22.92.1
Op. Profit
Mgn %
3.210.110.910.57.44.51.18.711.312.111.1
Net Profit
Mgn %
-4.64.85.14.82.6-4-51.32.41.10.9
Debt to
Equity
10.70.60.30.40.50.50.60.50.5-
Working Cap
Days
164134144160187210245261258289143
Cash Conv.
Cycle
67534846586763627911440

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.52

Return on Equity has declined versus last 3 years average to 2.10%

Sales growth has been subdued in last 3 years -0.60%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -1.90%

Latest Financials - Khadim India Ltd.

Standalone Consolidated
TTM EPS (₹) 2.9 2.8
TTM Sales (₹ Cr.) 618 618
BVPS (₹.) 136.4 136.2
Reserves (₹ Cr.) 232 232
P/BV 2.10 2.10
PE 100.44 101.86
From the Market
52 Week Low / High (₹) 260.05 / 445.00
All Time Low / High (₹) 60.20 / 862.00
Market Cap (₹ Cr.) 526
Equity (₹ Cr.) 18.4
Face Value (₹) 10
Industry PE 55.7

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 144 -9.8154 -2.6161 2.2160 2.5
Adj EPS (₹) 0.6 -75.80.4 -60.91.3 290.6 -37.3
Op. Profit Mgn % 11.72 142 bps11.30 -27 bps12.03 79 bps9.25 -241 bps
Net Profit Mgn % 0.73 -198 bps0.43 -61 bps1.47 33 bps0.73 -44 bps

Management X-Ray of Khadim India:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:59.83%Institutions:6.33%Non-Institutions:33.84%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Sep22Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec240%10%20%30%40%50%60%70%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Khadim India

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Khadim India

Adj EPS (Rs.)

Price Chart, Live Stock Chart, Technical Chart of

Sales (Cr.)

Price Chart, Live Stock Chart, Technical Chart of

ROE (%)

Price Chart, Live Stock Chart, Technical Chart of

ROCE (%)

Price Chart, Live Stock Chart, Technical Chart of
Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Bata india 1,297.7 33.5 (2.7%) Small Cap 3,479 27.1 8.4 46.6 10.6
Relaxo Footwears 443.3 -1.1 (-0.3%) Small Cap 2,914 7.1 6.8 63 5.4
Campus Activewear 274.7 8 (3%) Small Cap 1,448 3.9 6.2 68.5 11
Liberty Shoes 343.3 -7.6 (-2.2%) Small Cap 637 7.6 2.3 46.2 2.8
Khadim India 286.2 0.2 (0.1%) Small Cap 615 2.9 1.1 100.4 2.1
Mirza International 33.3 -0 (-0.1%) Small Cap 603 -0.1 2.3 - 1
Superhouse 182.1 -0.7 (-0.4%) Small Cap 521 12.9 1.4 14.2 0.5
Lehar Footwears 239.7 -0.6 (-0.3%) Small Cap 194 4 3.3 60.3 5.1
Mayur Leather Prod 6.7 0 (0%) Small Cap 0.2 -2.9 -261.2 - -
NB Footwear 14.3 -0.8 (-5%) Small Cap 0 -0.1 - - -8.2
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales460535611749799772626591660615
Operating Expenses 445481545671740738621542585541
Manufacturing Costs33394657707762646968
Material Costs312336371465496491446371383336
Employee Cost 46455565727361577272
Other Costs 546172841029653496165
Operating Profit 1554667759345497574
Operating Profit Margin (%) 3.2%10.0%10.8%10.3%7.4%4.4%0.8%8.3%11.3%12.0%
Other Income 6459671816179
Interest 20161514143327243134
Depreciation 19161616184239343840
Exceptional Items 0000000000
Profit Before Tax -1926415733-34-438238
Tax 01101912-3-10152
Profit After Tax -1925313821-31-336186
PAT Margin (%) -4.1%4.7%5.0%5.1%2.6%-4.0%-5.3%1.1%2.7%1.0%
Adjusted EPS (₹)-10.814.617.721.111.8-17.4-18.33.69.73.5
Dividend Payout Ratio (%)0%0%0%5%8%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 129154184268287233200207224237
Share Capital 17171718181818181818
Reserves 112137167250269215182189206218
Minority Interest0000000000
Debt12210510468109116101122115117
Long Term Debt17700001915126
Short Term Debt105981046810911682107103111
Trade Payables575790130132158167180181156
Others Liabilities 4848405160220168150227236
Total Liabilities 356364418518588727636658747745

Fixed Assets

Gross Block215219151156179363346331396416
Accumulated Depreciation667530304886116130152173
Net Fixed Assets149143121126132277230201244244
CWIP 2131211110
Investments 0100000000
Inventories114101114127155170141168180194
Trade Receivables243577127134119121133188185
Cash Equivalents 12191216984111417
Others Assets556490121157152140144121106
Total Assets 356364418518588727636658747745

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 4503114-115748313951
PBT -1926415733-34-438238
Adjustment 34302824297354475770
Changes in Working Capital -8-3-29-52-552036-25-41-26
Tax Paid -3-3-9-15-17-2111-1
Cash Flow From Investing Activity 11-11-19-6-15-15-2-1420-10
Capex -12-9-18-9-24-17-3-810-10
Net Investments 22-3-22711-6-30
Others 11111000131
Cash Flow From Financing Activity -13-34-1340-17-26-45-42-63-51
Net Proceeds from Shares 00050000000
Net Proceeds from Borrowing -21-11000024-4-4-5
Interest Paid -19-15-13-12-12-14-13-12-14-14
Dividend Paid 0000-2-20000
Others 27-712-4-10-56-26-45-32
Net Cash Flow 25-148-43161-25-4-9
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-18.3817.8118.1116.777.63-12.02-15.223.188.132.74
ROCE (%)0.4715.6419.6522.5412.82-0.35-4.989.9515.8711.97
Asset Turnover Ratio1.21.491.561.61.451.170.920.910.940.82
PAT to CFO Conversion(x)N/A210.37-0.52N/AN/A5.172.178.5
Working Capital Days
Receivable Days322033506060707889110
Inventory Days907364596477909596111
Payable Days7755708696108133171172183

Khadim India Ltd Stock News

Khadim India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Khadim India on 21-Feb-2025 16:59 is ₹286.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Feb-2025 16:59 the market cap of Khadim India stood at ₹525.9.
The latest P/E ratio of Khadim India as of 21-Feb-2025 16:59 is 100.4.
The latest P/B ratio of Khadim India as of 21-Feb-2025 16:59 is 2.10.
The 52-week high of Khadim India is ₹445.0 and the 52-week low is ₹260.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khadim India is ₹618.3 ( Cr.) .

About Khadim India Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Loading...
Hold on