Khadim India Limited KHADIM NSE

Consumer Cyclical · Footwear & Accessories · India

https://www.khadims.com

Khadim India Limited manufactures, wholesales, and retails footwear in India. The company offers formal, casual, sports, school, and labour shoes; sandals and floaters, slippers and flip-flops, flats, heels, and ballerina, as well as accessories that include backpack, crossbody bag, handbag, laptop bag, minaudiere, mini bag, portfolio bag, purse, school and sling bags It offers its products under the Khadim's, British Walkers, Lazard, Turk, Pro, Sharon, Cleo, Waves, Softouch, Adrianna, Pedro, and Bonito brands for men, women, and children. The company also sells its products online. It also exports its products. The company was formerly known as Khadim Chain Stores Limited and changed its name to Khadim India Limited in August 2005. Khadim India Limited was incorporated in 1981 and is based in Kolkata, India.

Market & Price

Market Cap

₹186.96 Cr

Current Price

₹101.73

High / Low (52W)

₹309.75 / ₹78.59

Beta

0.22

Valuation

Stock P/E

24.05

Industry PE

26.67

Forward P/E

7.02

PEG Ratio

Book Value

₹90.87

Price to Book

1.12

P/S

0.51

EV/EBITDA

8.67

Dividend Yield

Profitability & Returns

ROCE

11.12%

ROE

1.48%

ROA

2.13%

Profit Margin

0.84%

Op Margin

6.37%

EPS (Latest Qtr)

₹-0.09

EPS (TTM)

₹4.23

Balance Sheet & Liquidity

Debt/Equity

1.49

Quick Ratio

0.77

Current Ratio

1.38

Debt

₹249.15 Cr

Total Assets

₹761.17 Cr

Current Assets

₹488.61 Cr

Working Capital

₹147.98 Cr

Ownership

Promoter Holding

65.20%

Chg in Prom Hold

0.27%

FII / Inst Holding

1.25%

Chg in FII Hold

Financial Snapshot

Enterprise Value

₹425.61 Cr

Total Revenue (TTM)

₹367.09 Cr

EBITDA

₹49.06 Cr

Free Cash Flow

₹67.39 Cr

Operating Cash Flow

₹25.69 Cr

Shares Outstanding

₹1.84 Cr

Gross Margin

48.94%

Payout Ratio

0.00%

Growth (CAGR)

Revenue 5Y

-10.74%

Profit 5Y

-7.71%

Revenue (YoY)

-10.90%

Earnings (YoY)

-18.00%

PROS

Generates positive free cash flow.

CONS

Revenue declined at -10.7% CAGR over 5 years.
Earnings shrank at -7.7% CAGR over 5 years.
Trading 67.2% below its 52-week high.
In a downtrend (50-DMA below 200-DMA).

* The pros and cons are auto-generated from financial metrics.

Price Chart

NSE TradingView Screener.in

Fundamental Growth

Period: Metric:

Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).

Peer comparison

Peer companies in the same sector (Consumer Cyclical).

#	Name	CMP ₹	P/E	Mkt Cap	Div Yld %	ROCE %	ROE %	Rev CAGR 5Y %	Profit CAGR 5Y %
1	KHADIM Khadim India Limited NSE	101.73	24.05	₹186.96 Cr	-	11.12%	1.48%	-10.74%	-7.71%
2	MARUTI Maruti Suzuki India Limited NIFTY50NSEAI	13,127.00	28.09	₹4.13 L Cr	1.07%	17.22%	14.43%	16.60%	21.11%
3	M&M Mahindra & Mahindra Limited NIFTY50NSEAI	3,045.60	20.00	₹3.66 L Cr	1.08%	17.26%	18.75%	18.44%	18.48%
4	TITAN Titan Company Limited NIFTY50NSE	4,074.90	71.43	₹3.61 L Cr	0.27%	38.43%	37.13%	23.83%	16.00%
5	ETERNAL Eternal Limited NSEAITECH	250.58	626.45	₹2.30 L Cr	-	2.87%	1.19%	97.70%	45.90%
6	EICHERMOT Eicher Motors Limited NIFTY50NSEAI	7,177.00	35.71	₹1.97 L Cr	0.98%	26.43%	23.77%	17.47%	23.70%
7	TVSMOTOR TVS Motor Company Limited NSE	3,355.70	52.91	₹1.59 L Cr	0.36%	28.86%	31.62%	26.91%	31.46%
8	HYUNDAI HYUNDAI MOTOR INDIA LTD NSE	1,924.00	28.82	₹1.56 L Cr	1.09%	32.62%	29.92%	5.50%	4.87%
9	MOTHERSON Samvardhana Motherson International Limited NSEAI	145.74	39.82	₹1.53 L Cr	0.41%	11.82%	10.11%	17.10%	37.17%

Quarterly Results

Figures in INR.

Metric	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Revenue	-	110.23 Cr	-61.02 Cr	95.70 Cr	101.60 Cr	86.24 Cr
Cost of Revenue	-	52.11 Cr	-62.33 Cr	50.07 Cr	53.73 Cr	43.17 Cr
Gross Profit	-	58.12 Cr	1.31 Cr	45.63 Cr	47.87 Cr	43.07 Cr
Operating Expenses	-	49.34 Cr	-20.60 Cr	40.08 Cr	40.79 Cr	38.75 Cr
Operating Income	-	8.78 Cr	21.92 Cr	5.55 Cr	7.08 Cr	4.32 Cr
EBITDA	-	20.37 Cr	18.34 Cr	14.84 Cr	15.64 Cr	13.04 Cr
Interest Expense	-	6.15 Cr	2.12 Cr	6.60 Cr	6.69 Cr	6.47 Cr
Pretax Income	-	6.95 Cr	16.21 Cr	1.47 Cr	2.25 Cr	-19.00 L
Tax Provision	-	67.80 L	1.09 Cr	62.10 L	57.50 L	-1.30 L
Net Income	-	1.16 Cr	92.20 L	85.10 L	1.67 Cr	-17.70 L
Diluted EPS	1.27	0.63	-	0.46	0.91	-0.09

Profit & Loss (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Revenue	581.66 Cr	649.44 Cr	422.06 Cr	413.63 Cr
Cost of Revenue	393.16 Cr	403.81 Cr	207.01 Cr	190.83 Cr
Gross Profit	188.51 Cr	245.63 Cr	215.04 Cr	222.80 Cr
Operating Expenses	170.36 Cr	207.74 Cr	165.76 Cr	180.26 Cr
Operating Income	18.15 Cr	37.89 Cr	49.29 Cr	42.54 Cr
EBITDA	64.06 Cr	89.97 Cr	93.31 Cr	87.27 Cr
Interest Expense	22.73 Cr	29.06 Cr	25.71 Cr	24.88 Cr
Pretax Income	7.75 Cr	22.54 Cr	27.16 Cr	21.88 Cr
Tax Provision	1.31 Cr	5.06 Cr	3.87 Cr	2.62 Cr
Net Income	6.44 Cr	17.48 Cr	6.28 Cr	5.06 Cr
Diluted EPS	3.58	9.73	3.49	2.76

Compounded Sales Growth

5 Years:	-10.74%
1 Year:	-10.90%

Compounded Profit Growth

5 Years:	-7.71%
1 Year:	-18.00%

Stock Price Performance

1 Year:	-65.79%
6 Months:	-49.94%
3 Months:	-25.63%
1 Month:	+0.04%

Balance Sheet (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total Assets	651.10 Cr	735.03 Cr	731.52 Cr	761.17 Cr
Current Assets	400.06 Cr	444.43 Cr	443.57 Cr	488.61 Cr
Cash & Equivalents	3.11 Cr	6.43 Cr	5.55 Cr	8.13 Cr
Inventory	167.93 Cr	180.42 Cr	193.64 Cr	216.88 Cr
Receivables	133.11 Cr	187.55 Cr	184.70 Cr	221.07 Cr
Total Liabilities	443.56 Cr	509.81 Cr	491.91 Cr	509.83 Cr
Current Liabilities	328.22 Cr	328.62 Cr	310.80 Cr	340.63 Cr
Long Term Debt	14.84 Cr	11.85 Cr	6.25 Cr	11.01 Cr
Total Debt	242.32 Cr	309.77 Cr	320.58 Cr	295.36 Cr
Total Equity	207.53 Cr	225.22 Cr	239.61 Cr	251.35 Cr
Shares Outstanding	1.80 Cr	1.80 Cr	1.81 Cr	1.84 Cr

Cash Flows (Annual)

Figures in INR.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Operating Cash Flow	30.61 Cr	39.38 Cr	51.46 Cr	67.07 Cr
Investing Cash Flow	-13.83 Cr	19.87 Cr	-9.53 Cr	-8.88 Cr
Financing Cash Flow	-41.78 Cr	-62.80 Cr	-50.51 Cr	-41.53 Cr
Capital Expenditure	-8.28 Cr	-15.02 Cr	-10.42 Cr	-11.94 Cr
Free Cash Flow	22.34 Cr	24.36 Cr	41.04 Cr	55.13 Cr
Net Change in Cash	-25.00 Cr	-3.55 Cr	-8.58 Cr	16.66 Cr

Ratios (Annual)

Figures in %.

Metric	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Gross Margin %	32.4%	37.8%	51.0%	53.9%
Operating Margin %	3.1%	5.8%	11.7%	10.3%
Net Margin %	1.1%	2.7%	1.5%	1.2%
ROE %	3.1%	7.8%	2.6%	2.0%
ROCE %	5.6%	9.3%	11.7%	10.1%

Shareholding Pattern

Insiders

65.20%

Institutions

1.25%

Public Float

3.60%

Analyst View

Loading analyst coverage…

Latest News

Recent headlines for KHADIM

No recent headlines available.

KHADIM · Consumer Cyclical