Khadim India Ltd

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

Khadim India Ltd

₹ 365 -0.08%
22 Nov - 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][2]
KHL is in the business of Retail & Distribution of Footwears. It is the 2nd largest footwear retailer in India with a retail presence across 25 states & 5 union territories

Website BSE NSE
  • Market Cap ₹ 670 Cr.
  • Current Price ₹ 365
  • High / Low ₹ 445 / 281
  • Stock P/E 114
  • Book Value ₹ 136
  • Dividend Yield 0.00 %
  • ROCE 7.82 %
  • ROE 2.88 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 2.69 times its book value
  • 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 -5.11% over past five years.
  • Company has a low return on equity of 4.65% over last 3 years.

* 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

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
161.65 185.04 156.16 166.07 186.03 148.95 159.21 157.98 157.09 156.20 143.64 153.89 160.58
147.96 163.43 143.29 148.98 163.75 132.20 142.80 139.70 139.43 137.99 126.80 136.50 141.26
Operating Profit 13.69 21.61 12.87 17.09 22.28 16.75 16.41 18.28 17.66 18.21 16.84 17.39 19.32
OPM % 8.47% 11.68% 8.24% 10.29% 11.98% 11.25% 10.31% 11.57% 11.24% 11.66% 11.72% 11.30% 12.03%
6.71 2.59 3.11 2.29 2.24 6.41 6.53 1.53 2.60 1.78 3.11 1.52 1.84
Interest 5.57 5.99 5.70 6.30 7.55 7.30 7.91 7.49 7.82 7.54 8.46 7.74 7.58
Depreciation 8.63 8.08 7.71 8.54 9.79 10.14 9.91 10.10 10.29 9.98 10.08 10.26 10.37
Profit before tax 6.20 10.13 2.57 4.54 7.18 5.72 5.12 2.22 2.15 2.47 1.41 0.91 3.21
Tax % -4.52% 19.05% -3.89% 26.21% 30.08% 15.73% 15.82% 25.68% 16.74% 26.32% 26.24% 28.57% 26.48%
6.48 8.20 2.67 3.35 5.02 4.82 4.31 1.65 1.79 1.83 1.05 0.66 2.36
EPS in Rs 3.61 4.56 1.49 1.86 2.79 2.68 2.40 0.92 1.00 1.02 0.58 0.36 1.28
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 Mar 2024 TTM
359 460 535 611 749 799 772 626 591 660 615 614
321 448 482 544 670 740 737 619 540 586 541 543
Operating Profit 38 12 53 67 79 59 35 7 51 75 74 72
OPM % 11% 3% 10% 11% 10% 7% 5% 1% 9% 11% 12% 12%
3 7 4 4 8 6 6 16 14 17 9 8
Interest 17 19 15 15 14 14 33 27 24 31 34 31
Depreciation 7 19 16 16 16 18 42 39 34 38 40 41
Profit before tax 17 -19 26 41 57 33 -34 -43 8 23 8 8
Tax % 34% -2% 2% 24% 33% 36% -8% -24% 17% 22% 23%
11 -19 25 31 38 21 -31 -33 6 18 6 6
EPS in Rs 9.04 -10.79 14.59 17.71 21.10 11.78 -17.37 -18.32 3.59 9.74 3.49 3.24
Dividend Payout % 11% 0% 0% 0% 5% 8% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: -5%
3 Years: -1%
TTM: -1%
Compounded Profit Growth
10 Years: %
5 Years: -21%
3 Years: 30%
TTM: -53%
Stock Price CAGR
10 Years: %
5 Years: 14%
3 Years: 10%
1 Year: -5%
Return on Equity
10 Years: %
5 Years: -3%
3 Years: 5%
Last Year: 3%

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 Mar 2024 Sep 2024
Equity Capital 12 17 17 17 18 18 18 18 18 18 18 18
Reserves 84 112 137 167 251 270 216 183 190 207 219 231
163 133 114 109 68 109 287 244 242 310 321 322
91 83 84 112 153 153 178 185 201 200 174 247
Total Liabilities 350 346 352 405 490 550 698 630 651 735 732 819
123 149 144 121 126 132 277 230 201 244 244 246
CWIP 23 2 1 3 1 2 1 1 1 1 0 0
Investments 3 0 1 0 0 0 0 0 0 0 0 0
201 195 207 281 362 416 421 400 449 491 488 572
Total Assets 350 346 352 405 490 550 698 630 651 735 732 819

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 Mar 2024
50 50 31 14 -11 57 48 31 39 52
-11 -11 -19 -6 -15 -15 -2 -14 20 -10
-34 -34 -13 40 -17 -26 -45 -42 -63 -51
Net Cash Flow 5 5 -1 48 -43 16 1 -25 -4 -9

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 Mar 2024
Debtor Days 16 19 24 46 62 61 56 70 82 104 110
Inventory Days 179 133 110 112 99 114 126 169 165 172 210
Days Payable 85 67 62 88 102 97 118 200 177 172 169
Cash Conversion Cycle 110 85 72 70 60 78 65 39 70 103 151
Working Capital Days 83 61 54 69 77 99 90 90 117 128 152
ROCE % 15% 20% 22% 13% -0% -3% 8% 10% 8%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
59.86% 60.26% 60.27% 60.28% 60.28% 60.28% 60.28% 60.28% 60.28% 60.64% 60.09% 59.83%
0.22% 0.17% 0.00% 0.06% 0.00% 0.01% 0.00% 0.00% 0.01% 0.10% 0.02% 0.00%
9.47% 9.05% 8.66% 8.21% 6.60% 6.24% 5.87% 5.67% 6.37% 6.66% 6.77% 6.55%
30.45% 30.52% 31.07% 31.46% 33.12% 33.48% 33.86% 34.06% 33.35% 32.60% 33.13% 33.62%
No. of Shareholders 41,77140,88941,49539,83639,54139,27239,11238,77036,78934,85533,90533,462

* 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