SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Khadim India Ltd (KHADIM)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540775 NSE: KHADIM Retailing | Small Cap | Khadim India Share Price

₹102.40 7.05 (7.39%)

As on 12-Jun'26 16:59

Khadim India Ltd (KHADIM)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 540775 NSE: KHADIM Retailing | Small Cap | Khadim India Share Price

₹102.40 7.05 (7.39%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹188 Cr.
Current Price
₹102.4
52-Week Low / High
₹78 / 311
TTM EPS
₹1.7
TTM Sales
₹367 Cr.
Book Value per Share
₹90.9
P/E Ratio
59.95
Higher than its 5-year historical median
Industry PE
68.7
Price to Book (P/B)
1.13
Lower than its 5-year historical median
Price to Sales (P/S)
0.51
Lower than its 5-year historical median
EV/EBITDA
5.00
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
7.96%
Outperforms industry median
Return on Capital Employed (ROCE)
14.12%
Outperforms industry median
Return on Assets (ROA)
2.55%
Operating Profit Margin
16.8%
Net Profit Margin
4.64%
Gross Profit Margin
12.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-32.02%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-6.9%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-16.85%
Asset Quality
Promoter Holding
59.87%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹149 Cr.
Equity
₹18.4 Cr.
Face Value
₹10
All Time Low / High
₹60.20 / 862.00

Khadim India stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Undervalued

Price Trend

Semi Strong
Q.1 Is Khadim India Ltd a good quality company?
Khadim India Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Khadim India Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Khadim India Ltd vs industry peers?
Khadim India Ltd revenue CAGR is -11.54%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Khadim India Ltd?
Promoters hold 59.87% of the Khadim India Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Khadim India Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of -8.02% based on the current price.

10 Year X-Ray :

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 majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.6%19.7%22.5%12.8%-0.4%-5%10%15.9%15.7%14.1%-
Value Creation
Index
0.10.40.6-0.1-1.0-1.4-0.30.10.10.0-

Growth Parameters

Sales 535611749799772626591660615418367
Sales YoY Gr.-14.2%22.6%6.7%-3.4%-18.9%-5.6%11.7%-6.9%-32%-
Adj EPS 14.818.120.111.7-17-17.54.48.73.710.71.7
YoY Gr.-22.2%11.2%-41.8%-245.6%NANA98.4%-58.1%192.1%-
BVPS (₹) 89.3106.3149.2159.6129.5111.3115124.8130.5136.690.9
Adj Net
Profit
25.631.336.121-30.6-31.47.915.76.619.63
Cash Flow from Ops. 49.930.914.1-10.757.147.930.639.451.567.2-
Debt/CF from Ops. 2.33.54.9-10.222.24.132.41.7-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -2.7%-11.5%-10.9%-32%
Adj EPS -3.5%NA34.4%192.1%
BVPS4.8%1.1%5.9%4.7%
Share Price - -12.1% -24% -62.3%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
18.118.5167.6-11.7-14.43.97.22.981.5
Op. Profit
Mgn %
10.110.910.57.44.51.18.711.312.116.813.4
Net Profit
Mgn %
4.85.14.82.6-4-51.32.41.14.70.9
Debt to
Equity
0.70.60.30.40.50.50.60.50.50.50.1
Working Cap
Days
134144160187210245261258289446179
Cash Conv.
Cycle
534846586763627911419049

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales535611749799772626591660426418
Operating Expenses + 481545671740738621542585351348
Manufacturing Costs39465770776264693032
Material Costs336371465496491446371383207191
Employee Cost 45556572736157725760
Other Costs 617284102965349615765
Operating Profit 5466775934549757570
Operating Profit Margin (%) 10.0%10.8%10.3%7.4%4.4%0.8%8.3%11.3%17.6%16.7%
Other Income + 45967181617810
Exceptional Items 0000000000
Interest 16151414332724312829
Depreciation 16161618423934382829
Profit Before Tax 26415733-34-438232722
Tax 1101912-3-101543
Profit After Tax 25313821-31-336182319
PAT Margin (%) 4.7%5.0%5.1%2.7%-4.0%-5.3%1.1%2.7%5.5%4.6%
Adjusted EPS (₹)14.617.721.111.8-17.4-18.33.69.712.910.6
Dividend Payout Ratio (%)0%0%4.70%8.50%0%0%0%0%0%0%

Valuation of Khadim India - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 154184268287233200207224237251
Share Capital 17171818181818181818
Reserves 137167250269215182189206218233
Debt +10510468109116101122115117108
Long Term Debt70000191512611
Short Term Debt98104681091168210710311197
Minority Interest0000000000
Trade Payables5790130132158167180181156197
Others Liabilities 48405160220168150227236220
Total Liabilities 364418518588727636658747745776

Fixed Assets

Net Fixed Assets +143121126132277230201244244226
Gross Block219151156179363346331396416416
Accumulated Depreciation7530304886116130152173190
CWIP 1312111100
Investments 1000000000
Inventories101114127155170141168180194217
Trade Receivables3577127134119121133188185221
Cash Equivalents 19121698411141713
Others Assets 649012115715214014412110699
Total Assets 364418518588727636658747745776

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 503114-11574831395167
PBT 26415733-34-4382387
Adjustment 30282429735447577067
Changes in Working Capital -3-29-52-552036-25-41-26-7
Tax Paid -3-9-15-17-2111-1-0
Cash Flow From Investing Activity + -11-19-6-15-15-2-1420-10-9
Capex -9-18-9-24-17-3-810-10-12
Net Investments -3-22711-6-3-02
Others 11110001311
Cash Flow From Financing Activity + -34-1340-17-26-45-42-63-51-42
Net Proceeds from Shares 00500000000
Net Proceeds from Borrowing -11000024-4-4-56
Interest Paid -15-13-12-12-14-13-12-14-14-12
Dividend Paid 000-2-200000
Others -712-4-10-56-26-45-32-35
Net Cash Flow 5-148-43161-25-4-917

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)17.8118.1116.777.63-12.02-15.223.188.1310.127.96
ROCE (%)15.6419.6522.5412.82-0.35-4.989.9515.8715.7414.12
Asset Turnover Ratio1.491.561.61.451.170.920.910.940.570.55
PAT to CFO Conversion(x)210.37-0.52N/AN/A5.172.172.223.53
Working Capital Days
Receivable Days20.1033.5049.7059.6059.8069.9078.4088.60159.40177.20
Inventory Days73.2064.3058.8064.3076.8090.5095.3096.30160.20179.20
Payable Days54.5070.308696.10107.80133.10170.60171.80296.80337.40

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Khadim India Ltd FAQs

The current trading price of Khadim India on 12-Jun-2026 16:59 is ₹102.4.

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 11-Jun-2026 the market cap of Khadim India stood at ₹188.2 Cr

The latest P/E ratio of Khadim India as of 11-Jun-2026 is 59.95.

The latest P/B ratio of Khadim India as of 11-Jun-2026 is 1.13.

The 52-week high of Khadim India is ₹310.7 and the 52-week low is ₹77.75.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Khadim India is ₹367 ( Cr.) .

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

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

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

About Khadim India Ltd

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: