Is Khadim India a good quality company?

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

Is Khadim India 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 .

What is Khadim India share price return in the past 10 years?

Data is not available for this company

Is Khadim India a good buy now?

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.

Khadim India Ltd - Stock Valuation and Financial Performance

Name: Khadim India
Brand: Khadim India

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

Place order

Khadim India Share Price

₹347 6.75 1.98%
as on 18-Apr'24 16:01

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	12.1%	-3%	13.8%	14.8%	14.6%	8.4%	-2.1%	-3.8%	7.7%	11.1%	-
Value Creation Index ⓘ	-0.1	-1.2	0.0	0.1	0.0	-0.4	-1.2	-1.3	-0.5	-0.2	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	478	460	535	611	749	799	772	626	591	660	630
Sales YoY Gr.	-	-3.8%	16.2%	14.2%	22.6%	6.7%	-3.4%	-18.9%	-5.6%	11.7%	-
Adj EPS ⓘ	2.3	-12.1	14.8	18.1	20.1	11.7	-17	-17.5	4.4	8.7	5.3
YoY Gr.	-	-631.6%	NA	22.2%	11.2%	-41.8%	-245.6%	NA	NA	98.4%	-
BVPS (₹) ⓘ	15.2	74.7	89.3	106.3	149.2	159.6	129.5	111.3	115	124.8	130.5
Adj Net Profit ⓘ	11.1	-21	25.6	31.3	36.1	21	-30.6	-31.4	7.9	15.7	10
Cash Flow from Ops. ⓘ	38.1	4.5	49.9	30.9	14.1	-10.7	57.1	47.9	30.6	39.4	-
Debt/CF from Ops. ⓘ	3.3	29.8	2.3	3.5	4.9	-10.2	2	2.2	4.1	3	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	3.7%	-2.5%	-5.1%	11.7%
Adj EPS ⓘ	16.1%	-15.4%	NA	98.4%
BVPSⓘ	26.4%	-3.5%	-1.2%	8.6%
Share Price	-	-4.9%	39.1%	81.2%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	12.5	-20.7	18.1	18.5	16	7.6	-11.7	-14.4	3.9	7.2	4.1
Op. Profit Mgn % ⓘ	10.7	3.2	10.1	10.9	10.5	7.4	4.5	1.1	8.7	11.3	11.2
Net Profit Mgn % ⓘ	2.3	-4.6	4.8	5.1	4.8	2.6	-4	-5	1.3	2.4	1.5
Debt to Equity ⓘ	1.7	1	0.7	0.6	0.3	0.4	0.5	0.5	0.6	0.5	-
Working Cap Days ⓘ	174	164	134	144	160	187	210	245	261	258	133
Cash Conv. Cycle ⓘ	56	67	53	48	46	58	67	63	62	79	34

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 4.10%

Debt to equity has declined versus last 3 years average to 0.53

Sales growth has been subdued in last 3 years -5.07%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -3.40%

Latest Financials - Khadim India Ltd.

	Standalone	Consolidated
TTM EPS (₹)	5.3	5.3
TTM Sales (₹ Cr.)	630	630
BVPS (₹.) ⓘ	130.5	130.5
Reserves (₹ Cr.) ⓘ	219	218
P/BV ⓘ	2.67	2.68
PE ⓘ	66.13	66.35

From the Market
52 Week Low / High (₹)	191.50 / 424.30
All Time Low / High (₹)	60.20 / 862.00
Market Cap (₹ Cr.)	633
Equity (₹ Cr.)	18.1
Face Value (₹)	10
Industry PE ⓘ	109.8

Management X-Ray of Khadim India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Khadim India

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Khadim India

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	478	460	535	611	749	799	772	626	591	660
Operating Expenses ⓘ	427	445	481	545	671	740	738	621	542	585
Manufacturing Costs	29	33	39	46	57	70	77	62	64	69
Material Costs	314	312	336	371	465	496	491	446	371	383
Employee Cost	42	46	45	55	65	72	73	61	57	72
Other Costs ⓘ	42	54	61	72	84	102	96	53	49	61
Operating Profit ⓘ	51	15	54	66	77	59	34	5	49	75
Operating Profit Margin (%)	10.6%	3.2%	10.0%	10.8%	10.3%	7.4%	4.4%	0.8%	8.3%	11.3%
Other Income ⓘ	5	6	4	5	9	6	7	18	16	17
Interest ⓘ	27	20	16	15	14	14	33	27	24	31
Depreciation ⓘ	11	19	16	16	16	18	42	39	34	38
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	18	-19	26	41	57	33	-34	-43	8	23
Tax ⓘ	6	0	1	10	19	12	-3	-10	1	5
Profit After Tax	12	-19	25	31	38	21	-31	-33	6	18
PAT Margin (%)	2.5%	-4.1%	4.7%	5.0%	5.1%	2.6%	-4.0%	-5.3%	1.1%	2.7%
Adjusted EPS (₹)	2.5	-10.8	14.6	17.7	21.1	11.8	-17.4	-18.3	3.6	9.7
Dividend Payout Ratio (%)	0%	0%	0%	0%	5%	8%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	74	129	154	184	268	287	233	200	207	224
Share Capital ⓘ	12	17	17	17	18	18	18	18	18	18
Reserves ⓘ	62	112	137	167	250	269	215	182	189	206
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	107	122	105	104	68	109	116	101	122	115
Long Term Debt	29	17	7	0	0	0	0	19	15	12
Short Term Debt	78	105	98	104	68	109	116	82	107	103
Trade Payables	97	57	57	90	130	132	158	167	180	181
Others Liabilities ⓘ	138	48	48	40	51	60	220	168	150	227
Total Liabilities ⓘ	416	356	364	418	518	588	727	636	658	747
Fixed Assets
Gross Block	204	215	219	151	156	179	363	346	331	396
Accumulated Depreciation	45	66	75	30	30	48	86	116	130	152
Net Fixed Assetsⓘ	159	149	143	121	126	132	277	230	201	244
CWIP ⓘ	3	2	1	3	1	2	1	1	1	1
Investmentsⓘ	0	0	1	0	0	0	0	0	0	0
Inventories	114	114	101	114	127	155	170	141	168	180
Trade Receivables	57	24	35	77	127	134	119	121	133	188
Cash Equivalents	31	12	19	12	16	9	8	4	11	14
Others Assetsⓘ	51	55	64	90	121	157	152	140	144	121
Total Assets ⓘ	416	356	364	418	518	588	727	636	658	747

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	38	4	50	31	14	-11	57	48	31	39
PBT ⓘ	18	-19	26	41	57	33	-34	-43	8	23
Adjustment ⓘ	34	34	30	28	24	29	73	54	47	57
Changes in Working Capital ⓘ	-4	-8	-3	-29	-52	-55	20	36	-25	-41
Tax Paid ⓘ	-4	-3	-3	-9	-15	-17	-2	1	1	1
Cash Flow From Investing Activity ⓘ	-28	11	-11	-19	-6	-15	-15	-2	-14	20
Capex	-8	-12	-9	-18	-9	-24	-17	-3	-8	10
Net Investments	-21	22	-3	-2	2	7	1	1	-6	-3
Others ⓘ	2	1	1	1	1	1	0	0	0	13
Cash Flow From Financing Activityⓘ	-11	-13	-34	-13	40	-17	-26	-45	-42	-63
Net Proceeds from Shares ⓘ	0	0	0	0	50	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-40	-21	-11	0	0	0	0	24	-4	-4
Interest Paid ⓘ	-26	-19	-15	-13	-12	-12	-14	-13	-12	-14
Dividend Paid ⓘ	-1	0	0	0	0	-2	-2	0	0	0
Others ⓘ	56	27	-7	1	2	-4	-10	-56	-26	-45
Net Cash Flow ⓘ	-1	2	5	-1	48	-43	16	1	-25	-4

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	13.69	-18.38	17.81	18.11	16.77	7.63	-12.02	-15.22	3.18	8.13
ROCE (%)	18.32	0.47	15.64	19.65	22.54	12.82	-0.35	-4.98	9.95	15.87
Asset Turnover Ratio	1.17	1.2	1.49	1.56	1.6	1.45	1.17	0.92	0.91	0.94
PAT to CFO Conversion(x)	3.17	N/A	2	1	0.37	-0.52	N/A	N/A	5.17	2.17
Working Capital Days
Receivable Days	30	32	20	33	50	60	60	70	78	89
Inventory Days	98	90	73	64	59	64	77	90	95	96
Payable Days	92	77	55	70	86	96	108	133	171	172

Khadim India Ltd Stock News

Khadim India Ltd FAQs

What is the share price of Khadim India?

Company share prices are keep on changing according to the market conditions. The closing price of Khadim India on 18-Apr-2024 16:01 is ₹347.0.

What is the market cap of Khadim India?

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 18-Apr-2024 16:01 the market cap of Khadim India stood at ₹633.1.