Sharescart Research Club logo

Khadim India Overview

1. Business Overview

Khadim India Ltd. is one of India's leading footwear brands, engaged in the manufacturing, wholesale, and retail of footwear. Its core business model involves designing and developing a wide range of footwear products, primarily focusing on the value-for-money and mid-segment categories. The company operates through a mix of company-owned stores, a vast network of franchised retail outlets, and multi-brand outlets (MBOs) through its distribution channel. It makes money by selling footwear directly to consumers through its retail channels and to other retailers via its distribution network.

2. Key Segments / Revenue Mix

Khadim operates primarily through two main business verticals:

Retail: This segment comprises company-owned exclusive brand outlets (EBOs) and a larger network of franchised EBOs across India. It focuses on direct-to-consumer sales.

Distribution: This segment caters to multi-brand outlets (MBOs) and wholesalers, primarily servicing rural and semi-urban markets, and ensuring wider product reach.

While specific revenue contributions can fluctuate, both segments are crucial for its market penetration and reach. The retail segment typically offers higher margins but requires significant capital expenditure, while distribution provides volume and market breadth.

3. Industry & Positioning

Khadim operates within the highly competitive and fragmented Indian footwear market. The industry is characterized by a mix of organized national players (e.g., Bata, Relaxo, Liberty), numerous regional players, and a large unorganized sector. Khadim is positioned strongly in the value-for-money and mid-segment, particularly with a significant brand recall and market presence in Eastern India. It caters to daily wear and affordable fashion footwear needs, standing between premium brands and the unorganized market.

4. Competitive Advantage (Moat)

Brand Recognition: Khadim has an established brand, particularly in Eastern India, known for its value proposition and variety, which fosters customer loyalty in its target segment.

Extensive Distribution Network: Its widespread network of franchised stores and distribution channels into MBOs allows it to reach a diverse customer base, including Tier 2/3 cities and rural areas, which is challenging for competitors to replicate quickly.

Value-Focused Business Model: A strong understanding of the price-sensitive Indian consumer enables it to offer affordable yet fashionable footwear, maintaining a competitive edge in its niche.

5. Growth Drivers

Organized Retail Growth: The ongoing shift from unorganized to organized footwear retail in India provides a structural tailwind.

Network Expansion: Opening new company-owned and franchised stores, especially in underpenetrated geographies (Western, Southern, and Northern India), will drive sales volume.

Increased Disposable Income: Rising income levels and urbanization are leading to higher per capita consumption of footwear.

Product Diversification & Fashion Trends: Adapting to evolving fashion trends and expanding product categories (e.g., sports, kids, fashion accessories) can capture a broader market.

Digital Presence & E-commerce: Enhancing online sales channels and digital marketing to reach tech-savvy consumers.

6. Risks

Intense Competition: The presence of established national players, aggressive regional brands, and the unorganized sector can put pressure on market share and pricing.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like leather, rubber, and synthetics can impact manufacturing costs and gross margins.

Changing Fashion Trends: A failure to adapt quickly to evolving consumer preferences and fashion trends can lead to inventory obsolescence and reduced sales.

Economic Slowdown: Footwear is often a discretionary purchase, making the company susceptible to economic downturns affecting consumer spending.

Supply Chain Disruptions: Dependence on outsourced manufacturing and a complex distribution network makes it vulnerable to supply chain challenges.

7. Management & Ownership

Khadim India Ltd. is promoted by the Indu & Siddhartha Roy Burman family, who have a long history in the footwear business. The management team comprises experienced professionals from the retail and manufacturing sectors. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The company is publicly listed, subject to SEBI regulations and corporate governance norms.

8. Outlook

Khadim is well-positioned to capitalize on the secular growth trend of the Indian footwear market, especially within the value-for-money segment and the increasing formalization of retail. Its strong brand recall in its core markets and extensive distribution network provide a solid foundation for expansion. However, the company faces significant challenges from intense competition, managing raw material price volatility, and the need for continuous product innovation to stay relevant in a fast-evolving fashion landscape. Sustained profitable growth will depend on its ability to execute its geographical expansion strategy effectively, optimize its supply chain, and adapt to changing consumer preferences while maintaining its core value proposition.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Khadim India Key Financials

Market Cap ₹204 Cr.

Stock P/E 10.6

P/B 1.2

Current Price ₹110.8

Book Value ₹ 90.1

Face Value 10

52W High ₹313.2

Dividend Yield 0%

52W Low ₹ 77.8

Khadim India Share Price

| |

Volume
Price

Khadim India Quarterly Price

Show Value Show %

Khadim India Peer Comparison

Khadim India Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 157 156 94 104 110 110 94 96 102 86
Other Income 3 2 3 1 2 4 3 3 2 4
Total Income 160 158 97 106 112 115 97 98 103 90
Total Expenditure 139 138 73 87 94 94 78 83 88 75
Operating Profit 20 20 23 19 17 20 19 15 16 15
Interest 8 8 7 6 6 6 6 7 7 6
Depreciation 10 10 7 7 7 7 7 7 7 7
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -2
Profit Before Tax 2 2 9 5 4 7 6 1 2 -0
Provision for Tax 0 1 1 0 1 1 1 1 1 -0
Profit After Tax 2 2 8 5 3 6 5 1 2 -0
Adjustments 0 0 -7 -4 -1 -5 -5 0 0 0
Profit After Adjustments 2 2 1 1 2 1 1 1 2 -0
Adjusted Earnings Per Share 1 1 0.6 0.4 1.3 0.6 0.5 0.5 0.9 -0.1

Khadim India Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 799 772 626 591 660 426 418 378
Other Income 6 7 18 16 17 8 10 12
Total Income 806 779 644 607 678 435 428 388
Total Expenditure 740 738 621 542 586 351 348 324
Operating Profit 65 41 23 65 92 83 80 65
Interest 14 33 27 24 31 28 29 26
Depreciation 18 42 39 34 38 28 29 28
Exceptional Income / Expenses 0 0 0 0 0 0 0 -2
Profit Before Tax 33 -34 -43 8 23 27 22 9
Provision for Tax 12 -3 -10 1 5 4 3 3
Profit After Tax 21 -31 -33 6 17 23 19 8
Adjustments 0 0 0 0 0 -17 -14 -5
Profit After Adjustments 21 -31 -33 6 17 6 5 4
Adjusted Earnings Per Share 11.8 -17.4 -18.3 3.6 9.7 3.5 2.8 1.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -2% -11% -12% 0%
Operating Profit CAGR -4% 7% 14% 0%
PAT CAGR -17% 47% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -63% -21% -7% NA%
ROE Average 8% 9% 3% 1%
ROCE Average 14% 15% 10% 9%

Khadim India Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 288 233 201 208 225 240 251
Minority's Interest 0 0 0 0 0 0 0
Borrowings 0 0 19 15 12 6 11
Other Non-Current Liabilities 44 178 124 108 182 189 173
Total Current Liabilities 256 315 292 328 329 311 341
Total Liabilities 588 727 636 658 747 745 776
Fixed Assets 132 277 230 201 244 244 226
Other Non-Current Assets 84 73 59 57 59 58 61
Total Current Assets 372 377 347 400 444 444 489
Total Assets 588 727 636 658 747 745 776

Khadim India Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents -35 -78 -62 -61 -86 -89 -98
Cash Flow from Operating Activities -11 57 48 31 39 51 67
Cash Flow from Investing Activities -15 -15 -2 -14 20 -10 -9
Cash Flow from Financing Activities -17 -26 -45 -42 -63 -51 -42
Net Cash Inflow / Outflow -43 16 1 -25 -4 -9 17
Closing Cash & Cash Equivalent -78 -62 -61 -86 -89 -98 -81

Khadim India Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 11.78 -17.4 -18.33 3.58 9.73 3.46 2.75
CEPS(Rs) 22.04 5.94 3.5 22.27 31.08 28.12 26.14
DPS(Rs) 1 0 0 0 0 0 0
Book NAV/Share(Rs) 159.62 129.44 111.2 114.89 124.74 130.35 136.43
Core EBITDA Margin(%) 7.4 4.39 0.77 8.32 11.32 17.57 16.66
EBIT Margin(%) 5.88 -0.18 -2.61 5.39 8.15 13.04 12.26
Pre Tax Margin(%) 4.15 -4.42 -6.89 1.31 3.41 6.37 5.23
PAT Margin (%) 2.65 -4.05 -5.26 1.09 2.65 5.46 4.61
Cash Profit Margin (%) 4.96 1.38 1.01 6.77 8.46 11.96 11.49
ROA(%) 3.6 -4.76 -4.84 0.99 2.49 3.12 2.53
ROE(%) 7.38 -12.04 -15.24 3.17 8.12 10.11 7.91
ROCE(%) 11.85 -0.36 -4.98 9.95 15.86 15.74 14.09
Receivable days 61.25 59.84 69.85 78.37 88.63 159.38 177.15
Inventory Days 70.79 76.76 90.45 95.29 96.29 160.15 179.22
Payable days 97.05 107.82 133.14 170.63 171.85 296.89 337.43
PER(x) 40.4 0 0 62.04 18.98 88.45 104.35
Price/Book(x) 2.98 0.59 1.32 1.93 1.48 2.35 2.11
Dividend Yield(%) 0.21 0 0 0 0 0 0
EV/Net Sales(x) 1.2 0.32 0.59 0.87 0.66 1.55 1.5
EV/Core EBITDA(x) 14.6 6.05 16.03 7.87 4.74 7.93 7.86
Net Sales Growth(%) 0 -3.42 -18.87 -5.61 11.7 -35.44 -1.93
EBIT Growth(%) 0 -102.89 -1101.91 294.91 68.88 3.22 -7.77
PAT Growth(%) 0 -247.7 -5.36 119.54 171.48 33.25 -17.3
EPS Growth(%) 0 -247.7 -5.36 119.54 171.48 -64.41 -20.47
Debt/Equity(x) 0.38 0.5 0.53 0.61 0.53 0.52 0.46
Current Ratio(x) 1.45 1.19 1.19 1.22 1.35 1.43 1.43
Quick Ratio(x) 0.85 0.66 0.71 0.71 0.8 0.8 0.8
Interest Cover(x) 3.4 -0.04 -0.61 1.32 1.72 1.96 1.74
Total Debt/Mcap(x) 0.13 0.84 0.4 0.32 0.36 0.22 0.22

Khadim India Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 60.27 60.63 60.09 59.83 59.83 59.83 59.85 59.85 59.85 59.87
FII 0.01 0.1 0.02 0 0 0.02 0 0.01 0.31 1.06
DII 6.37 6.67 6.77 6.55 6.33 5.77 5.18 3.21 2.55 1.31
Public 33.35 32.6 33.13 33.62 33.84 34.39 34.97 36.92 37.29 37.76
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Khadim India News

Khadim India Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 9% over the last 3 years.
  • Debtor days have increased from 296.89 to 337.43days.
whatsapp