WEBSITE BSE:540775 NSE: KHADIM Inc. Year: 1981 Industry: Retailing My Bucket: Add Stock
Last updated: 15:52
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.08 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 |
| DII | 0.11 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.1 | 0.06 | 0.05 | 0.02 |
| Public | 0.6 | 0.59 | 0.61 | 0.62 | 0.62 | 0.63 | 0.64 | 0.68 | 0.69 | 0.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.8 | 1.81 | 1.83 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.