Subscribe

Khadim India Limited (KHADIM.NS)

INR96.59 -4.20 (-4.17%)
IN NSE Consumer Cyclical Apparel - Footwear & Accessories
Address DLF IT Park 700156
Kolkata, IN
CEO Siddhartha Roy Burman
IPO 2017-11-14
ISIN INE834I01025

Explore sections of this company profile

Also trades on Bombay Stock Exchange · KHADIM.BO (INR) National Stock Exchange of India · KHADIM.NS (INR)
Description

Khadim India Limited is primarily engaged in the manufacturing, wholesale distribution, and retail sales of footwear, largely marketed under its flagship Khadim's brand. Beyond its core offerings, the company provides a wide array of footwear and leather accessories designed for men, women, and children. These products are sold under several distinct labels, including British Walkers, Lazard, Turk, Adrianna, Bonito, Pro, Softouch, Sharon, Cleo, Waves, and Schooldays. As of March 31, 2021, Khadim India commanded a substantial retail presence, operating 757 dedicated stores. Complementing this, its robust distribution network comprised 575 partners who facilitated sales to multi-brand outlets across 23 Indian states and one Union Territory. The company also extends its market reach through international exports. Founded in 1981, the enterprise was initially known as Khadim Chain Stores Limited before officially rebranding to Khadim India Limited in August 2005. Its corporate headquarters are situated in Kolkata, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR96.59 -4.20 (-4.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
117.6K
Beta
0.20
Float Shares
6.19M
Free Float %
33.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.46% -3.17% +6.77% -21.51% -47.35% -39.41% -64.05% -53.66% -36.65% -84.47% -84.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
96.59
DCF (Unlevered) 154.20 +59.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.37
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
4 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Footwear & Accessories: +5.0%
    -12.2% Q1'26: -10.9% (vs Q1'25)
  • EPS growth Apparel - Footwear & Accessories: +5.0%
    -38.8% Q1'26: -18.0% (vs Q1'25)
  • FCF margin FCF growth · Apparel - Footwear & Accessories: +7.7%
    -3.8% Q1'26: -2.1% (vs Q1'25)
  • EBIT margin Apparel - Footwear & Accessories: +8.8%
    +6.1% Q1'26: +6.4% (vs Q1'25)
  • ROIC Apparel - Footwear & Accessories: +7.3%
    +3.4% Q1'26: +3.1% (vs Q1'25)
  • Share dilution Apparel - Footwear & Accessories: +0.0%
    +0.0% Q1'26: -0.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Footwear & Accessories: -0.25×
    5.08× Q1'26: 5.24× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.28) × ERP
WACC = 44% × Ke + 56% × Kd (10.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 153.99 Current price: 96.59
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Mar 2032
1 Rev. Ana.
1 EPS Ana.
Mar 2033
1 Rev. Ana.
1 EPS Ana.
Revenue
7.49B
est: 7.46B (+0.3%)
7.91B
est: 8.02B (-1.4%)
7.61B
est: 8.18B (-6.9%)
6.26B
est: 5.61B (+11.6%)
5.91B
est: 7.04B (-16.1%)
6.60B
est: 7.51B (-12.1%)
6.15B
est: 8.53B (-27.9%)
4.18B
est: 4.18B (+0.0%)
7.46B
7.46B – 7.46B
+78.5% YoY
8.02B
8.02B – 8.02B
+7.5% YoY
8.18B
8.18B – 8.18B
+2.0% YoY
5.61B
5.61B – 5.61B
-31.4% YoY
7.04B
7.04B – 7.04B
+25.5% YoY
7.51B
7.51B – 7.51B
+6.7% YoY
8.53B
8.53B – 8.53B
+13.6% YoY
EBITDA
866.36M
est: 904.88M (-4.3%)
632.77M
est: 972.83M (-35.0%)
371.33M
est: 417.50M (-11.1%)
228.82M
est: -181.18M (+226.3%)
654.64M
est: 853.78M (-23.3%)
922.15M
est: -217.02M (+524.9%)
832.72M
est: 1.03B (-19.5%)
768.81M
est: 506.90M (+51.7%)
904.88M
904.88M – 904.88M
+78.5% YoY
972.83M
972.83M – 972.83M
+7.5% YoY
991.90M
991.90M – 991.90M
+2.0% YoY
680.26M
680.26M – 680.26M
-31.4% YoY
853.78M
853.78M – 853.78M
+25.5% YoY
910.90M
910.90M – 910.90M
+6.7% YoY
1.03B
1.03B – 1.03B
+13.6% YoY
EBIT
693.29M
est: 427.96M (+62.0%)
448.46M
est: 460.10M (-2.5%)
-48.03M
est: 386.57M (-112.4%)
-163.58M
est: -88.22M (-85.4%)
318.83M
est: 403.80M (-21.0%)
538.44M
est: -105.68M (+609.5%)
555.77M
est: 489.19M (+13.6%)
363.68M
est: 239.74M (+51.7%)
427.96M
427.96M – 427.96M
+78.5% YoY
460.10M
460.10M – 460.10M
+7.5% YoY
469.12M
469.12M – 469.12M
+2.0% YoY
321.73M
321.73M – 321.73M
-31.4% YoY
403.80M
403.80M – 403.80M
+25.5% YoY
430.81M
430.81M – 430.81M
+6.7% YoY
489.19M
489.19M – 489.19M
+13.6% YoY
Net Income
379.01M
est: 312.09M (+21.4%)
211.70M
est: 221.30M (-4.3%)
-312.69M
est: 211.25M (-248.0%)
-329.44M
est: -264.42M (-24.6%)
64.38M
est: -5.97M (+1,177.8%)
174.78M
est: -316.73M (+155.2%)
62.78M
est: 542.05M (-88.4%)
50.60M
312.09M
312.09M – 312.09M
221.30M
221.30M – 221.30M
-29.1% YoY
-89.60M
-89.60M – -89.60M
-140.5% YoY
-25.39M
-25.39M – -25.39M
+71.7% YoY
-5.97M
-5.97M – -5.97M
+76.5% YoY
525.62M
525.62M – 525.62M
+8,899.9% YoY
542.05M
542.05M – 542.05M
+3.1% YoY
SGA
316.25M
est: 813.22M (-61.1%)
413.70M
est: 874.29M (-52.7%)
612.71M
est: 2.24B (-72.7%)
874.78M
est: 1.93B (-54.6%)
244.41M
est: 767.30M (-68.1%)
426.08M
est: 2.31B (-81.5%)
952.91M
est: 929.57M (+2.5%)
603.34M
est: 455.56M (+32.4%)
813.22M
813.22M – 813.22M
+78.5% YoY
874.29M
874.29M – 874.29M
+7.5% YoY
891.42M
891.42M – 891.42M
+2.0% YoY
611.36M
611.36M – 611.36M
-31.4% YoY
767.30M
767.30M – 767.30M
+25.5% YoY
818.63M
818.63M – 818.63M
+6.7% YoY
929.57M
929.57M – 929.57M
+13.6% YoY
EPS
21.60
est: 17.02 (+26.9%)
11.78
est: 12.07 (-2.4%)
-17.40
est: -4.89 (-256.0%)
-18.33
est: -1.38 (-1,223.8%)
3.58
est: -0.33 (+1,198.8%)
9.73
est: 28.67 (-66.1%)
3.49
est: 29.57 (-88.2%)
2.76
17.02
17.02 – 17.02
12.07
12.07 – 12.07
-29.1% YoY
-4.89
-4.89 – -4.89
-140.5% YoY
-1.38
-1.38 – -1.38
+71.7% YoY
-0.33
-0.33 – -0.33
+76.5% YoY
28.67
28.67 – 28.67
+8,899.9% YoY
29.57
29.57 – 29.57
+3.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 C- 1/5 3/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C- 1/5 4/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-636.04M
OE per share TTM
-34.50
Owner's Yield
-32.57%
Maintenance CapEx ratio
1,525.40%
Maint CapEx / Avg PPE
39.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
285.5K
Shares Outstanding
18.38M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Abhijit Dan Company Secretary, Compliance Officer & Head of Legal male
Amit Kumar Gope Head of Marketing male
Indrajit Chaudhuri Chief Financial Officer male
Rittick Roy Burman Whole-time Director & Managing Director male
Roshan Jaiswal Head - Internal Audit & Risk Managemen
Siddhartha Roy Burman Executive Chairman male
Tapas Ghosh General Manager of Sales & Business Development male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits