Khadim India Ltd.
•Add ratio to table
ABOUT
AI Sector View
AI GENERATEDConsumer Services
Consumer services have a mixed operating backdrop but strong market sponsorship. Foreign tourist arrivals in India rose 6.0% YoY (2026-06), export of services grew 13.0% YoY (2026-06), and headline tourist arrivals were 584000 (Jun/26), though airport passenger traffic was -2.0% YoY (2026-06). Strong FPI inflow of INR 19847 crore over 3 months to 2026-08-31 supports a Buy stance despite some travel softness.
PROS
- Operating margins have improved to 16.7% from 11.1%
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 2.63x)
- Company generates healthy free cash flow
- Company maintains a comfortable, low leverage position
CONS
- Recent results are weak - TTM profit is down 76.6% versus prior year
- A large part of profit comes from other income (47.5% of PBT)
- Receivables are growing faster than sales - a possible quality concern
- Company has a low return on equity of 8.7% over last 3 years
- Interest coverage is weak at 1.7x - earnings barely cover interest
- Company's sales have been declining over the last five years
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| DMART | 3667.65 | 78.22 | 239221.00 | 0.00 | 860.44 | 11.34 | 18794.53 | 14.88 | 18.03 | 7.98 |
| TRENT | 2789.70 | 82.24 | 148761.10 | 0.14 | 518.07 | 21.98 | 5754.71 | 17.84 | 36.73 | 19.45 |
| VMM | 103.30 | 54.26 | 48394.07 | 0.00 | 258.77 | 25.57 | 3727.01 | 18.68 | 19.24 | 14.61 |
| METROBRAND | 953.35 | 63.94 | 25987.63 | 0.63 | 95.26 | -3.58 | 720.36 | 14.66 | 35.77 | 29.85 |
| ABLBL | 83.94 | 58.21 | 10245.06 | 0.60 | 29.02 | 20.62 | 2045.74 | 11.15 | 27.34 | 15.06 |
| PNGJL | 613.45 | 20.26 | 9030.14 | 0.00 | 105.33 | 51.91 | 2412.98 | 40.73 | 21.80 | 7.56 |
| V2RETAIL | 218.55 | 44.61 | 7969.15 | 0.00 | 41.85 | 69.70 | 997.20 | 57.73 | 38.43 | 13.99 |
| MEDPLUS | 658.55 | 37.59 | 7911.63 | 0.00 | 33.17 | -21.67 | 1879.60 | 21.84 | 22.22 | 7.09 |
| AVL | 604.25 | 56.15 | 7803.17 | 0.21 | 77.22 | 39.99 | 1192.68 | 26.85 | 20.82 | 10.44 |
| EMIL | 192.05 | 35.84 | 7389.10 | 0.00 | 120.64 | 458.07 | 2418.95 | 39.07 | 11.84 | 9.88 |
| ETHOSLTD | 2684.65 | 69.15 | 7183.50 | 0.00 | 28.66 | 50.71 | 461.71 | 33.32 | 13.70 | 12.97 |
| KHADIM | 121.70 | 80.75 | 223.66 | 0.00 | 0.52 | -38.66 | 77.84 | -18.66 | 14.09 | 10.05 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 158 | 157 | 156 | 94 | 104 | 110 | 110 | 94 | 96 | 102 | 86 | 84 | 78 | |
| 140 | 139 | 138 | 73 | 87 | 94 | 94 | 78 | 83 | 88 | 75 | 72 | 83 | |
| Operating Profit | 18 | 18 | 18 | 20 | 17 | 16 | 16 | 16 | 12 | 14 | 11 | 12 | -5 |
| OPM % | 11.56% | 11.24% | 11.66% | 21.52% | 16.75% | 14.31% | 14.57% | 16.96% | 12.86% | 13.56% | 12.84% | 14.24% | -6.58% |
| 2 | 3 | 2 | 3 | 1 | 2 | 4 | 3 | 3 | 2 | 2 | 3 | 6 | |
| Interest | 7 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 6 | 6 |
| Depreciation | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Profit before Tax | 2 | 2 | 2 | 9 | 5 | 4 | 7 | 6 | 1 | 2 | -0 | 1 | 1 |
| Tax % | 25.68% | 16.82% | 26.32% | 12.64% | 8.91% | 23.45% | 9.78% | 10.07% | 42.18% | 25.78% | 5.26% | 48.28% | 26.17% |
| Net Profit | 0 | 0 | 0 | 0 | 6 | 2 | 12 | 9 | 1 | 2 | -0 | 1 | 1 |
| 0.92 | 0.99 | 1.01 | 4.42 | 2.59 | 1.27 | 3.41 | 2.96 | 0.46 | 0.91 | -0.09 | 0.41 | 0.28 |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|
| 799 | 772 | 626 | 591 | 660 | 426 | 418 | 349 | |
| 740 | 738 | 621 | 542 | 586 | 351 | 348 | 318 | |
| Operating Profit | 59 | 34 | 5 | 49 | 75 | 75 | 70 | 32 |
| OPM % | 7.40% | 4.39% | 0.77% | 8.32% | 11.32% | 17.57% | 16.66% | 9.06% |
| 6 | 7 | 18 | 16 | 17 | 8 | 10 | 12 | |
| Interest | 14 | 33 | 27 | 24 | 31 | 28 | 29 | 26 |
| Depreciation | 18 | 42 | 39 | 34 | 38 | 28 | 29 | 27 |
| Profit before Tax | 33 | -34 | -43 | 8 | 23 | 27 | 22 | 4 |
| Tax % | 36.24% | 8.25% | 23.66% | 16.95% | 22.46% | 14.26% | 11.95% | 34.50% |
| Net Profit | 21 | -31 | -33 | 6 | 17 | 23 | 19 | 3 |
| EPS | 0.00 | 0.00 | -18.33 | 3.58 | 9.73 | 3.46 | 2.75 | — |
| Dividend Payout % | 8.49% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- —
- 5 Years:
- -12%
- 3 Years:
- -11%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- -8%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- -14%
- 3 Years:
- -24%
- 1 Year:
- -48%
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- 3%
- 3 Years:
- 9%
- Last Year:
- 8%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
| 269 | 215 | 182 | 188 | 206 | 218 | 232 | |
| 109 | 265 | 219 | 222 | 284 | 292 | 267 | |
| Trade Payables | 132 | 158 | 167 | 180 | 181 | 156 | 197 |
| 60 | 71 | 50 | 50 | 58 | 61 | 62 | |
| Total Liabilities | 588 | 727 | 636 | 658 | 747 | 745 | 776 |
| 132 | 277 | 230 | 201 | 244 | 244 | 226 | |
| Capital Work in Progress | 2 | 1 | 1 | 1 | 0 | 0 | 0 |
| 155 | 170 | 141 | 168 | 180 | 194 | 217 | |
| 0 | 0 | 0 | 0 | 0 | 185 | 221 | |
| Cash & Bank | 9 | 8 | 4 | 11 | 14 | 17 | 13 |
| 291 | 271 | 261 | 277 | 308 | 106 | 99 | |
| Total Assets | 588 | 727 | 636 | 658 | 747 | 745 | 776 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 6 | 59 | 47 | 30 | 38 | 51 | 67 | |
| Cash from Investing | -15 | -15 | -2 | -14 | 20 | -10 | -9 |
| Cash from Financing | -17 | -26 | -45 | -42 | -63 | -51 | -42 |
| -43 | 16 | 1 | -25 | -4 | -9 | 17 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-03 - Khadim India Limited has informed the Exchange about Copy of Newspaper Publication
2026-09-03 - Khadim India Limited has informed the Exchange about Communication to the Shareholders for Annual Report Web-link
2026-09-02 - Khadim India Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 24, 2026
2026-08-29 - Khadim India Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-28 - Khadim India Limited has informed the Exchange about 45th Annual General Meeting scheduled to be held on September 24, 2026
2026-08-26 - Khadim India Limited has informed the Exchange about Pendency of Litigation(s)/dispute(s) or the outcome impacting the Company
2026-08-08 - Khadim India Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-07 - Khadim India Limited has submitted to the Exchange, the Unaudited Standalone and Consolidated Financial Results for the quarter ended June 30, 2026.
2026-08-05 - Khadim India Limited has informed the Exchange about General Updates relating to in-principle approval of 10,22,727 Fully Convertible Equity Share Warrants of Rs. 10/- each to be issued on Preferential basis.
News
Recent coverage and analyst commentary for KHADIM
Loading news…
AI Stock Analyst
Khadim India Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account