KHADIM INDIA LIMITED
KHADIM · General/Diversified · NSE
₹98
Current Market Price
Fair Value (DCF)
₹65
Discount to FV
-33.5%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
16%
ROE
1.9%
Debt/Equity
1.49
WACC
11.1%
Market Cap
₹180.11 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.9%
Return on capital employed
EV / EBITDA
8.7×
Enterprise multiple
Debt / EBITDA
5.1×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.43×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-17.3%
3-year revenue growth
Revenue CAGR (5Y)
-10.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹98
Bear case
Margin of Safety —
Implied upside -120.6%
Base case
Margin of Safety -101.8%
Implied upside -50.4%
Bull case
Margin of Safety -34.0%
Implied upside -25.4%
Ratio Trends
KHADIM · last 9 annual periods
ROE
1.9%
ROCE
13.9%
Operating Margin
—
Debt / Equity
1.49×
PE
19.4×
EV / EBITDA
7.1×
Historical Financials
KHADIM · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹582 Cr | ₹649 Cr | ₹422 Cr | ₹418 Cr | ₹367 Cr | -10.9% |
| EBITDA | ₹64.1 Cr | ₹90.0 Cr | ₹93.3 Cr | ₹87.3 Cr | ₹58.0 Cr | -2.5% |
| EBIT | ₹30.5 Cr | ₹51.6 Cr | ₹39.5 Cr | — | — | +6.7% |
| PAT | ₹6.4 Cr | ₹17.5 Cr | ₹6.3 Cr | ₹5.1 Cr | ₹3.1 Cr | -16.7% |
| EPS (diluted) | ₹3.58 | ₹9.73 | ₹3.49 | — | — | -0.6% |
| CFO | ₹30.6 Cr | ₹39.4 Cr | ₹51.5 Cr | ₹67.1 Cr | ₹25.7 Cr | -4.3% |
| CapEx | ₹-8.3 Cr | ₹-15.0 Cr | ₹-10.4 Cr | ₹-11.9 Cr | ₹-9.6 Cr | — |
| FCF | ₹22.3 Cr | ₹24.4 Cr | ₹41.0 Cr | ₹55.1 Cr | ₹16.1 Cr | -7.9% |
| Total Assets | ₹651 Cr | ₹735 Cr | ₹732 Cr | ₹761 Cr | ₹547 Cr | -4.3% |
| Total Debt | ₹242 Cr | ₹310 Cr | ₹321 Cr | ₹295 Cr | ₹249 Cr | +0.7% |
| Shareholders' Equity | ₹208 Cr | ₹225 Cr | ₹240 Cr | ₹251 Cr | ₹167 Cr | -5.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
KHADIM vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SUPERHOUSE SUPERHOUSE | — | — | Pending | 1.9% | — |
BCONCEPTS BCONCEPTS | — | — | Pending | 1.3% | — |
 SREEL SREEL | — | — | Pending | 4.9% | — |
LIBERTSHOE LIBERTSHOE | — | — | Pending | 6.1% | — |
 MIRZAINT MIRZAINT | — | — | Pending | -0.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2019-07-31
₹1.00
Peak payout
₹1.00
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KHADIM INDIA LIMITED (KHADIM.NS) trades at 98.00 vs a model fair value of 65.14, a gap of -33.5%. Piotroski F-score: 5/9. Moat label: Non...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of KHADIM →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for KHADIM →
Compare
Head-to-head with peers
Compare KHADIM side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse KHADIMNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.