KHADIM INDIA LIMITED
KHADIM · General/Diversified · NSE
₹103
Current Market Price
Fair Value (DCF)
₹231
Margin of Safety
+123.7%
Updated 13h ago
YieldIQ Score
58/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
43%
ROE
—
Debt/Equity
1.54
WACC
11.1%
Market Cap
₹190 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.1%
Return on capital employed
EV / EBITDA
8.0×
Enterprise multiple
Debt / EBITDA
5.3×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.43×
Short-term liquidity
Asset Turnover
0.54×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-10.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹103.44
Bear case
₹109.47
MoS +5.5%
Base case
₹231.38
MoS +55.3%
Bull case
₹347.79
MoS +70.3%
Ratio Trends
KHADIM · last 4 annual periods
ROE
2.0%
ROCE
16.0%
Operating Margin
—
Debt / Equity
1.18×
PE
19.4×
EV / EBITDA
7.1×
Historical Financials
KHADIM · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹582 Cr | ₹649 Cr | ₹422 Cr | ₹414 Cr | -10.7% |
| EBITDA | ₹64.1 Cr | ₹90.0 Cr | ₹93.3 Cr | ₹87.3 Cr | +10.9% |
| EBIT | — | — | — | — | — |
| PAT | ₹6.4 Cr | ₹17.5 Cr | ₹6.3 Cr | ₹5.1 Cr | -7.7% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹30.6 Cr | ₹39.4 Cr | ₹51.5 Cr | ₹67.1 Cr | +29.9% |
| CapEx | ₹-8.3 Cr | ₹-15.0 Cr | ₹-10.4 Cr | ₹-11.9 Cr | — |
| FCF | ₹22.3 Cr | ₹24.4 Cr | ₹41.0 Cr | ₹55.1 Cr | +35.1% |
| Total Assets | ₹651 Cr | ₹735 Cr | ₹732 Cr | ₹761 Cr | +5.3% |
| Total Debt | ₹242 Cr | ₹310 Cr | ₹321 Cr | ₹295 Cr | +6.8% |
| Shareholders' Equity | ₹208 Cr | ₹225 Cr | ₹240 Cr | ₹251 Cr | +6.6% |
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 | 6.6% | — |
| 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
No dividend events recorded for KHADIM in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. KHADIM INDIA LIMITED (KHADIM.NS) trades at 103.44 vs a model fair value of 231.38, a gap of 123.7%. Piotroski F-score: 6/9. Moat label: N...
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.