Markets › India › NSE › KHADIM

Khadim India Ltd

NSE:KHADIMConsumer Cyclical

₹121.08+2.59%At closeAt close · Mon 19 Oct · ≈ AED 4.68 · Market cap $22.68M · Next earnings Fri 6 Nov

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	TTM	YoY
Revenue	6.3	5.9	6.6	6.1	4.2	3.7	3.5	−4.9%
Cost of revenue	5.9	5.0	5.4	3.6	1.9	2.6	2.5	−5.1%
Gross profit	1.5	0.9	1.2	2.6	2.3	1.0	1.0	−4.3%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—	—
Selling, general & administrative	0.9	0.2	0.4	1.0	0.6	0.8	—	—
Selling & marketing	0.2	0.2	0.4	0.2	0.2	0.0	—	—
Operating expenses	0.7	0.7	0.9	0.8	0.6	0.8	0.8	−0.2%
Operating income	(0.3)	0.2	0.4	0.5	1.7	0.2	0.2	−19.3%
Interest expense	0.3	0.2	0.3	0.3	0.2	0.3	0.3	−0.9%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	(0.1)	(0.1)	(0.1)	(1.6)	(1.4)	(0.2)	—	—
Pre-tax income	(0.4)	0.1	0.2	0.1	0.2	0.0	0.0	−15.4%
Income tax	(0.1)	0.0	0.1	0.0	0.0	0.0	0.0	−23.1%
Net income	(0.3)	0.1	0.2	0.1	0.1	0.0	0.0	−10.6%
Discontinued operations	0.0	0.0	0.0	(0.2)	(0.1)	0.0	—	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—	—
EPS, basic (per share)	(18.33)	3.58	9.73	3.49	2.76	1.69	1.51	−10.8%
EPS, diluted (per share)	(18.33)	3.58	9.73	3.49	2.76	1.69	1.51	−10.8%
EBITDA	0.2	0.7	0.9	0.8	0.8	0.5	0.4	−9.2%
Depreciation & amortization	0.4	0.3	0.4	0.3	0.4	0.3	—	—
Weighted average shares (shares)	17,969,614	17,969,614	17,969,614	17,988,539	4,816,000	18,337,000	—	—
Weighted average diluted shares (shares)	17,969,614	17,969,614	17,969,614	17,974,495	18,333,000	18,337,000	—	—
Gross margin	24.3%	14.8%	18.8%	42.1%	54.4%	28.6%	28.7%	+0.2 pts
Operating margin	−5.0%	3.0%	5.5%	7.8%	39.9%	6.1%	5.1%	−0.9 pts
Net margin	−5.3%	1.1%	2.6%	1.0%	1.2%	0.8%	0.8%	−0.1 pts