Khadim India Ltd Q2 FY26 Results: The Footwear Player That’s Trying To Lace Up After a Demerger Hangover

1. At a Glance

Welcome to the world ofKhadim India Ltd, the footwear veteran that’s been walking India’s streets since 1981 — sometimes sprinting, sometimes limping, and lately, trying to find its balance after a demerger marathon. With amarket cap of ₹379 croreand the stock chilling around₹206 per share, Khadim’s current sprint seems more like a Sunday stroll. Thestock is down 35% over the last year— yes, even your old Bata sneakers have seen better traction.

Despite its long retail legacy, the company’s latestQ2 FY26results show a struggle to find rhythm. Sales for the quarter came in at₹101.6 crore, down36.7% YoY, and net profit managed a slim₹1.68 crore, down28.8% YoY. TheP/E ratio stands at 26.4x, which in footwear-speak means Khadim is priced like a mid-tier sneaker but running with slipper-like speed. Debt remains heavy at₹255 crore, whileROE limps at 2.2%.

The company’sdistribution business demerger became effective in April 2025, so these numbers represent the “new” Khadim — lighter, nimbler, but still figuring out how to tie its laces right.

2. Introduction

Once upon a time, Khadim was the undisputed king of “value footwear.” If you wore sandals with socks in college, chances are they were Khadim. Today, it’s thesecond-largest footwear retailer in India, but its financial jog has turned into a treadmill session — lots of motion, little progress.

With864 branded stores(221 company-owned and 643 franchised) and747 distributors, Khadim’s network looks impressive. But like many large Indian families, managing all these “relatives” comes with drama.

Khadim’stwo-segment model— Retail and Distribution — gave it both glamour and grunt work. Retail gave brand visibility; Distribution gave volume. But the recentdemerger of the Distribution businesshas left investors wondering if the glamour alone can pay the bills.

Still, Khadim continues to make moves — fromexpanding its Bangladesh subsidiaryto introducing quirky new sub-brands likeProandFitnxt. Yet, its financial story reads like an old shoe catalog: lots of models, but not enough buyers.

3. Business Model – WTF Do They Even Do?

In plain Hindi: Khadim sells shoes — from hawai chappals to leather formals — through two main channels:

  1. Retail Segment– This is where the brand flexes. Think premium sandals, semi-formals, and urban lifestyle products under labels likeBritish Walkers,Lazard,Softouch,Cleo, andAorianna. Retail stores cater to the value-conscious middle class who want “style on EMI.”
    • Around91% of retail products are outsourced, meaning Khadim acts as the middleman in stylish packaging.
    • Roughly74% of stores are franchise-run, which saves Khadim the headache of managing rent and operations — a smart asset-light move.
  2. Distribution Segment (now demerged)– Earlier, Khadim used to manufacture and supply affordable footwear to distributors under brands likeKalypse,Wash n Wear, andPugo. These guys sold to multi-brand outlets (MBOs) across India. The segment was volume-heavy but margin-light — think “hawai chappal with an MBA.”

Now, post-demerger, the retail segment stands alone — smaller in revenue but higher in brand control. It’s like divorcing your practical spouse to chase your influencer dreams.

4. Financials Overview

Quarterly Results Lock: Q2 FY26

MetricLatest Qtr (Sep 2025)YoY Qtr (Sep 2024)Prev Qtr (Jun 2025)YoY %QoQ %
Revenue₹101.6 Cr₹160.6 Cr₹95.7 Cr-36.7%+6.2%
EBITDA₹13.8 Cr₹19.3 Cr₹12.3 Cr-28.5%+12.2%
PAT₹1.68 Cr₹2.36 Cr₹0.86 Cr-28.8%+95.3%
EPS (₹)0.911.280.47-28.9%+93.6%

Commentary:Khadim’s revenue drop is sharper than a new pair of leather formals on wet marble. A36.7% YoY declinepost-demerger shows the scale lost from cutting out the Distribution segment. EBITDA margins at13.6%remain decent, but net profit margins are as thin as their insole foam.

Still, QoQ improvement hints the company may be stabilizing — or just adjusting to its post-demerger shoe size.

5. Valuation Discussion – Fair Value Range Only

Let’s

crunch like accountants on caffeine.

  • EPS (TTM)= ₹2.57
  • Stock Price= ₹206
  • Current P/E= 26.4x

If Khadim returns to its historical median P/E range of18x–28x, fair value = ₹46–₹72 EPS-equivalent, i.e.,₹180–₹230 per sharerange.

EV/EBITDA Approach:

  • EV = ₹622 Cr
  • EBITDA (TTM) = ₹70 Cr
  • EV/EBITDA = 8.9x

Peer average EV/EBITDA (Bata, Metro, Relaxo, Campus) = ~20x.If Khadim re-rates halfway (say 12x–15x), fair EV range = ₹840–₹1,050 Cr → Fair Value =₹240–₹300 per share.

DCF (Simplified):Assume free cash flow of ₹50 Cr growing 8% for five years, discount rate 12%.PV ≈ ₹800–₹900 Cr range.

Fair Value Range (Educational Estimate): ₹180–₹300 per shareDisclaimer: This fair value range is for educational purposes only and not investment advice.

6. What’s Cooking – News, Triggers, Drama

2025 was Khadim’s year of musical chairs.

  • Demerger Approved:TheNCLT approved the demerger of Khadim’s distribution businesseffective April 1, 2025. The idea? Let retail run fast and distribution walk at its own pace. The street, however, seems unconvinced — stock fell like a chappal thrown at a politician.
  • New CEO Alert:Mr.Avijit Mukherjeetook charge on7 November 2025, hopefully to fix what the previous pairs couldn’t.
  • Bangladesh Expansion:The company investedUSD 15,000(yes, not million, just 15k) in its Bangladeshi subsidiary. That’s less “international expansion” and more “sending a cousin abroad for a diploma.”
  • Convertible Warrants:In March 2024, Khadim issued convertible warrants worth₹6 crore. The dilution is minimal, but at least someone still wants their shares.
  • Litigation Relief:April 2024 brought good news — CESTAT ruled in Khadim’s favor in an excise matter. Legal win: ✅ Cash impact: still pending.

In short, the company is hustling — demerging, hiring, investing — but results haven’t caught up yet.

7. Balance Sheet

MetricMar 2023Mar 2024Sep 2025
Total Assets₹735 Cr₹732 Cr₹576 Cr
Net Worth (Equity + Reserves)₹225 Cr₹240 Cr₹166 Cr
Borrowings₹310 Cr₹321 Cr₹255 Cr
Other Liabilities₹200 Cr₹171 Cr₹155 Cr
Total Liabilities₹735 Cr₹732 Cr₹576 Cr
To Read Full 16 Point ArticleBecome a member
Become a member
To Read Full 16 Point ArticleBecome a member

Leave a Comment

error: Content is protected !!