Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Retailing

Rating :
38/99

BSE: 540775 | NSE: KHADIM

247.25
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  246.1
  •  256.7
  •  245.2
  •  246.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  58755
  •  14733009
  •  420.95
  •  227.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 454.96
  • 86.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 556.04
  • N/A
  • 1.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.85%
  • 2.69%
  • 27.83%
  • FII
  • DII
  • Others
  • 0%
  • 1.21%
  • 8.42%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.43
  • -7.76
  • -14.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.69
  • 70.74
  • -1.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.60
  • -
  • 3.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 36.51
  • 67.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.17
  • 2.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.36
  • 8.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
95.70
104.10
-8.07%
93.80
93.55
0.27%
160.17
156.20
2.54%
160.58
157.09
2.22%
Expenses
83.39
86.66
-3.77%
77.89
73.42
6.09%
145.37
137.99
5.35%
141.29
139.44
1.33%
EBITDA
12.32
17.44
-29.36%
15.92
20.13
-20.91%
14.80
18.20
-18.68%
19.29
17.65
9.29%
EBIDTM
12.87%
16.76%
16.97%
21.51%
9.24%
11.65%
12.01%
11.23%
Other Income
2.52
1.42
77.46%
2.99
2.96
1.01%
4.43
1.78
148.88%
1.84
2.60
-29.23%
Interest
6.60
6.42
2.80%
6.03
7.01
-13.98%
7.43
7.54
-1.46%
7.58
7.82
-3.07%
Depreciation
6.77
7.28
-7.01%
6.82
6.98
-2.29%
10.22
9.98
2.40%
10.37
10.29
0.78%
PBT
1.47
5.16
-71.51%
6.06
9.10
-33.41%
1.58
2.46
-35.77%
3.18
2.14
48.60%
Tax
0.62
0.46
34.78%
0.61
1.15
-46.96%
0.42
0.65
-35.38%
0.85
0.36
136.11%
PAT
0.85
4.70
-81.91%
5.45
7.94
-31.36%
1.16
1.82
-36.26%
2.33
1.79
30.17%
PATM
0.89%
4.52%
5.81%
8.49%
0.72%
1.17%
1.45%
1.14%
EPS
0.46
0.36
27.78%
0.50
0.57
-12.28%
0.63
1.01
-37.62%
1.27
1.00
27.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
510.25
418.03
426.25
660.26
591.08
626.18
771.87
799.18
Net Sales Growth
-0.14%
-1.93%
-35.44%
11.70%
-5.61%
-18.87%
-3.42%
 
Cost Of Goods Sold
260.56
190.83
207.00
383.33
371.28
445.85
491.22
496.46
Gross Profit
249.69
227.21
219.25
276.94
219.80
180.32
280.65
302.72
GP Margin
48.93%
54.35%
51.44%
41.94%
37.19%
28.80%
36.36%
37.88%
Total Expenditure
447.94
348.38
351.35
585.52
541.89
621.38
737.96
740.06
Power & Fuel Cost
-
7.27
6.83
18.25
17.07
15.25
17.91
16.61
% Of Sales
-
1.74%
1.60%
2.76%
2.89%
2.44%
2.32%
2.08%
Employee Cost
-
60.33
56.73
71.91
57.36
60.81
73.27
72.06
% Of Sales
-
14.43%
13.31%
10.89%
9.70%
9.71%
9.49%
9.02%
Manufacturing Exp.
-
24.48
23.38
51.13
46.75
46.85
59.48
53.26
% Of Sales
-
5.86%
5.49%
7.74%
7.91%
7.48%
7.71%
6.66%
General & Admin Exp.
-
20.57
18.72
22.41
19.67
18.61
28.69
58.20
% Of Sales
-
4.92%
4.39%
3.39%
3.33%
2.97%
3.72%
7.28%
Selling & Distn. Exp.
-
38.47
33.84
35.56
25.48
28.59
61.01
39.84
% Of Sales
-
9.20%
7.94%
5.39%
4.31%
4.57%
7.90%
4.99%
Miscellaneous Exp.
-
6.44
4.84
2.94
4.28
5.40
6.40
3.64
% Of Sales
-
1.54%
1.14%
0.45%
0.72%
0.86%
0.83%
0.46%
EBITDA
62.33
69.65
74.90
74.74
49.19
4.80
33.91
59.12
EBITDA Margin
12.22%
16.66%
17.57%
11.32%
8.32%
0.77%
4.39%
7.40%
Other Income
11.78
10.38
8.37
17.48
16.27
18.08
6.67
6.34
Interest
27.64
29.38
28.41
31.30
24.13
26.80
32.72
13.83
Depreciation
34.18
28.77
27.70
38.37
33.58
39.24
41.94
18.43
PBT
12.29
21.88
27.16
22.54
7.75
-43.15
-34.08
33.20
Tax
2.50
2.62
3.87
5.06
1.31
-10.21
-2.81
12.03
Tax Rate
20.34%
11.97%
14.25%
22.45%
16.90%
23.66%
8.25%
36.23%
PAT
9.79
19.26
23.29
17.48
6.44
-32.94
-31.27
21.17
PAT before Minority Interest
9.79
19.26
23.29
17.48
6.44
-32.94
-31.27
21.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.92%
4.61%
5.46%
2.65%
1.09%
-5.26%
-4.05%
2.65%
PAT Growth
-39.75%
-17.30%
33.24%
171.43%
-
-
-
 
EPS
5.32
10.47
12.66
9.50
3.50
-17.90
-16.99
11.51

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
251.35
239.61
225.22
207.53
200.85
233.45
287.67
Share Capital
18.38
18.13
17.97
17.97
17.97
17.97
17.97
Total Reserves
232.34
218.25
206.18
188.49
181.86
214.63
268.88
Non-Current Liabilities
183.74
194.91
193.36
122.41
142.95
177.71
43.96
Secured Loans
11.01
6.25
11.85
14.84
19.29
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
25.48
25.57
25.84
25.82
26.01
38.63
39.66
Current Liabilities
340.91
310.80
328.62
328.22
292.33
315.43
256.41
Trade Payables
196.95
155.88
180.88
180.09
167.05
158.22
132.00
Other Current Liabilities
45.43
43.85
44.51
41.00
43.02
40.59
14.58
Short Term Borrowings
97.31
110.95
103.14
107.02
82.11
116.05
109.04
Short Term Provisions
1.22
0.12
0.10
0.12
0.15
0.58
0.79
Total Liabilities
776.00
745.32
747.20
658.16
636.13
726.59
588.04
Net Block
226.18
243.55
243.57
201.37
229.73
277.09
131.65
Gross Block
415.70
416.11
395.56
331.21
346.21
363.11
179.25
Accumulated Depreciation
189.51
172.56
151.99
129.84
116.48
86.02
47.60
Non Current Assets
287.11
301.74
302.77
258.10
288.74
349.95
216.10
Capital Work in Progress
0.21
0.15
0.76
0.91
1.10
0.64
1.74
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
48.36
49.29
46.05
46.25
49.49
62.40
58.96
Other Non Current Assets
12.36
8.75
12.40
9.57
8.41
9.82
23.76
Current Assets
488.89
443.57
444.43
400.06
347.39
376.64
371.94
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
216.88
193.64
180.42
167.93
140.68
169.65
155.00
Sundry Debtors
221.07
184.70
187.55
133.11
120.70
118.98
134.12
Cash & Bank
13.13
17.19
14.33
10.71
3.93
7.99
8.57
Other Current Assets
37.81
13.51
14.59
15.99
82.09
80.02
74.25
Short Term Loans & Adv.
22.49
34.54
47.54
72.31
67.33
66.31
57.67
Net Current Assets
147.98
132.78
115.81
71.84
55.06
61.21
115.53
Total Assets
776.00
745.31
747.20
658.16
636.13
726.59
588.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
67.07
51.46
39.38
30.61
47.83
57.13
-10.71
PBT
6.97
8.22
22.54
7.75
-43.15
-34.08
33.20
Adjustment
67.35
70.16
56.85
46.83
54.13
73.03
28.54
Changes in Working Capital
-6.97
-25.84
-41.30
-25.02
36.29
20.54
-55.45
Cash after chg. in Working capital
67.35
52.54
38.09
29.57
47.27
59.48
6.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.28
-1.08
1.29
1.04
0.56
-2.35
-17.01
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.88
-9.53
19.87
-13.83
-2.07
-15.11
-15.36
Net Fixed Assets
0.35
-19.94
-64.20
15.19
16.44
-182.76
Net Investments
-0.06
-0.01
-0.05
0.00
0.00
-0.09
Others
-9.17
10.42
84.12
-29.02
-18.51
167.74
Cash from Financing Activity
-41.53
-50.51
-62.80
-41.78
-44.54
-25.83
-17.13
Net Cash Inflow / Outflow
16.66
-8.58
-3.55
-25.00
1.23
16.18
-43.20
Opening Cash & Equivalents
-97.89
-89.31
-85.76
-60.76
-61.99
-78.17
-34.98
Closing Cash & Equivalent
-81.23
-97.89
-89.31
-85.76
-60.76
-61.99
-78.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
136.43
130.35
124.74
114.89
111.20
129.44
159.62
ROA
2.53%
3.12%
2.49%
0.99%
-4.84%
-4.76%
3.60%
ROE
7.91%
10.11%
8.12%
3.17%
-15.24%
-12.04%
7.38%
ROCE
14.09%
15.74%
15.86%
9.95%
-4.98%
-0.36%
11.85%
Fixed Asset Turnover
1.01
1.05
1.82
1.75
1.77
2.85
4.46
Receivable days
177.15
159.38
88.63
78.37
69.85
59.84
61.25
Inventory Days
179.22
160.15
96.29
95.29
90.45
76.76
70.79
Payable days
337.43
296.89
171.85
170.63
133.14
69.45
66.17
Cash Conversion Cycle
18.93
22.64
13.07
3.02
27.16
67.15
65.88
Total Debt/Equity
0.46
0.52
0.53
0.61
0.53
0.50
0.38
Interest Cover
1.74
1.96
1.72
1.32
-0.61
-0.04
3.40

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.