Khadim India Ltd.

Financial

	Khadim India	Relaxo Footwears	Campus Activewear
Operational Metrics
Retail
Number of Stores	890.0 .	418.0 .	1250.0 .
Number of Stores - Company Owned	222.0 .	n/a	57.0 .
Number of Stores - Franchises	668.0 .	n/a	28.0 .
Unclassified
Advertisement Spend as a % of Total Sales	2.49 %	4.4 %	n/a
Financials
5 yr Average ROE	-3.26 %	13.58 %	17.67 %
5yr average Equity Multiplier	3.18	1.38	2.21
5yr Average Asset Turnover Ratio	0.93	1.14	1.16
5yr Avg Net Profit Margin	-0.91 %	8.59 %	6.78 %
Price to Book	2.26	5.18	21.42
P/E	112.1	63.79	75.58
5yr Avg Cash Conversion Cycle	38.62 Days	28.99 Days	-0.25 Days
Inventory Days	93.96 Days	69.12 Days	79.55 Days
Days Receivable	110.48 Days	36.81 Days	34.69 Days
Days Payable	145.59 Days	68.79 Days	136.67 Days
5yr Average Interest Coverage Ratio	0.73	16.32	6.42
5yr Avg ROCE	5.43 %	17.45 %	30.68 %
5yr Avg Operating Profit Margin	7.36 %	16.01 %	17.31 %
5 yr average Debt to Equity	0.54	0.01	0.52
5yr CAGR Net Profit	n/a	-2.39 %	18.42 %
5yr Average Return on Assets	-1.06 %	9.81 %	7.92 %
Shareholdings
Promoter Holding	59.83 %	71.27 %	72.14 %
Share Pledged by Promoters	0.0	0.0	0.0
Change in Promoter Holding (3 Yrs)	-0.43 %	0.49 %	-1.96 %
Change in Mutual Fund Holding (3 Yrs)	-4.05 %	3.59 %	8.33 %

Business

	Khadim India	Relaxo Footwears	Campus Activewear
Product Wise Break-Up	Product Wise Break-Up Footwear And Accessories 100.0 Wind Power 0 Footwear 0	Product Wise Break-Up Wind 0.14 Footwear And Accessories 99.59 Footwear And Accessories 0 Others 0.27	-
Location Wise Break-Up	Location Wise Break-Up East India 64.0 South India 19.0 West India 9.0 North India 8.0 Rest of the World 0 India 0	Location Wise Break-Up East India 0 Rest of the World 4.48 India 95.52 South India 0 North India 0 West India 0	Location Wise Break-Up East India 0 Rest of the World 0 India 99.82 South India 0 North India 0 West India 0 Others 0.18
Distribution Channel	Distribution Channel Retail 63.0 Distribution 32.0 D2C Offline 0 D2C Online 0 Trade Distribution 0 Others 5.0	-	Distribution Channel Distribution 0 Trade Distribution 53.5 D2C Offline 10.6 D2C Online 35.9 Retail 0
Customer Segment	Customer Segment Tier Iii 50.0 Metro 19.0 Tier Ii 18.0 Tier I 13.0 Children 0 Women 0 Men 0	-	Customer Segment Children 7.77 Women 4.61 Metro 0 Tier Iii 0 Tier I 0 Men 87.62 Tier Ii 0
Asset Break-Up - Geography Wise	Asset Break-Up - Geography Wise Others 100	-	-