Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Footwear

Rating :
39/99

BSE: 526642 | NSE: MIRZAINT

55.70
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  56.80
  •  57.00
  •  55.10
  •  56.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  494889
  •  276.91
  •  72.00
  •  27.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 670.10
  • 57.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 942.39
  • 1.62%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.45%
  • 3.13%
  • 23.70%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 2.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.03
  • 6.36
  • 9.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 0.13
  • -0.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.98
  • -9.40
  • -15.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.25
  • 14.31
  • 14.05

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 1.11
  • 1.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 13.87
  • 7.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
271.79
306.04
-11.19%
83.11
308.03
-73.02%
249.39
286.97
-13.10%
397.73
307.12
29.50%
Expenses
239.60
261.03
-8.21%
84.09
274.21
-69.33%
215.14
258.72
-16.84%
339.03
277.47
22.19%
EBITDA
32.19
45.01
-28.48%
-0.97
33.82
-
34.25
28.24
21.28%
58.70
29.65
97.98%
EBIDTM
11.84%
14.71%
-1.17%
10.98%
13.73%
9.84%
14.76%
9.65%
Other Income
0.51
0.20
155.00%
0.14
0.06
133.33%
0.82
1.68
-51.19%
0.59
0.27
118.52%
Interest
11.26
13.64
-17.45%
10.29
10.05
2.39%
10.41
9.14
13.89%
11.47
8.77
30.79%
Depreciation
15.65
20.77
-24.65%
12.49
8.80
41.93%
17.49
9.90
76.67%
16.38
9.22
77.66%
PBT
5.79
10.81
-46.44%
-23.62
15.02
-
7.17
10.88
-34.10%
31.44
11.92
163.76%
Tax
-0.52
1.23
-
-0.39
5.48
-
0.00
3.76
-100.00%
10.02
4.43
126.19%
PAT
6.32
9.57
-33.96%
-23.23
9.54
-
7.17
7.12
0.70%
21.42
7.50
185.60%
PATM
2.32%
3.13%
-27.95%
3.10%
2.88%
2.48%
5.39%
2.44%
EPS
0.53
0.80
-33.75%
-1.93
0.79
-
0.60
0.59
1.69%
1.78
0.62
187.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,002.02
1,261.20
1,151.70
972.09
935.68
315.61
306.98
239.59
260.54
Net Sales Growth
-17.06%
9.51%
18.48%
3.89%
196.47%
2.81%
28.13%
-8.04%
 
Cost Of Goods Sold
542.20
642.43
594.70
424.17
497.88
185.47
168.99
124.45
129.71
Gross Profit
459.82
618.77
557.00
547.92
437.80
130.13
138.00
115.13
130.82
GP Margin
45.89%
49.06%
48.36%
56.37%
46.79%
41.23%
44.95%
48.05%
50.21%
Total Expenditure
877.86
1,089.41
1,008.64
798.09
774.63
286.30
258.21
206.91
206.96
Power & Fuel Cost
-
29.07
28.76
26.41
26.30
12.68
14.10
12.89
11.53
% Of Sales
-
2.30%
2.50%
2.72%
2.81%
4.02%
4.59%
5.38%
4.43%
Employee Cost
-
90.39
79.85
73.83
70.73
15.61
13.46
11.36
10.15
% Of Sales
-
7.17%
6.93%
7.59%
7.56%
4.95%
4.38%
4.74%
3.90%
Manufacturing Exp.
-
129.41
122.71
114.42
63.31
24.91
21.78
18.30
19.41
% Of Sales
-
10.26%
10.65%
11.77%
6.77%
7.89%
7.09%
7.64%
7.45%
General & Admin Exp.
-
42.15
60.99
51.13
30.89
15.66
13.47
17.83
16.96
% Of Sales
-
3.34%
5.30%
5.26%
3.30%
4.96%
4.39%
7.44%
6.51%
Selling & Distn. Exp.
-
153.64
118.77
104.77
83.52
25.43
25.47
18.59
17.86
% Of Sales
-
12.18%
10.31%
10.78%
8.93%
8.06%
8.30%
7.76%
6.85%
Miscellaneous Exp.
-
2.32
2.86
3.36
2.00
6.52
0.95
3.48
1.34
% Of Sales
-
0.18%
0.25%
0.35%
0.21%
2.07%
0.31%
1.45%
0.51%
EBITDA
124.17
171.79
143.06
174.00
161.05
29.31
48.77
32.68
53.58
EBITDA Margin
12.39%
13.62%
12.42%
17.90%
17.21%
9.29%
15.89%
13.64%
20.56%
Other Income
2.06
1.67
2.69
0.41
0.88
0.56
1.34
0.75
0.90
Interest
43.43
45.58
34.31
24.96
25.93
15.13
13.83
7.13
4.58
Depreciation
62.01
63.44
35.46
31.61
29.06
8.99
8.25
7.47
6.70
PBT
20.78
64.44
75.98
117.84
106.94
5.74
28.04
18.83
43.20
Tax
9.11
16.73
27.19
39.42
35.20
2.50
10.48
6.96
15.82
Tax Rate
43.84%
25.96%
35.79%
33.45%
32.92%
43.55%
37.38%
36.96%
36.62%
PAT
11.68
47.71
48.79
78.42
71.74
3.24
17.53
11.77
27.30
PAT before Minority Interest
11.68
47.71
48.79
78.42
71.74
3.24
17.56
11.87
27.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.03
-0.10
-0.08
PAT Margin
1.17%
3.78%
4.24%
8.07%
7.67%
1.03%
5.71%
4.91%
10.48%
PAT Growth
-65.37%
-2.21%
-37.78%
9.31%
2,114.20%
-81.52%
48.94%
-56.89%
 
EPS
0.97
3.97
4.06
6.52
5.96
0.27
1.46
0.98
2.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
627.92
611.65
571.80
502.04
131.91
125.94
116.53
106.05
Share Capital
24.06
24.06
24.06
24.06
18.54
18.54
18.54
18.54
Total Reserves
603.86
587.59
547.74
477.98
113.37
107.40
97.99
87.51
Non-Current Liabilities
209.70
64.15
52.37
47.59
129.91
130.90
125.06
97.75
Secured Loans
18.00
21.57
16.03
14.82
113.13
92.04
96.72
73.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
20.19
10.20
7.25
Long Term Provisions
13.93
12.73
11.98
10.06
0.00
0.00
0.00
0.00
Current Liabilities
422.36
439.27
377.34
214.71
46.46
43.56
32.39
42.58
Trade Payables
95.43
81.25
85.42
39.61
29.29
27.22
19.49
30.43
Other Current Liabilities
73.88
40.48
37.54
31.89
9.46
7.09
4.11
4.35
Short Term Borrowings
252.14
316.56
253.52
127.12
0.00
0.00
0.00
0.00
Short Term Provisions
0.91
0.98
0.86
16.09
7.71
9.25
8.79
7.80
Total Liabilities
1,259.98
1,115.07
1,001.51
764.34
308.28
300.43
274.09
246.47
Net Block
585.17
408.53
356.98
354.25
124.23
117.93
111.09
107.55
Gross Block
913.78
688.73
613.42
591.02
180.97
166.42
152.07
141.50
Accumulated Depreciation
328.61
280.20
256.44
236.77
56.75
48.49
40.98
33.95
Non Current Assets
611.75
428.80
392.65
362.81
160.70
137.67
129.21
116.84
Capital Work in Progress
10.65
5.39
24.62
1.93
30.36
17.80
12.54
7.54
Non Current Investment
1.10
0.58
0.59
0.58
6.11
1.94
5.58
1.75
Long Term Loans & Adv.
14.83
14.30
10.46
6.05
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
648.23
686.27
608.86
401.53
147.58
162.76
144.88
129.64
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
413.24
433.60
382.68
264.23
91.35
100.70
99.60
90.45
Sundry Debtors
140.51
155.68
132.50
67.36
30.75
35.33
26.91
12.68
Cash & Bank
15.57
7.27
12.82
6.52
3.50
1.62
2.18
12.17
Other Current Assets
78.91
30.56
18.11
44.11
21.99
25.12
16.19
14.33
Short Term Loans & Adv.
49.31
59.16
62.75
19.31
13.89
15.89
6.97
7.18
Net Current Assets
225.87
247.00
231.52
186.82
101.12
119.21
112.49
87.05
Total Assets
1,259.98
1,115.07
1,001.51
764.34
308.28
300.43
274.09
246.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
227.90
35.49
-23.83
113.62
48.98
28.79
-4.37
11.11
PBT
64.44
75.98
117.84
106.40
5.74
28.04
18.83
43.47
Adjustment
107.63
67.29
57.07
54.37
26.40
22.21
14.99
11.85
Changes in Working Capital
75.34
-79.21
-164.95
-13.42
21.36
-6.87
-27.84
-27.80
Cash after chg. in Working capital
247.41
64.06
9.96
147.35
53.50
43.39
5.97
27.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-19.51
-28.57
-33.79
-33.73
-4.52
-14.60
-10.35
-16.42
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-62.76
-67.38
-59.33
-36.34
-27.65
-19.35
-17.67
-18.89
Net Fixed Assets
-230.02
-56.10
-50.35
-376.49
-27.21
-19.62
-15.57
Net Investments
-0.91
-0.01
3.20
-2.83
-0.07
-0.08
0.05
Others
168.17
-11.27
-12.18
342.98
-0.37
0.35
-2.15
Cash from Financing Activity
-156.84
26.34
89.47
-82.22
-19.45
-9.99
12.04
11.09
Net Cash Inflow / Outflow
8.30
-5.55
6.31
-4.94
1.88
-0.56
-10.00
3.31
Opening Cash & Equivalents
7.27
12.82
6.51
11.45
1.62
2.18
12.17
8.86
Closing Cash & Equivalent
15.57
7.27
12.82
6.51
3.50
1.62
2.18
12.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Mar 03
Book Value (Rs.)
52.20
50.84
47.53
41.73
14.23
13.58
12.57
11.44
10.62
10.53
ROA
4.02%
4.61%
8.88%
13.38%
1.06%
6.11%
4.56%
12.64%
8.97%
8.06%
ROE
7.70%
8.25%
14.61%
22.63%
2.51%
14.48%
10.67%
28.43%
19.74%
18.38%
ROCE
11.68%
12.10%
18.87%
29.43%
8.64%
18.14%
12.66%
29.47%
19.52%
18.68%
Fixed Asset Turnover
1.57
1.77
1.62
2.43
1.82
1.93
1.63
1.97
1.63
1.60
Receivable days
42.86
45.67
37.44
19.05
38.21
37.00
30.16
14.23
12.94
14.59
Inventory Days
122.54
129.35
121.18
69.05
111.05
119.08
144.77
104.44
114.43
129.20
Payable days
28.27
28.83
25.63
15.94
38.10
32.61
45.20
43.73
39.59
45.91
Cash Conversion Cycle
137.13
146.18
133.00
72.17
111.16
123.47
129.73
74.95
87.79
97.89
Total Debt/Equity
0.46
0.58
0.50
0.31
0.86
0.89
0.92
0.76
0.59
0.80
Interest Cover
2.41
3.21
5.72
5.12
1.38
3.03
3.64
10.44
6.75
3.18

News Update:


No Latest News!

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.