Nifty
Sensex
:
:
15920.60
53161.78
-319.70 (-1.97%)
-1046.75 (-1.93%)

Footwear

Rating :
61/99

BSE: 526642 | NSE: MIRZAINT

188.15
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  193.60
  •  198.80
  •  186.85
  •  193.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  691114
  •  1340.06
  •  233.00
  •  48.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,263.56
  • 24.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,391.03
  • N/A
  • 3.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.91%
  • 0.95%
  • 25.20%
  • FII
  • DII
  • Others
  • 3%
  • 0.00%
  • 2.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 2.31
  • -3.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.90
  • -5.99
  • -3.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.49
  • -34.97
  • -44.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.25
  • 18.13
  • 17.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.57
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.08
  • 11.35
  • 7.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
589.57
381.25
54.64%
392.74
271.79
44.50%
251.77
83.11
202.94%
312.78
249.39
25.42%
Expenses
509.65
334.39
52.41%
344.29
239.60
43.69%
215.97
84.09
156.83%
272.57
215.14
26.69%
EBITDA
79.92
46.86
70.55%
48.45
32.19
50.51%
35.80
-0.97
-
40.21
34.25
17.40%
EBIDTM
13.55%
12.29%
12.34%
11.84%
14.22%
-1.17%
12.86%
13.73%
Other Income
5.40
0.23
2,247.83%
10.85
0.51
2,027.45%
0.88
0.14
528.57%
0.33
0.82
-59.76%
Interest
6.48
12.05
-46.22%
7.35
11.26
-34.72%
6.49
10.29
-36.93%
7.42
10.41
-28.72%
Depreciation
17.32
18.32
-5.46%
18.14
15.65
15.91%
14.58
12.49
16.73%
20.08
17.49
14.81%
PBT
61.51
16.72
267.88%
33.81
5.79
483.94%
15.61
-23.62
-
13.04
7.17
81.87%
Tax
17.55
0.65
2,600.00%
7.05
-0.52
-
4.04
-0.39
-
4.10
0.00
0
PAT
43.96
16.07
173.55%
26.76
6.32
323.42%
11.56
-23.23
-
8.93
7.18
24.37%
PATM
7.46%
4.21%
6.81%
2.32%
4.59%
-27.95%
2.86%
2.88%
EPS
3.65
1.34
172.39%
2.22
0.53
318.87%
0.96
-1.93
-
0.74
0.60
23.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,546.86
1,048.93
1,261.20
1,151.70
972.09
935.68
315.61
306.98
239.59
260.54
Net Sales Growth
56.96%
-16.83%
9.51%
18.48%
3.89%
196.47%
2.81%
28.13%
-8.04%
 
Cost Of Goods Sold
878.81
552.78
642.43
594.70
424.17
497.88
185.47
168.99
124.45
129.71
Gross Profit
668.05
496.15
618.77
557.00
547.92
437.80
130.13
138.00
115.13
130.82
GP Margin
43.19%
47.30%
49.06%
48.36%
56.37%
46.79%
41.23%
44.95%
48.05%
50.21%
Total Expenditure
1,342.48
930.65
1,089.41
1,008.64
798.09
774.63
286.30
258.21
206.91
206.96
Power & Fuel Cost
-
22.94
29.07
28.76
26.41
26.30
12.68
14.10
12.89
11.53
% Of Sales
-
2.19%
2.30%
2.50%
2.72%
2.81%
4.02%
4.59%
5.38%
4.43%
Employee Cost
-
78.98
90.39
79.85
73.83
70.73
15.61
13.46
11.36
10.15
% Of Sales
-
7.53%
7.17%
6.93%
7.59%
7.56%
4.95%
4.38%
4.74%
3.90%
Manufacturing Exp.
-
74.23
129.41
122.71
114.42
63.31
24.91
21.78
18.30
19.41
% Of Sales
-
7.08%
10.26%
10.65%
11.77%
6.77%
7.89%
7.09%
7.64%
7.45%
General & Admin Exp.
-
28.88
42.15
60.99
51.13
30.89
15.66
13.47
17.83
16.96
% Of Sales
-
2.75%
3.34%
5.30%
5.26%
3.30%
4.96%
4.39%
7.44%
6.51%
Selling & Distn. Exp.
-
168.89
153.64
118.77
104.77
83.52
25.43
25.47
18.59
17.86
% Of Sales
-
16.10%
12.18%
10.31%
10.78%
8.93%
8.06%
8.30%
7.76%
6.85%
Miscellaneous Exp.
-
3.95
2.32
2.86
3.36
2.00
6.52
0.95
3.48
1.34
% Of Sales
-
0.38%
0.18%
0.25%
0.35%
0.21%
2.07%
0.31%
1.45%
0.51%
EBITDA
204.38
118.28
171.79
143.06
174.00
161.05
29.31
48.77
32.68
53.58
EBITDA Margin
13.21%
11.28%
13.62%
12.42%
17.90%
17.21%
9.29%
15.89%
13.64%
20.56%
Other Income
17.46
1.20
1.67
2.69
0.41
0.88
0.56
1.34
0.75
0.90
Interest
27.74
41.01
45.58
34.31
24.96
25.93
15.13
13.83
7.13
4.58
Depreciation
70.12
66.54
63.44
35.46
31.61
29.06
8.99
8.25
7.47
6.70
PBT
123.97
11.93
64.44
75.98
117.84
106.94
5.74
28.04
18.83
43.20
Tax
32.74
3.55
16.73
27.19
39.42
35.20
2.50
10.48
6.96
15.82
Tax Rate
26.41%
29.76%
25.96%
35.79%
33.45%
32.92%
43.55%
37.38%
36.96%
36.62%
PAT
91.21
8.34
47.71
48.79
78.42
71.74
3.24
17.53
11.77
27.30
PAT before Minority Interest
91.21
8.38
47.71
48.79
78.42
71.74
3.24
17.56
11.87
27.38
Minority Interest
0.00
-0.04
0.00
0.00
0.00
0.00
0.00
-0.03
-0.10
-0.08
PAT Margin
5.90%
0.80%
3.78%
4.24%
8.07%
7.67%
1.03%
5.71%
4.91%
10.48%
PAT Growth
1,338.64%
-82.52%
-2.21%
-37.78%
9.31%
2,114.20%
-81.52%
48.94%
-56.89%
 
EPS
7.58
0.69
3.97
4.06
6.52
5.96
0.27
1.46
0.98
2.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
638.20
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
24.06
18.54
18.54
18.54
18.54
Total Reserves
614.14
603.86
587.59
547.74
477.98
113.37
107.40
97.99
87.51
Non-Current Liabilities
226.08
209.70
64.15
52.37
47.59
129.91
130.90
125.06
97.75
Secured Loans
4.39
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
0.00
20.19
10.20
7.25
Long Term Provisions
13.33
13.93
12.73
11.98
10.06
0.00
0.00
0.00
0.00
Current Liabilities
306.06
422.59
439.27
377.34
214.71
46.46
43.56
32.39
42.58
Trade Payables
109.77
95.43
81.25
85.42
39.61
29.29
27.22
19.49
30.43
Other Current Liabilities
78.93
74.11
40.48
37.54
31.89
9.46
7.09
4.11
4.35
Short Term Borrowings
116.89
252.14
316.56
253.52
127.12
0.00
0.00
0.00
0.00
Short Term Provisions
0.47
0.91
0.98
0.86
16.09
7.71
9.25
8.79
7.80
Total Liabilities
1,170.44
1,260.21
1,115.07
1,001.51
764.34
308.28
300.43
274.09
246.47
Net Block
564.55
585.17
408.53
356.98
354.25
124.23
117.93
111.09
107.55
Gross Block
930.09
913.79
688.73
613.42
591.02
180.97
166.42
152.07
141.50
Accumulated Depreciation
365.42
328.62
280.20
256.44
236.77
56.75
48.49
40.98
33.95
Non Current Assets
590.74
611.75
428.80
392.65
362.81
160.70
137.67
129.21
116.84
Capital Work in Progress
11.23
10.65
5.39
24.62
1.93
30.36
17.80
12.54
7.54
Non Current Investment
1.94
1.10
0.58
0.59
0.58
6.11
1.94
5.58
1.75
Long Term Loans & Adv.
13.02
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
0.00
Current Assets
579.70
648.46
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
0.00
Inventories
426.27
413.24
433.60
382.68
264.23
91.35
100.70
99.60
90.45
Sundry Debtors
79.67
140.51
155.68
132.50
67.36
30.75
35.33
26.91
12.68
Cash & Bank
12.08
15.57
7.27
12.82
6.52
3.50
1.62
2.18
12.17
Other Current Assets
61.68
29.83
30.56
18.11
63.42
21.99
25.12
16.19
14.33
Short Term Loans & Adv.
33.79
49.31
59.16
62.75
19.31
13.89
15.89
6.97
7.18
Net Current Assets
273.64
225.87
247.00
231.52
186.82
101.12
119.21
112.49
87.05
Total Assets
1,170.44
1,260.21
1,115.07
1,001.51
764.34
308.28
300.43
274.09
246.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
237.84
227.90
35.49
-23.83
113.62
48.98
28.79
-4.37
11.11
PBT
11.93
64.44
75.98
117.84
106.40
5.74
28.04
18.83
43.47
Adjustment
107.33
107.63
67.29
57.07
54.37
26.40
22.21
14.99
11.85
Changes in Working Capital
119.08
75.34
-79.21
-164.95
-13.42
21.36
-6.87
-27.84
-27.80
Cash after chg. in Working capital
238.34
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
0.00
Tax Paid
-0.50
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-40.67
-62.76
-67.38
-59.33
-36.34
-27.65
-19.35
-17.67
-18.89
Net Fixed Assets
-15.32
-230.02
-56.10
-50.35
-376.49
-27.21
-19.62
-15.57
Net Investments
-1.41
-0.91
-0.01
3.20
-2.83
-0.07
-0.08
0.05
Others
-23.94
168.17
-11.27
-12.18
342.98
-0.37
0.35
-2.15
Cash from Financing Activity
-200.66
-156.84
26.34
89.47
-82.22
-19.45
-9.99
12.04
11.09
Net Cash Inflow / Outflow
-3.49
8.30
-5.55
6.31
-4.94
1.88
-0.56
-10.00
3.31
Opening Cash & Equivalents
15.57
7.27
12.82
6.51
11.45
1.62
2.18
12.17
8.86
Closing Cash & Equivalent
12.08
15.57
7.27
12.82
6.51
3.50
1.62
2.18
12.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Book Value (Rs.)
53.05
52.20
50.84
47.53
41.73
14.23
13.58
12.57
11.44
10.62
ROA
0.69%
4.02%
4.61%
8.88%
13.38%
1.06%
6.11%
4.56%
12.64%
8.97%
ROE
1.32%
7.70%
8.25%
14.61%
22.63%
2.51%
14.48%
10.67%
28.43%
19.74%
ROCE
6.25%
11.68%
12.10%
18.87%
29.43%
8.64%
18.14%
12.66%
29.47%
19.52%
Fixed Asset Turnover
1.14
1.57
1.77
1.62
2.43
1.82
1.93
1.63
1.97
1.63
Receivable days
38.31
42.86
45.67
37.44
19.05
38.21
37.00
30.16
14.23
12.94
Inventory Days
146.06
122.54
129.35
121.18
69.05
111.05
119.08
144.77
104.44
114.43
Payable days
67.75
28.27
28.83
25.63
15.94
38.10
32.61
45.20
43.73
39.59
Cash Conversion Cycle
116.63
137.13
146.18
133.00
72.17
111.16
123.47
129.73
74.95
87.79
Total Debt/Equity
0.22
0.46
0.58
0.50
0.31
0.86
0.89
0.92
0.76
0.59
Interest Cover
1.29
2.41
3.21
5.72
5.12
1.38
3.03
3.64
10.44
6.75

Top Investors:

News Update:


  • Mirza International - Quarterly Results
    11th Feb 2022, 15:54 PM

    Read More

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.