Nifty
Sensex
:
:
11131.85
37668.42
-21.80 (-0.20%)
-65.66 (-0.17%)

Footwear

Rating :
45/99

BSE: 526642 | NSE: MIRZAINT

49.45
23-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  49.80
  •  51.90
  •  48.60
  •  49.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  214002
  •  106.04
  •  72.00
  •  27.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 592.51
  • 39.65
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 942.03
  • 1.83%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.45%
  • 3.63%
  • 23.08%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 2.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.76
  • 4.63
  • 7.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.69
  • 0.15
  • -2.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.37
  • -0.95
  • -12.06

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.56
  • 15.42
  • 15.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.88
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 8.10
  • 7.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
83.11
308.03
-73.02%
249.39
0.00
0
397.73
307.12
29.50%
306.04
295.78
3.47%
Expenses
84.09
274.21
-69.33%
215.14
0.00
0
339.03
277.47
22.19%
261.03
253.20
3.09%
EBITDA
-0.97
33.82
-
34.25
0.00
0
58.70
29.65
97.98%
45.01
42.58
5.71%
EBIDTM
-1.17%
10.98%
13.73%
0.00%
14.76%
9.65%
14.71%
14.40%
Other Income
0.14
0.06
133.33%
0.82
0.00
0
0.59
0.27
118.52%
0.20
0.08
150.00%
Interest
10.29
10.05
2.39%
10.41
0.00
0
11.47
8.77
30.79%
13.64
9.05
50.72%
Depreciation
12.49
8.80
41.93%
17.49
0.00
0
16.38
9.22
77.66%
20.77
8.46
145.51%
PBT
-23.62
15.02
-
7.17
0.00
0
31.44
11.92
163.76%
10.81
25.15
-57.02%
Tax
-0.39
5.48
-
0.00
0.00
0
10.02
4.43
126.19%
1.23
9.04
-86.39%
PAT
-23.23
9.54
-
7.17
0.00
0
21.42
7.50
185.60%
9.57
16.11
-40.60%
PATM
-27.95%
3.10%
2.88%
0.00%
5.39%
2.44%
3.13%
5.45%
EPS
-1.93
0.79
-
0.60
0.00
0
1.78
0.62
187.10%
0.80
1.34
-40.30%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
-
1,151.70
972.09
935.68
315.61
306.98
239.59
260.54
Net Sales Growth
-
18.48%
3.89%
196.47%
2.81%
28.13%
-8.04%
 
Cost Of Goods Sold
-
594.70
424.17
497.88
185.47
168.99
124.45
129.71
Gross Profit
-
557.00
547.92
437.80
130.13
138.00
115.13
130.82
GP Margin
-
48.36%
56.37%
46.79%
41.23%
44.95%
48.05%
50.21%
Total Expenditure
-
1,008.64
798.09
774.63
286.30
258.21
206.91
206.96
Power & Fuel Cost
-
28.76
26.41
26.30
12.68
14.10
12.89
11.53
% Of Sales
-
2.50%
2.72%
2.81%
4.02%
4.59%
5.38%
4.43%
Employee Cost
-
79.85
73.83
70.73
15.61
13.46
11.36
10.15
% Of Sales
-
6.93%
7.59%
7.56%
4.95%
4.38%
4.74%
3.90%
Manufacturing Exp.
-
122.71
114.42
63.31
24.91
21.78
18.30
19.41
% Of Sales
-
10.65%
11.77%
6.77%
7.89%
7.09%
7.64%
7.45%
General & Admin Exp.
-
60.99
51.13
30.89
15.66
13.47
17.83
16.96
% Of Sales
-
5.30%
5.26%
3.30%
4.96%
4.39%
7.44%
6.51%
Selling & Distn. Exp.
-
118.77
104.77
83.52
25.43
25.47
18.59
17.86
% Of Sales
-
10.31%
10.78%
8.93%
8.06%
8.30%
7.76%
6.85%
Miscellaneous Exp.
-
2.86
3.36
2.00
6.52
0.95
3.48
1.34
% Of Sales
-
0.25%
0.35%
0.21%
2.07%
0.31%
1.45%
0.51%
EBITDA
-
143.06
174.00
161.05
29.31
48.77
32.68
53.58
EBITDA Margin
-
12.42%
17.90%
17.21%
9.29%
15.89%
13.64%
20.56%
Other Income
-
2.69
0.41
0.88
0.56
1.34
0.75
0.90
Interest
-
34.31
24.96
25.93
15.13
13.83
7.13
4.58
Depreciation
-
35.46
31.61
29.06
8.99
8.25
7.47
6.70
PBT
-
75.98
117.84
106.94
5.74
28.04
18.83
43.20
Tax
-
27.19
39.42
35.20
2.50
10.48
6.96
15.82
Tax Rate
-
35.79%
33.45%
32.92%
43.55%
37.38%
36.96%
36.62%
PAT
-
48.79
78.42
71.74
3.24
17.53
11.77
27.30
PAT before Minority Interest
-
48.79
78.42
71.74
3.24
17.56
11.87
27.38
Minority Interest
-
0.00
0.00
0.00
0.00
-0.03
-0.10
-0.08
PAT Margin
-
4.24%
8.07%
7.67%
1.03%
5.71%
4.91%
10.48%
PAT Growth
-
-37.78%
9.31%
2,114.20%
-81.52%
48.94%
-56.89%
 
EPS
-
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 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
611.65
571.80
502.04
131.91
125.94
116.53
106.05
Share Capital
24.06
24.06
24.06
18.54
18.54
18.54
18.54
Total Reserves
587.59
547.74
477.98
113.37
107.40
97.99
87.51
Non-Current Liabilities
64.15
52.37
47.59
129.91
130.90
125.06
97.75
Secured Loans
21.57
16.03
14.82
113.13
92.04
96.72
73.31
Unsecured Loans
0.00
0.00
0.00
0.00
20.19
10.20
7.25
Long Term Provisions
12.73
11.98
10.06
0.00
0.00
0.00
0.00
Current Liabilities
464.90
377.34
214.71
46.46
43.56
32.39
42.58
Trade Payables
81.25
85.42
39.61
29.29
27.22
19.49
30.43
Other Current Liabilities
40.48
37.54
31.89
9.46
7.09
4.11
4.35
Short Term Borrowings
316.56
253.52
127.12
0.00
0.00
0.00
0.00
Short Term Provisions
26.61
0.86
16.09
7.71
9.25
8.79
7.80
Total Liabilities
1,140.70
1,001.51
764.34
308.28
300.43
274.09
246.47
Net Block
408.53
356.98
354.25
124.23
117.93
111.09
107.55
Gross Block
688.73
613.42
591.02
180.97
166.42
152.07
141.50
Accumulated Depreciation
280.20
256.44
236.77
56.75
48.49
40.98
33.95
Non Current Assets
428.80
392.65
362.81
160.70
137.67
129.21
116.84
Capital Work in Progress
5.39
24.62
1.93
30.36
17.80
12.54
7.54
Non Current Investment
0.58
0.59
0.58
6.11
1.94
5.58
1.75
Long Term Loans & Adv.
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
Current Assets
711.90
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
Inventories
433.60
382.68
264.23
91.35
100.70
99.60
90.45
Sundry Debtors
155.68
132.50
67.36
30.75
35.33
26.91
12.68
Cash & Bank
7.27
12.82
6.52
3.50
1.62
2.18
12.17
Other Current Assets
115.35
18.11
44.11
8.10
25.12
16.19
14.33
Short Term Loans & Adv.
84.79
62.75
19.31
13.89
15.89
6.97
7.18
Net Current Assets
247.00
231.52
186.82
101.12
119.21
112.49
87.05
Total Assets
1,140.70
1,001.51
764.34
308.28
300.43
274.09
246.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
35.49
-23.83
113.62
48.98
28.79
-4.37
11.11
PBT
75.98
117.84
106.40
5.74
28.04
18.83
43.47
Adjustment
67.29
57.07
54.37
26.40
22.21
14.99
11.85
Changes in Working Capital
-79.21
-164.95
-13.42
21.36
-6.87
-27.84
-27.80
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-67.38
-59.33
-36.34
-27.65
-19.35
-17.67
-18.89
Net Fixed Assets
-56.08
-50.35
-376.49
-27.21
-19.62
-15.57
Net Investments
-0.01
3.20
-2.83
-0.07
-0.08
0.05
Others
-11.29
-12.18
342.98
-0.37
0.35
-2.15
Cash from Financing Activity
26.34
89.47
-82.22
-19.45
-9.99
12.04
11.09
Net Cash Inflow / Outflow
-5.55
6.31
-4.94
1.88
-0.56
-10.00
3.31
Opening Cash & Equivalents
12.82
6.51
11.45
1.62
2.18
12.17
8.86
Closing Cash & Equivalent
7.27
12.82
6.51
3.50
1.62
2.18
12.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Mar 04
Mar 03
Mar 02
Book Value (Rs.)
50.84
47.53
41.73
14.23
13.58
12.57
11.44
10.62
10.53
9.38
ROA
4.56%
8.88%
13.38%
1.06%
6.11%
4.56%
12.64%
8.97%
8.06%
8.03%
ROE
8.25%
14.61%
22.63%
2.51%
14.48%
10.67%
28.43%
19.74%
18.38%
18.65%
ROCE
12.10%
18.87%
29.43%
8.64%
18.14%
12.66%
29.47%
19.52%
18.68%
17.78%
Fixed Asset Turnover
1.77
1.62
2.43
1.82
1.93
1.63
1.97
1.63
1.60
1.86
Receivable days
45.67
37.44
19.05
38.21
37.00
30.16
14.23
12.94
14.59
14.78
Inventory Days
129.35
121.18
69.05
111.05
119.08
144.77
104.44
114.43
129.20
114.18
Payable days
28.83
25.63
15.94
38.10
32.61
45.20
43.73
39.59
45.91
52.00
Cash Conversion Cycle
146.18
133.00
72.17
111.16
123.47
129.73
74.95
87.79
97.89
76.96
Total Debt/Equity
0.58
0.50
0.31
0.86
0.89
0.92
0.76
0.59
0.80
0.57
Interest Cover
3.21
5.72
5.12
1.38
3.03
3.64
10.44
6.75
3.18
3.08

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.