Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Footwear

Rating :
79/99

BSE: 526642 | NSE: MIRZAINT

333.70
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 336.40
  • 338.35
  • 327.00
  • 336.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  306804
  •  1017.37
  •  375.60
  •  58.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,019.42
  • 28.32
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,075.37
  • N/A
  • 5.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.91%
  • 1.53%
  • 21.39%
  • FII
  • DII
  • Others
  • 3.42%
  • 3.07%
  • 2.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 11.55
  • 10.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.16
  • 6.20
  • 6.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 7.56
  • 33.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.27
  • 18.34
  • 24.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.19
  • 1.85
  • 1.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.72
  • 8.28
  • 8.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
483.82
251.77
92.17%
444.60
312.78
42.14%
589.57
381.25
54.64%
392.74
271.79
44.50%
Expenses
407.80
215.97
88.82%
374.15
272.57
37.27%
509.65
334.39
52.41%
344.29
239.60
43.69%
EBITDA
76.02
35.80
112.35%
70.45
40.21
75.21%
79.92
46.86
70.55%
48.45
32.19
50.51%
EBIDTM
15.71%
14.22%
15.85%
12.86%
13.55%
12.29%
12.34%
11.84%
Other Income
2.06
0.88
134.09%
-11.40
0.33
-
5.40
0.23
2,247.83%
10.85
0.51
2,027.45%
Interest
5.32
6.49
-18.03%
6.67
7.42
-10.11%
6.48
12.05
-46.22%
7.35
11.26
-34.72%
Depreciation
17.54
14.58
20.30%
10.21
20.08
-49.15%
17.32
18.32
-5.46%
18.14
15.65
15.91%
PBT
55.23
15.61
253.81%
42.16
13.04
223.31%
61.51
16.72
267.88%
33.81
5.79
483.94%
Tax
14.24
4.04
252.48%
11.92
4.10
190.73%
17.55
0.65
2,600.00%
7.05
-0.52
-
PAT
40.99
11.56
254.58%
30.24
8.93
238.63%
43.96
16.07
173.55%
26.76
6.32
323.42%
PATM
8.47%
4.59%
6.80%
2.86%
7.46%
4.21%
6.81%
2.32%
EPS
3.41
0.96
255.21%
2.51
0.74
239.19%
3.65
1.34
172.39%
2.22
0.53
318.87%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Net Sales
1,910.73
1,678.67
1,048.93
1,261.20
1,151.70
972.09
935.68
315.61
306.98
239.59
260.54
Net Sales Growth
56.93%
60.04%
-16.83%
9.51%
18.48%
3.89%
196.47%
2.81%
28.13%
-8.04%
 
Cost Of Goods Sold
1,075.47
883.90
552.78
642.43
594.70
424.17
497.88
185.47
168.99
124.45
129.71
Gross Profit
835.26
794.77
496.15
618.77
557.00
547.92
437.80
130.13
138.00
115.13
130.82
GP Margin
43.71%
47.35%
47.30%
49.06%
48.36%
56.37%
46.79%
41.23%
44.95%
48.05%
50.21%
Total Expenditure
1,635.89
1,443.60
930.65
1,089.41
1,008.64
798.09
774.63
286.30
258.21
206.91
206.96
Power & Fuel Cost
-
26.68
22.94
29.07
28.76
26.41
26.30
12.68
14.10
12.89
11.53
% Of Sales
-
1.59%
2.19%
2.30%
2.50%
2.72%
2.81%
4.02%
4.59%
5.38%
4.43%
Employee Cost
-
90.94
78.98
90.39
79.85
73.83
70.73
15.61
13.46
11.36
10.15
% Of Sales
-
5.42%
7.53%
7.17%
6.93%
7.59%
7.56%
4.95%
4.38%
4.74%
3.90%
Manufacturing Exp.
-
118.18
74.23
129.41
122.71
114.42
63.31
24.91
21.78
18.30
19.41
% Of Sales
-
7.04%
7.08%
10.26%
10.65%
11.77%
6.77%
7.89%
7.09%
7.64%
7.45%
General & Admin Exp.
-
38.05
28.88
42.15
60.99
51.13
30.89
15.66
13.47
17.83
16.96
% Of Sales
-
2.27%
2.75%
3.34%
5.30%
5.26%
3.30%
4.96%
4.39%
7.44%
6.51%
Selling & Distn. Exp.
-
280.20
168.89
153.64
118.77
104.77
83.52
25.43
25.47
18.59
17.86
% Of Sales
-
16.69%
16.10%
12.18%
10.31%
10.78%
8.93%
8.06%
8.30%
7.76%
6.85%
Miscellaneous Exp.
-
5.65
3.95
2.32
2.86
3.36
2.00
6.52
0.95
3.48
17.86
% Of Sales
-
0.34%
0.38%
0.18%
0.25%
0.35%
0.21%
2.07%
0.31%
1.45%
0.51%
EBITDA
274.84
235.07
118.28
171.79
143.06
174.00
161.05
29.31
48.77
32.68
53.58
EBITDA Margin
14.38%
14.00%
11.28%
13.62%
12.42%
17.90%
17.21%
9.29%
15.89%
13.64%
20.56%
Other Income
6.91
5.72
1.20
1.67
2.69
0.41
0.88
0.56
1.34
0.75
0.90
Interest
25.82
26.98
41.01
45.58
34.31
24.96
25.93
15.13
13.83
7.13
4.58
Depreciation
63.21
60.26
66.54
63.44
35.46
31.61
29.06
8.99
8.25
7.47
6.70
PBT
192.71
153.55
11.93
64.44
75.98
117.84
106.94
5.74
28.04
18.83
43.20
Tax
50.76
40.57
3.55
16.73
27.19
39.42
35.20
2.50
10.48
6.96
15.82
Tax Rate
26.34%
26.42%
29.76%
25.96%
35.79%
33.45%
32.92%
43.55%
37.38%
36.96%
36.62%
PAT
141.95
112.90
8.34
47.71
48.79
78.42
71.74
3.24
17.53
11.77
27.30
PAT before Minority Interest
141.95
112.98
8.38
47.71
48.79
78.42
71.74
3.24
17.56
11.87
27.38
Minority Interest
0.00
-0.08
-0.04
0.00
0.00
0.00
0.00
0.00
-0.03
-0.10
-0.08
PAT Margin
7.43%
6.73%
0.80%
3.78%
4.24%
8.07%
7.67%
1.03%
5.71%
4.91%
10.48%
PAT Growth
231.04%
1,253.72%
-82.52%
-2.21%
-37.78%
9.31%
2,114.20%
-81.52%
48.94%
-56.89%
 
EPS
11.80
9.38
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Shareholder's Funds
759.53
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
24.06
18.54
18.54
18.54
18.54
Total Reserves
735.47
614.14
603.86
587.59
547.74
477.98
113.37
107.40
97.99
87.51
Non-Current Liabilities
274.84
226.09
209.70
64.15
52.37
47.59
129.91
130.90
125.06
97.75
Secured Loans
15.15
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
0.00
20.19
10.20
7.25
Long Term Provisions
13.71
13.33
13.93
12.73
11.98
10.06
0.00
0.00
0.00
0.00
Current Liabilities
388.25
305.24
422.59
439.27
377.34
214.71
46.46
43.56
32.39
42.58
Trade Payables
253.01
109.77
95.43
81.25
85.42
39.61
29.29
27.22
19.49
30.43
Other Current Liabilities
82.68
78.11
74.11
40.48
37.54
31.89
9.46
7.09
4.11
4.35
Short Term Borrowings
51.68
116.89
252.14
316.56
253.52
127.12
0.00
0.00
0.00
0.00
Short Term Provisions
0.88
0.47
0.91
0.98
0.86
16.09
7.71
9.25
8.79
7.80
Total Liabilities
1,422.80
1,169.63
1,260.21
1,115.07
1,001.51
764.34
308.28
300.43
274.09
246.47
Net Block
593.10
564.54
585.17
408.53
356.98
354.25
124.23
117.93
111.09
107.55
Gross Block
1,003.50
929.19
913.79
688.73
613.42
591.02
180.97
166.42
152.07
141.50
Accumulated Depreciation
409.76
364.53
328.62
280.20
256.44
236.77
56.75
48.49
40.98
33.95
Non Current Assets
639.02
590.73
611.75
428.80
392.65
362.81
160.70
137.67
129.21
116.84
Capital Work in Progress
21.10
11.23
10.65
5.39
24.62
1.93
30.36
17.80
12.54
7.54
Non Current Investment
1.89
1.94
1.10
0.58
0.59
0.58
6.11
1.94
5.58
1.75
Long Term Loans & Adv.
22.93
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
0.00
Current Assets
783.78
578.90
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
0.00
Inventories
525.92
426.27
413.24
433.60
382.68
264.23
91.35
100.70
99.60
90.45
Sundry Debtors
155.49
79.67
140.51
155.68
132.50
67.36
30.75
35.33
26.91
12.68
Cash & Bank
21.80
12.08
15.57
7.27
12.82
6.52
3.50
1.62
2.18
12.17
Other Current Assets
80.57
27.08
29.83
30.56
80.86
63.42
21.99
25.12
16.19
14.33
Short Term Loans & Adv.
51.11
33.80
49.31
59.16
62.75
19.31
13.89
15.89
6.97
7.18
Net Current Assets
395.53
273.66
225.87
247.00
231.52
186.82
101.12
119.21
112.49
87.05
Total Assets
1,422.80
1,169.63
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 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Cash From Operating Activity
192.70
237.84
227.90
35.49
-23.83
113.62
48.98
28.79
-4.37
11.11
PBT
153.51
11.93
64.44
75.98
117.84
106.40
5.74
28.04
18.83
43.47
Adjustment
81.24
107.33
107.63
67.29
57.07
54.37
26.40
22.21
14.99
11.85
Changes in Working Capital
-5.04
119.08
75.34
-79.21
-164.95
-13.42
21.36
-6.87
-27.84
-27.80
Cash after chg. in Working capital
229.71
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
0.00
Tax Paid
-37.01
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-80.72
-40.67
-62.76
-67.38
-59.33
-36.34
-27.65
-19.35
-17.67
-18.89
Net Fixed Assets
-83.94
-15.32
-230.02
-56.10
-50.35
-376.49
-27.21
-19.62
-15.57
Net Investments
-0.05
-1.41
-0.91
-0.01
3.20
-2.83
-0.07
-0.08
0.05
Others
3.27
-23.94
168.17
-11.27
-12.18
342.98
-0.37
0.35
-2.15
Cash from Financing Activity
-102.26
-200.66
-156.84
26.34
89.47
-82.22
-19.45
-9.99
12.04
11.09
Net Cash Inflow / Outflow
9.72
-3.49
8.30
-5.55
6.31
-4.94
1.88
-0.56
-10.00
3.31
Opening Cash & Equivalents
12.08
15.57
7.27
12.82
6.51
11.45
1.62
2.18
12.17
8.86
Closing Cash & Equivalent
21.80
12.08
15.57
7.27
12.82
6.51
3.50
1.62
2.18
12.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 08
Mar 07
Mar 06
Mar 05
Book Value (Rs.)
63.14
53.05
52.20
50.84
47.53
41.73
14.23
13.58
12.57
11.44
ROA
8.72%
0.69%
4.02%
4.61%
8.88%
13.38%
1.06%
6.11%
4.56%
12.64%
ROE
16.17%
1.32%
7.70%
8.25%
14.61%
22.63%
2.51%
14.48%
10.67%
28.43%
ROCE
22.36%
6.25%
11.68%
12.10%
18.87%
29.43%
8.64%
18.14%
12.66%
29.47%
Fixed Asset Turnover
1.74
1.14
1.57
1.77
1.62
2.43
1.82
1.93
1.63
1.97
Receivable days
25.57
38.31
42.86
45.67
37.44
19.05
38.21
37.00
30.16
14.23
Inventory Days
103.52
146.06
122.54
129.35
121.18
69.05
111.05
119.08
144.77
104.44
Payable days
74.90
67.75
28.27
28.83
25.63
15.94
38.10
32.61
45.20
43.73
Cash Conversion Cycle
54.18
116.63
137.13
146.18
133.00
72.17
111.16
123.47
129.73
74.95
Total Debt/Equity
0.10
0.22
0.46
0.58
0.50
0.31
0.86
0.89
0.92
0.76
Interest Cover
6.69
1.29
2.41
3.21
5.72
5.12
1.38
3.03
3.64
10.44

Top Investors:

News Update:


  • Mirza International - Quarterly Results
    8th Aug 2022, 16:33 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.