Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Footwear

Rating :
40/99

BSE: 526642 | NSE: MIRZAINT

59.25
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  59.70
  •  60.80
  •  58.00
  •  60.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  465044
  •  275.95
  •  69.40
  •  43.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 713.41
  • 16.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 985.70
  • 1.52%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.66%
  • 2.07%
  • 26.86%
  • FII
  • DII
  • Others
  • 0.04%
  • 0.00%
  • 3.37%

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
  • 12.49
  • 21.09
  • 14.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 1.28
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.36
  • 15.10
  • 6.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
251.77
83.11
202.94%
312.78
249.39
25.42%
381.25
397.73
-4.14%
271.79
306.04
-11.19%
Expenses
215.97
84.09
156.83%
272.57
215.14
26.69%
334.39
339.03
-1.37%
239.60
261.03
-8.21%
EBITDA
35.80
-0.97
-
40.21
34.25
17.40%
46.86
58.70
-20.17%
32.19
45.01
-28.48%
EBIDTM
14.22%
-1.17%
12.86%
13.73%
12.29%
14.76%
11.84%
14.71%
Other Income
0.88
0.14
528.57%
0.33
0.82
-59.76%
0.23
0.59
-61.02%
0.51
0.20
155.00%
Interest
6.49
10.29
-36.93%
7.42
10.41
-28.72%
12.05
11.47
5.06%
11.26
13.64
-17.45%
Depreciation
14.58
12.49
16.73%
20.08
17.49
14.81%
18.32
16.38
11.84%
15.65
20.77
-24.65%
PBT
15.61
-23.62
-
13.04
7.17
81.87%
16.72
31.44
-46.82%
5.79
10.81
-46.44%
Tax
4.04
-0.39
-
4.10
0.00
0
0.65
10.02
-93.51%
-0.52
1.23
-
PAT
11.56
-23.23
-
8.93
7.18
24.37%
16.07
21.42
-24.98%
6.32
9.57
-33.96%
PATM
4.59%
-27.95%
2.86%
2.88%
4.21%
5.39%
2.32%
3.13%
EPS
0.96
-1.93
-
0.74
0.60
23.33%
1.34
1.78
-24.72%
0.53
0.80
-33.75%

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
1,217.59
1,261.20
1,151.70
972.09
935.68
315.61
306.98
239.59
260.54
Net Sales Growth
17.50%
9.51%
18.48%
3.89%
196.47%
2.81%
28.13%
-8.04%
 
Cost Of Goods Sold
683.35
642.43
594.70
424.17
497.88
185.47
168.99
124.45
129.71
Gross Profit
534.24
618.77
557.00
547.92
437.80
130.13
138.00
115.13
130.82
GP Margin
43.88%
49.06%
48.36%
56.37%
46.79%
41.23%
44.95%
48.05%
50.21%
Total Expenditure
1,062.53
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
155.06
171.79
143.06
174.00
161.05
29.31
48.77
32.68
53.58
EBITDA Margin
12.73%
13.62%
12.42%
17.90%
17.21%
9.29%
15.89%
13.64%
20.56%
Other Income
1.95
1.67
2.69
0.41
0.88
0.56
1.34
0.75
0.90
Interest
37.22
45.58
34.31
24.96
25.93
15.13
13.83
7.13
4.58
Depreciation
68.63
63.44
35.46
31.61
29.06
8.99
8.25
7.47
6.70
PBT
51.16
64.44
75.98
117.84
106.94
5.74
28.04
18.83
43.20
Tax
8.27
16.73
27.19
39.42
35.20
2.50
10.48
6.96
15.82
Tax Rate
16.16%
25.96%
35.79%
33.45%
32.92%
43.55%
37.38%
36.96%
36.62%
PAT
42.88
47.71
48.79
78.42
71.74
3.24
17.53
11.77
27.30
PAT before Minority Interest
42.88
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
3.52%
3.78%
4.24%
8.07%
7.67%
1.03%
5.71%
4.91%
10.48%
PAT Growth
187.01%
-2.21%
-37.78%
9.31%
2,114.20%
-81.52%
48.94%
-56.89%
 
EPS
3.56
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

Top Investors:

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.