Mirza International Ltd - Stock Valuation and Financial Performance

BSE: 526642 | NSE: MIRZAINT | Footwear | Small Cap

Mirza International Share Price

42.93 -0.10 -0.23%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Mirza International

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Mirza International stock performance -

mw4me loader
P/E Ratio (SA):
38.56
Market Cap:
593.3 Cr.
52-wk low:
30
52-wk high:
265.6

Is Mirza International Ltd an attractive stock to invest in?

1. Is Mirza International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Mirza International Ltd is a average quality company.

2. Is Mirza International Ltd undervalued or overvalued?

The key valuation ratios of Mirza International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Mirza International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Mirza International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Mirza International:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Mirza International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 14.9%15.5%17%13.7%12.8%7.9%8.5%4.3%16.1%6.1%-
Value Creation
Index
0.10.10.20.0-0.1-0.4-0.4-0.70.2-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7079189269369721,1521,2601,0471,386627610
Sales YoY Gr.-29.9%0.8%1.1%3.9%18.5%9.4%-16.9%32.4%-54.8%-
Adj EPS 55.67.266.6440.77.11.71.1
YoY Gr.-13.7%28.1%-17.3%10.4%-38.9%-1.5%-83.3%972.7%-75.7%-
BVPS (₹) 30.933.740.941.747.550.852.25335.832.934.1
Adj Net
Profit
45.952.278.171.779.248.447.7885.223.815
Cash Flow from Ops. 48.497.390.3114-23.835.522823434168.6-
Debt/CF from Ops. 4.42.22.31.4-11.910.11.30.60.20.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.3%-8.4%-20.8%-54.8%
Adj EPS -11.1%-23.5%-24.3%-75.7%
BVPS0.7%-7.1%-14.2%-7.9%
Share Price 4.1% -4.7% -2.5% 23.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
17.117.420.615.114.78.27.71.315.95.43.3
Op. Profit
Mgn %
17.715.618.417.21812.413.611.212.79.47.3
Net Profit
Mgn %
6.55.78.47.78.14.23.80.86.23.82.5
Debt to
Equity
0.70.70.50.30.50.60.50.20.10.1-
Working Cap
Days
13212614615718920619421411716479
Cash Conv.
Cycle
706585106133146137148688043

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 3.30%

Sales growth has been subdued in last 3 years -20.76%

Net Profit has been subdued in last 3 years -24.27%

Sales growth is not so good in last 4 quarters at -1.89%

Latest Financials - Mirza International Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 1
TTM Sales (₹ Cr.) 610 631
BVPS (₹.) 34.1 39.9
Reserves (₹ Cr.) 444 523
P/BV 1.26 1.08
PE 38.56 45.10
From the Market
52 Week Low / High (₹) 30.02 / 265.55
All Time Low / High (₹) 2.35 / 379.75
Market Cap (₹ Cr.) 593
Equity (₹ Cr.) 27.6
Face Value (₹) 2
Industry PE 88.3

Management X-Ray of Mirza International:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Mirza International

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales7079189269369721,1521,2601,0471,386627
Operating Expenses 5867767557757981,0091,0899301,209568
Manufacturing Costs7695102901411511589813597
Material Costs400543498498424595642553744342
Employee Cost 28324254748090788064
Other Costs 8110611413315918319820125066
Operating Profit 12114217116117414317211617759
Operating Profit Margin (%) 17.2%15.5%18.4%17.2%17.9%12.4%13.6%11.1%12.7%9.4%
Other Income 01310321188
Interest 3239322625344641238
Depreciation 22252629323563665825
Exceptional Items 0000000000
Profit Before Tax 687911610711876641011434
Tax 242838353927173288
Profit After Tax 4351787278494878626
PAT Margin (%) 6.1%5.6%8.4%7.7%8.1%4.2%3.8%0.7%6.2%4.2%
Adjusted EPS (₹)4.75.57.26.06.54.14.00.67.11.9
Dividend Payout Ratio (%)11%9%7%15%14%22%23%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 287313446502572612628637430455
Share Capital 19192424242424242428
Reserves 268294422478548588604613406428
Minority Interest0000000000
Debt1891841901422703382701214425
Long Term Debt45312815162218442
Short Term Debt1441531631272543172521174023
Trade Payables678356408581951099261
Others Liabilities 7378708175842673005152
Total Liabilities 6166577627641,0021,1151,2601,167617593

Fixed Assets

Gross Block441489546586613689914928537580
Accumulated Depreciation133181210237256280329365248266
Net Fixed Assets308308336349357409585563289314
CWIP 7392255111141
Investments 111411231015
Inventories192225263264383434413426129125
Trade Receivables424363671331561418010780
Cash Equivalents 66117137151076
Others Assets607178729110494747252
Total Assets 6166577627641,0021,1151,2601,167617593

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 489790114-243522823434169
PBT 687911610611876641011434
Adjustment 5765555457671081077929
Changes in Working Capital -48-19-50-13-165-797511717717
Tax Paid -28-28-31-34-34-29-200-28-12
Cash Flow From Investing Activity -54-59-42-36-59-67-63-39-231-39
Capex -54-60-45-33-60-69-63-40-231-40
Net Investments 000-300-1000
Others 1120021110
Cash Flow From Financing Activity 8-39-51-828926-157-201-113-30
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 5-311-13111-5-13-14-5
Interest Paid -32-39-32-26-25-34-35-31-23-8
Dividend Paid -5-5-5-6-11-11-21000
Others 398-25-3712461-96-156-77-17
Net Cash Flow 2-1-3-56-68-5-3-1
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)16.1317.0820.6715.1814.618.247.691.1716.035.92
ROCE (%)21.7622.9425.0120.318.8712.111.676.0821.728.67
Asset Turnover Ratio1.261.441.311.231.11.091.060.861.551.04
PAT to CFO Conversion(x)1.121.91.151.58-0.310.714.7533.433.972.65
Working Capital Days
Receivable Days19172125374643382554
Inventory Days8583961021211291231467374
Payable Days53505135545150674981

Mirza International Ltd Stock News

Mirza International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Mirza International on 28-Mar-2024 16:01 is ₹42.93.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Mirza International stood at ₹593.3.
The latest P/E ratio of Mirza International as of 28-Mar-2024 16:01 is 38.56.
The latest P/B ratio of Mirza International as of 28-Mar-2024 16:01 is 1.26.
The 52-week high of Mirza International is ₹265.6 and the 52-week low is ₹30.02.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Mirza International is ₹610.5 ( Cr.) .

About Mirza International Ltd

Mirza International Limited was incorporated on September 5, 1979 with a small tannery for manufacturing finished leather at Magarwara near Kanpur. The company, established by Irshad Mirza and Rashid Mirza, was then called ‘Mirza Tanners Private Limited’.

The company focused on supplying high quality leather and leather products to the overseas markets and gradually became one of the largest exporters of finished leather in the country.

During this phase, Mirza took a significant leap, by venturing into newer areas which were extensions of its existing competencies. The global shoe market was then looking upon outsourcing of leather footwear in a big way. To take advantage of this opportunity, Mirza diversified into manufacturing of shoes. Very swiftly, four state-of-the-art manufacturing units were setup at Unnao and Noida.

Having gained a foothold in the footwear business, Mirza quickly reorganized itself by setting up in-house design and development studios, marketing offices and a strong distribution and logistics network. After successfully reorganizing itself, Mirza moved a step ahead of others by launching its own brands ‘Red Tape’ and ‘Oaktrak’.

Having firmly established its product line and market geographies, the company spread its wings to several other countries through its marketing companies and networking associates. Some of countries where Mirza has a significant presence are UK, Portugal, South Africa, USA, Germany, France, Scandinavian countries and UAE. 80% of company’s sales being contributed by overseas sales to 24 countries.

Today, the company has emerged as a frontrunner in the manufacturing and marketing of leather and leather footwear. The company is listed on the NSE, BSE and UP Stock exchanges and is ISO 9001, 9002 and 14000 certified.

The company has four fully integrated in-house shoe production facilities with an installed production capacity of 3.35 mn pairs of shoes per annum. The manufacturing plants are located at Magarwara and Sahjani in Unnao, and in Noida. The tannery is located at Magarwara in Unnao. These facilities are backed by a state-of-the-art double density direct injection polyurethane plant, a tannery with a capacity of 20 million sq ft per annum & its own effluent treatment plant and 25 dedicated ancillary units. Shoes are produced at these facilities using latest methods like Stuck on, Double Density Direct Injection & Moccassins

The company sources its cowhides from Europe and manufactures leather in stringent adherence to international norms, ensuring that no banned chemicals are used in the production process.

In addition to direct sales to leading global footwear retailers, the company also has a strong presence in the branded segment through three brands: Red Tape, Oak Trak, Red Tape Gal.

Mirza International Limited’s focus on design is a key differentiator for its shoes. The company invests considerable resources on research and development on an ongoing basis, in order to introduce new designs, styles and product lines into the market.

Product range of the company include:

Red Tape- The flagship brand of Mirza International Limited, was launched in the year 1996. The brand has today become synonymous with hi-fashion & lifestyle, owing to its unmatched quality, skilled craftsmanship and trendy products. Endorsed by the style icon Salman Khan, Red Tape has become India’s most loved premium lifestyle brand.

Red Tape Gal- It is a stylish footwear range for women that bring in a fresh, energetic and youthful appeal through its trendy designs. Introduced in March 2007, the brand is Mirza International Limited’s first step towards tapping the immense opportunity available in the women footwear segment. The range is available in a variety of styles and shapes and has already become a preferred brand of the Indian women. It is endorsed by the critically acclaimed actress Kangana Ranaut.

Oaktrak- It is a niche brand of formal footwear, designed exclusively for the upwardly mobile executives and businessmen. The range is both casual and urban, with the emphasis on comfort with style. Oaktrak is sold through independents, small retailers and multiples.  Primary markets for the brand are UK and South Africa

Subsidiary

MTL Trading (Pty) Ltd., South Africa is the only subsidiary of the company.

Awards/Achievements

  • 2009 - Award for Oustanding Export Performance From Government of U.P.
  • 2007: Shopper’s Stop Pinnacle Awarded by best brand- footwear
  • 2007: BVMSR-III Consumer Award in fashion and specialty shoes.
  • 2007: Export award for overall Export & Plaque (first prize) for footwear export by council of Leather Exports.
  • 2006: Dun & Bradstreet American Express Corporate Award
  • 2005: Excellence Award for Innovative Export Marketing by Merchant’s Chamber U.P.
  • 2004: Certificate of merit by National Praductivity Council
  • 2004: IFCOMA Excellence Award for greatest contribution towards Indian Footwear Industry.
  • 1999: Samman/Award by Central Excise & Customs, Govt. of India
  • 1998: Best export performance in Finished Leather by council of leather export
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.