Mirza International Ltd - Stock Valuation and Financial Performance

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

Mirza International Share Price

37.47 -1.17 -3.03%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Mirza International

Overall Rating
Bole Toh

1. Quality

2. Valuation

Somewhat Undervalued

3. Price Trend

Mirza International stock performance -

mw4me loader
P/E Ratio (SA):
51.27
Market Cap:
524.6 Cr.
52-wk low:
37.5
52-wk high:
63.5

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 Somewhat Undervalued 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 22.9%25%20.3%18.9%12.1%11.7%6.1%21.7%8.7%5.3%-
Value Creation
Index
0.60.80.50.4-0.1-0.2-0.60.6-0.4-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9189269369721,1521,2601,0471,386627603615
Sales YoY Gr.-0.8%1.1%3.9%18.5%9.4%-16.9%32.4%-54.8%-3.9%-
Adj EPS 5.67.266.6440.77.11.710.7
YoY Gr.-28.1%-17.3%10.4%-38.9%-1.5%-83.3%972.7%-75.7%-41.3%-
BVPS (₹) 33.740.941.747.550.852.25335.832.93433.7
Adj Net
Profit
52.278.171.779.248.447.7885.223.81410
Cash Flow from Ops. 97.390.3114-23.835.52282343416929-
Debt/CF from Ops. 2.22.31.4-11.910.11.30.60.20.40.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -4.6%-12.2%-16.8%-3.9%
Adj EPS -17.4%-24.1%15.2%-41.3%
BVPS0.1%-7.7%-13.7%3.3%
Share Price -1% -7.5% -22.6% -18%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
17.420.615.114.78.27.71.315.95.432.2
Op. Profit
Mgn %
15.618.417.21812.413.611.212.79.47.87.9
Net Profit
Mgn %
5.78.47.78.14.23.80.86.23.82.31.7
Debt to
Equity
0.70.50.30.50.60.50.20.10.100
Working Cap
Days
12614615718920619421411716416170
Cash Conv.
Cycle
658510613314613714868808843

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 15.24%

Return on Equity has declined versus last 3 years average to 2.20%

Sales growth has been subdued in last 3 years -16.81%

Sales growth is not so good in last 4 quarters at 5.26%

Latest Financials - Mirza International Ltd.

Standalone Consolidated
TTM EPS (₹) 0.7 0.9
TTM Sales (₹ Cr.) 615 639
BVPS (₹.) 33.7 40
Reserves (₹ Cr.) 438 525
P/BV 1.13 0.95
PE 51.27 43.27
From the Market
52 Week Low / High (₹) 37.47 / 63.52
All Time Low / High (₹) 2.35 / 379.75
Market Cap (₹ Cr.) 525
Equity (₹ Cr.) 27.6
Face Value (₹) 2
Industry PE 63.9

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales9189269369721,1521,2601,0471,386627603
Operating Expenses 7767557757981,0091,0899301,209568556
Manufacturing Costs95102901411511589813597106
Material Costs543498498424595642553744342315
Employee Cost 32425474809078806468
Other Costs 1061141331591831982012506668
Operating Profit 1421711611741431721161775947
Operating Profit Margin (%) 15.5%18.4%17.2%17.9%12.4%13.6%11.1%12.7%9.4%7.7%
Other Income 13103211887
Interest 393226253446412387
Depreciation 25262932356366582528
Exceptional Items 0000000000
Profit Before Tax 791161071187664101143419
Tax 28383539271732885
Profit After Tax 5178727849487862614
PAT Margin (%) 5.6%8.4%7.7%8.1%4.2%3.8%0.7%6.2%4.2%2.3%
Adjusted EPS (₹)5.57.26.06.54.14.00.67.11.91.0
Dividend Payout Ratio (%)9%7%15%14%22%23%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 313446502572612628637430455470
Share Capital 19242424242424242828
Reserves 294422478548588604613406428443
Minority Interest0000000000
Debt184190142270338270121442518
Long Term Debt3128151622184420
Short Term Debt153163127254317252117402318
Trade Payables835640858195109926159
Others Liabilities 7870817584267300515249
Total Liabilities 6577627641,0021,1151,2601,167617593597

Fixed Assets

Gross Block489546586613689914928537580595
Accumulated Depreciation181210237256280329365248266291
Net Fixed Assets308336349357409585563289314304
CWIP 3922551111410
Investments 1141123101516
Inventories225263264383434413426129125132
Trade Receivables436367133156141801078081
Cash Equivalents 61171371510763
Others Assets717872911049474725261
Total Assets 6577627641,0021,1151,2601,167617593597

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 9790114-24352282343416929
PBT 791161061187664101143419
Adjustment 6555545767108107792932
Changes in Working Capital -19-50-13-165-797511717718-15
Tax Paid -28-31-34-34-29-200-28-12-6
Cash Flow From Investing Activity -59-42-36-59-67-63-39-231-39-18
Capex -60-45-33-60-69-63-40-231-40-20
Net Investments 00-300-10001
Others 1200211101
Cash Flow From Financing Activity -39-51-828926-157-201-113-31-14
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -311-13111-5-13-14-5-2
Interest Paid -39-32-26-25-34-35-31-23-7-7
Dividend Paid -5-5-6-11-11-210000
Others 8-25-3712461-96-156-77-18-6
Net Cash Flow -1-3-56-68-5-3-1-3
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)17.0820.6715.1814.618.247.691.1716.035.923.02
ROCE (%)22.9425.0120.318.8712.111.676.0821.728.675.31
Asset Turnover Ratio1.441.311.231.11.091.060.861.551.041.01
PAT to CFO Conversion(x)1.91.151.58-0.310.714.7533.433.972.652.07
Working Capital Days
Receivable Days17212537464338255449
Inventory Days8396102121129123146737478
Payable Days50513554515067498170

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 21-Nov-2024 16:59 is ₹37.47.
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 21-Nov-2024 16:59 the market cap of Mirza International stood at ₹524.6.
The latest P/E ratio of Mirza International as of 21-Nov-2024 16:59 is 51.27.
The latest P/B ratio of Mirza International as of 21-Nov-2024 16:59 is 1.13.
The 52-week high of Mirza International is ₹63.52 and the 52-week low is ₹37.47.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Mirza International is ₹614.8 ( 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.