Footwear · Founded 1979 · www.mirza.co.in · BSE 526642 · NSE MIRZA INTER · ISIN INE771A01026
No Notes Added Yet
Business
Mirza International Ltd. (MIRZAINT) is primarily engaged in the manufacturing and export of leather footwear and allied products. Post the demerger of its branded business (Redtape Ltd. in 2023), MIRZAINT focuses on its B2B (Business-to-Business) model, serving international clients as an Original Equipment Manufacturer (OEM) and Original Design Manufacturer (ODM). The company operates an integrated manufacturing setup, including its own tanneries, which provides it with control over the quality and supply chain of its key raw material – leather. It makes money by manufacturing and supplying a wide range of leather footwear to global retailers and brands.
Revenue Mix
Post-demerger, the vast majority of Mirza International Ltd.'s revenue is derived from the manufacturing and export of leather footwear. Its segments primarily include:
Footwear Manufacturing & Exports: This is the core business, involving the production of finished leather footwear for international markets.
Tannery Operations: Integrated leather processing, supplying leather primarily for its own footwear manufacturing needs and potentially for external sales.
Due to the shift in business model, detailed segment contributions specific to the current MIRZAINT entity are evolving, but exports form the dominant share.
Industry
Mirza International operates in the global leather footwear manufacturing and export industry. This is a competitive industry with players from various countries, particularly Asia. India is a significant player in leather and leather product exports. MIRZAINT is positioned as a large-scale, vertically integrated manufacturer with established relationships with international buyers. Its integrated operations from tanning to finished product offer an advantage in quality control and supply chain management compared to less integrated competitors.
MOAT
Vertical Integration: Ownership of tanneries provides control over raw material quality, cost, and availability, which is a significant advantage in the leather industry.
Manufacturing Scale & Expertise: Decades of experience in large-scale leather footwear manufacturing for demanding international markets.
Established Client Relationships: Long-standing relationships with global retailers and brands, which often prefer reliable and experienced OEM/ODM partners.
Cost Efficiency: Leverage economies of scale and India's competitive manufacturing costs.
Growth Drivers
Global Footwear Demand: Growth in overall global demand for footwear, particularly in the mid-to-premium leather segment.
Diversification of Supply Chains: Global retailers looking to diversify their sourcing away from traditional hubs (e.g., China) could benefit Indian manufacturers like MIRZAINT.
Capacity Expansion & Utilization: Ability to scale up production and efficiently utilize existing and new capacities to meet increasing export orders.
Product Innovation: Adapting to changing fashion trends and materials to secure new orders from international clients.
Risks
Global Economic Downturns: Recessions or slowdowns in key export markets can significantly impact order volumes and revenue.
Raw Material Price Volatility: Fluctuations in leather prices, chemicals, and other inputs can affect profit margins.
Currency Fluctuations: A strong Indian Rupee relative to the US Dollar or other major currencies can reduce export competitiveness.
Intense Competition: Competition from other manufacturing hubs and large-scale footwear producers globally.
Trade Barriers & Policies: Changes in international trade policies, tariffs, or non-tariff barriers can impact export viability.
Fashion & Consumer Trends: Rapid shifts in global fashion preferences can lead to inventory obsolescence or require quick adaptation in manufacturing.
Management & Ownership
Mirza International Ltd. is promoted by the Mirza family. The management team has extensive experience in the footwear manufacturing and export business, having built the company over several decades. The promoter group holds a significant stake in the company, aligning their interests with those of other shareholders. Specific changes in management roles and responsibilities occurred following the demerger to differentiate the two entities.
Outlook
Mirza International Ltd., post-demerger, presents a focused play on the global leather footwear manufacturing and export market. The company benefits from its integrated operations and established manufacturing capabilities, positioning it to capture potential growth in global footwear demand and benefit from supply chain diversification trends. However, its fortunes are closely tied to the health of the global economy and international trade relations. Vulnerability to raw material price volatility, currency movements, and intense competition in export markets remain key challenges. The company's ability to secure new OEM/ODM contracts and maintain strong relationships with existing international clients will be crucial for its sustained performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 152 | 144 | 201 | 114 | 122 | 142 | 164 | 118 | 103 | 128 |
| Other Income | 1 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
| Total Income | 153 | 144 | 202 | 115 | 122 | 142 | 165 | 119 | 103 | 129 |
| Total Expenditure | 140 | 133 | 185 | 111 | 116 | 129 | 152 | 120 | 109 | 125 |
| Operating Profit | 13 | 11 | 17 | 4 | 6 | 13 | 13 | -0 | -6 | 4 |
| Interest | 3 | 2 | 3 | 4 | 3 | 2 | 2 | 2 | 1 | 1 |
| Depreciation | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 7 | -8 | -4 | 22 | 3 | -10 | -15 | -4 |
| Provision for Tax | 0 | 0 | 1 | -2 | 0 | 4 | 1 | -3 | -2 | -0 |
| Profit After Tax | 1 | 1 | 6 | -6 | -4 | 18 | 2 | -7 | -13 | -4 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 1 | 1 | 6 | -6 | -4 | 18 | 2 | -7 | -13 | -4 |
| Adjusted Earnings Per Share | 0.1 | 0 | 0.4 | -0.4 | -0.3 | 1.3 | 0.2 | -0.5 | -1 | -0.3 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 936 | 972 | 1152 | 1261 | 1049 | 1399 | 653 | 630 | 581 | 527 | 513 |
| Other Income | 1 | 1 | 3 | 2 | 1 | 18 | 10 | 8 | 3 | 2 | 4 |
| Total Income | 937 | 973 | 1154 | 1263 | 1050 | 1417 | 663 | 638 | 584 | 529 | 516 |
| Total Expenditure | 775 | 798 | 1009 | 1089 | 931 | 1223 | 591 | 582 | 546 | 509 | 506 |
| Operating Profit | 162 | 174 | 146 | 173 | 119 | 194 | 71 | 57 | 38 | 20 | 11 |
| Interest | 26 | 25 | 34 | 46 | 41 | 23 | 10 | 12 | 11 | 8 | 6 |
| Depreciation | 29 | 32 | 35 | 63 | 67 | 58 | 26 | 28 | 31 | 31 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 |
| Profit Before Tax | 107 | 118 | 76 | 64 | 12 | 113 | 36 | 17 | -4 | -0 | -26 |
| Provision for Tax | 35 | 39 | 27 | 17 | 4 | 26 | 10 | 5 | -0 | 1 | -4 |
| Profit After Tax | 72 | 78 | 49 | 48 | 8 | 86 | 26 | 12 | -3 | -1 | -22 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 72 | 78 | 49 | 48 | 8 | 86 | 26 | 12 | -3 | -1 | -22 |
| Adjusted Earnings Per Share | 6 | 6.5 | 4.1 | 4 | 0.7 | 7.2 | 1.9 | 0.9 | -0.2 | -0 | -1.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | -7% | -13% | 0% |
| Operating Profit CAGR | -47% | -34% | -30% | 0% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -30% | -16% | -16% | -12% |
| ROE Average | -0% | 1% | 4% | 8% |
| ROCE Average | 1% | 2% | 7% | 11% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 502 | 572 | 612 | 628 | 638 | 508 | 533 | 553 | 564 | 563 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 15 | 16 | 22 | 18 | 4 | 4 | 17 | 0 | 0 | 13 |
| Other Non-Current Liabilities | 33 | 36 | 43 | 192 | 222 | 27 | 37 | 36 | 37 | 37 |
| Total Current Liabilities | 215 | 377 | 439 | 423 | 305 | 192 | 142 | 130 | 133 | 78 |
| Total Liabilities | 764 | 1002 | 1115 | 1260 | 1170 | 732 | 729 | 719 | 734 | 692 |
| Fixed Assets | 354 | 357 | 409 | 585 | 565 | 361 | 399 | 392 | 415 | 389 |
| Other Non-Current Assets | 9 | 36 | 20 | 27 | 26 | 17 | 11 | 22 | 15 | 16 |
| Total Current Assets | 402 | 609 | 686 | 648 | 579 | 354 | 320 | 305 | 305 | 286 |
| Total Assets | 764 | 1002 | 1115 | 1260 | 1170 | 732 | 729 | 719 | 734 | 692 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 11 | 7 | 13 | 7 | 16 | 16 | 55 | 16 | 19 | 20 |
| Cash Flow from Operating Activities | 114 | -24 | 35 | 228 | 238 | -4 | 47 | 50 | 28 | 44 |
| Cash Flow from Investing Activities | -36 | -59 | -67 | -63 | -41 | 55 | -53 | -25 | -29 | 10 |
| Cash Flow from Financing Activities | -82 | 89 | 26 | -157 | -201 | -12 | -32 | -22 | 1 | -41 |
| Net Cash Inflow / Outflow | -5 | 6 | -6 | 8 | -3 | 39 | -39 | 3 | 1 | 13 |
| Closing Cash & Cash Equivalent | 7 | 13 | 7 | 16 | 12 | 55 | 16 | 19 | 20 | 32 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.96 | 6.52 | 4.06 | 3.97 | 0.69 | 7.19 | 1.91 | 0.87 | -0.24 | -0.04 |
| CEPS(Rs) | 8.38 | 9.15 | 7 | 9.24 | 6.23 | 11.98 | 3.77 | 2.92 | 1.98 | 2.21 |
| DPS(Rs) | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 41.73 | 47.53 | 50.84 | 52.2 | 53.05 | 41.95 | 38.6 | 39.99 | 40.84 | 40.72 |
| Core EBITDA Margin(%) | 17.14 | 17.85 | 12.42 | 13.62 | 11.28 | 12.57 | 9.43 | 7.73 | 6.04 | 3.4 |
| EBIT Margin(%) | 14.14 | 14.66 | 9.58 | 8.72 | 5.05 | 9.71 | 7 | 4.51 | 1.21 | 1.46 |
| Pre Tax Margin(%) | 11.38 | 12.1 | 6.6 | 5.11 | 1.14 | 8.04 | 5.51 | 2.63 | -0.61 | -0.01 |
| PAT Margin (%) | 7.63 | 8.05 | 4.24 | 3.78 | 0.8 | 6.18 | 4.05 | 1.91 | -0.57 | -0.11 |
| Cash Profit Margin (%) | 10.73 | 11.29 | 7.32 | 8.81 | 7.14 | 10.3 | 7.97 | 6.41 | 4.7 | 5.79 |
| ROA(%) | 13.38 | 8.88 | 4.61 | 4.02 | 0.69 | 9.09 | 3.62 | 1.67 | -0.45 | -0.08 |
| ROE(%) | 22.63 | 14.61 | 8.25 | 7.7 | 1.32 | 15.13 | 5.09 | 2.22 | -0.59 | -0.1 |
| ROCE(%) | 29.43 | 18.87 | 12.1 | 11.68 | 6.25 | 20.36 | 8.05 | 4.87 | 1.18 | 1.29 |
| Receivable days | 19.05 | 37.44 | 45.67 | 42.86 | 38.31 | 18.04 | 40.63 | 48.02 | 45.81 | 47.13 |
| Inventory Days | 69.05 | 121.18 | 129.35 | 122.54 | 146.06 | 76.2 | 89.08 | 91.26 | 99.11 | 105.62 |
| Payable days | 25.25 | 53.79 | 51.15 | 50.19 | 67.75 | 51.76 | 105.49 | 95.1 | 86.75 | 81.19 |
| PER(x) | 14.45 | 19.22 | 13.49 | 9.24 | 65.77 | 22.4 | 18.29 | 49.15 | 0 | 0 |
| Price/Book(x) | 2.06 | 2.64 | 1.08 | 0.7 | 0.86 | 3.84 | 0.91 | 1.07 | 0.66 | 0.62 |
| Dividend Yield(%) | 1.04 | 0.72 | 1.65 | 2.46 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.27 | 1.83 | 0.87 | 0.57 | 0.64 | 1.38 | 0.79 | 0.97 | 0.69 | 0.62 |
| EV/Core EBITDA(x) | 7.32 | 10.19 | 6.91 | 4.11 | 5.66 | 9.98 | 7.19 | 10.74 | 10.67 | 16.32 |
| Net Sales Growth(%) | 196.47 | 3.89 | 18.48 | 9.51 | -16.83 | 33.39 | -53.33 | -3.47 | -7.79 | -9.29 |
| EBIT Growth(%) | 536.54 | 7.47 | -22.77 | -0.24 | -51.88 | 156.74 | -66.35 | -37.91 | -75.14 | 8.78 |
| PAT Growth(%) | 2114.91 | 9.31 | -37.78 | -2.21 | -82.44 | 931.62 | -69.42 | -54.35 | -127.26 | 82.67 |
| EPS Growth(%) | 1606.85 | 9.31 | -37.78 | -2.21 | -82.52 | 936.52 | -73.38 | -54.35 | -127.26 | 82.7 |
| Debt/Equity(x) | 0.31 | 0.5 | 0.58 | 0.46 | 0.22 | 0.1 | 0.08 | 0.06 | 0.08 | 0.03 |
| Current Ratio(x) | 1.87 | 1.61 | 1.56 | 1.53 | 1.9 | 1.84 | 2.25 | 2.35 | 2.3 | 3.67 |
| Quick Ratio(x) | 0.64 | 0.6 | 0.58 | 0.56 | 0.5 | 1.02 | 1.12 | 1.16 | 1.08 | 1.83 |
| Interest Cover(x) | 5.12 | 5.72 | 3.21 | 2.41 | 1.29 | 5.81 | 4.67 | 2.41 | 0.67 | 0.99 |
| Total Debt/Mcap(x) | 0.15 | 0.19 | 0.54 | 0.65 | 0.25 | 0.03 | 0.09 | 0.06 | 0.13 | 0.04 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.37 | 72.99 | 72.99 | 72.99 | 72.99 |
| FII | 0.32 | 0.27 | 0.14 | 0.11 | 0.11 | 0.11 | 0.21 | 0.14 | 0.11 | 0.11 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 28.38 | 28.43 | 28.55 | 28.58 | 28.58 | 28.49 | 26.76 | 26.84 | 26.87 | 26.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.86 | 10.09 | 10.09 | 10.09 | 10.09 |
| FII | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.92 | 3.93 | 3.95 | 3.95 | 3.95 | 3.94 | 3.7 | 3.71 | 3.71 | 3.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | -7% | -13% | — |
| Operating Profit CAGR | -47% | -34% | -30% | — |
| PAT CAGR | — | 0% | 0% | — |
| Share Price CAGR | -30% | -16% | -16% | -12% |
| ROE Average | 0% | +1% | +4% | +8% |
| ROCE Average | +1% | +2% | +7% | +11% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.37 | 72.99 | 72.99 | 72.99 | 72.99 |
| FII | 0.32 | 0.27 | 0.14 | 0.11 | 0.11 | 0.11 | 0.21 | 0.14 | 0.11 | 0.11 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 28.38 | 28.43 | 28.55 | 28.58 | 28.58 | 28.49 | 26.76 | 26.84 | 26.87 | 26.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.85 | 9.85 | 9.85 | 9.85 | 9.85 | 9.86 | 10.09 | 10.09 | 10.09 | 10.09 |
| FII | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 | 0.01 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 3.92 | 3.93 | 3.95 | 3.95 | 3.95 | 3.94 | 3.7 | 3.71 | 3.71 | 3.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 | 13.82 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.