Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹378 Cr.
Stock P/E
-663.9
P/B
0.7
Current Price
₹27.4
Book Value
₹ 40.4
Face Value
2
52W High
₹43.3
52W Low
₹ 24.8
Dividend Yield
0%

Mirza International Overview

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.

Mirza International Share Price

Live · BSE / NSE · Inception: 1979
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Mirza International Quarterly Results

#(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

Mirza International Profit & Loss

#(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

Mirza International Balance Sheet

#(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

Mirza International Cash Flow

#(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

Mirza International Ratios

# 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

Growth Rates

Compounded annual
# 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%

Mirza International Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 72.99 %
FII 0.11 %
DII (MF + Insurance) 0.03 %
Public (retail) 26.86 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 71.2771.2771.2771.2771.2771.3772.9972.9972.9972.99
FII 0.320.270.140.110.110.110.210.140.110.11
DII 0.030.030.030.030.030.030.030.030.030.03
Public 28.3828.4328.5528.5828.5828.4926.7626.8426.8726.86
Others 0000000000
Total 100100100100100100100100100100

Mirza International Peer Comparison

Mirza International Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Mirza International Pros & Cons

Pros

  • Stock is trading at 0.7 times its book value
  • Debtor days have improved from 86.75 to 81.19days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 1% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp