Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 198.74 | 137.25 | 142.54 | 137.12 | 197.84 | 114.16 | 120.47 | 141.42 | 169.56 | 107.27 | 97.98 | 123.57 |
| Expenses | 184.23 | 123.24 | 132.51 | 126.50 | 183.90 | 113.38 | 111.77 | 128.77 | 155.00 | 109.10 | 103.23 | 120.92 |
| Operating Profit | 14.51 | 14.01 | 10.03 | 10.62 | 13.94 | 0.78 | 8.70 | 12.65 | 14.56 | -1.83 | -5.25 | 2.65 |
| OPM % | 7.30% | 10.21% | 7.04% | 7.75% | 7.05% | 0.68% | 7.22% | 8.94% | 8.59% | -1.71% | -5.36% | 2.14% |
| Other Income | 2.33 | 1.36 | 0.53 | 0.37 | 0.42 | 0.15 | 0.27 | 18.73 | 0.40 | 0.48 | 0.55 | 0.49 |
| Interest | 1.93 | 2.03 | 1.57 | 1.25 | 2.54 | 2.76 | 2.45 | 2.08 | 2.18 | 1.49 | 0.99 | 0.78 |
| Depreciation | 6.26 | 7.02 | 7.87 | 7.92 | 7.22 | 7.72 | 7.52 | 7.93 | 7.86 | 7.62 | 7.50 | 7.24 |
| Profit before tax | 8.65 | 6.32 | 1.12 | 1.82 | 4.60 | -9.55 | -1.00 | 21.37 | 4.92 | -10.46 | -13.19 | -4.88 |
| Tax % | 30.17% | 22.94% | 39.29% | 25.27% | 32.17% | -22.93% | -49.00% | 17.31% | 18.90% | -25.14% | -11.37% | -7.58% |
| Net Profit | 6.05 | 4.87 | 0.68 | 1.36 | 3.12 | -7.37 | -0.50 | 17.67 | 3.99 | -7.83 | -11.69 | -4.51 |
| EPS in Rs | 0.44 | 0.35 | 0.05 | 0.10 | 0.23 | -0.53 | -0.04 | 1.28 | 0.29 | -0.57 | -0.85 | -0.33 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 926 | 936 | 972 | 1,152 | 1,260 | 1,047 | 1,386 | 627 | 603 | 570 | 516 | 498 |
| Expenses | 755 | 775 | 797 | 1,009 | 1,088 | 930 | 1,209 | 568 | 556 | 537 | 496 | 488 |
| Operating Profit | 171 | 161 | 175 | 143 | 172 | 117 | 177 | 59 | 47 | 33 | 21 | 10 |
| OPM % | 18% | 17% | 18% | 12% | 14% | 11% | 13% | 9% | 8% | 6% | 4.0% | 2.0% |
| Other Income | 3 | 1 | -1 | 3 | 2 | 0 | 18 | 8 | 7 | 2 | 20 | 2 |
| Interest | 32 | 26 | 25 | 34 | 46 | 41 | 23 | 8 | 7 | 9 | 7 | 5 |
| Depreciation | 26 | 29 | 32 | 35 | 63 | 66 | 58 | 25 | 28 | 30 | 31 | 30 |
| Profit before tax | 116 | 107 | 118 | 76 | 64 | 10 | 114 | 34 | 18 | -5 | 3 | -24 |
| Tax % | 33% | 33% | 33% | 36% | 26% | 29% | 25% | 23% | 26% | -16% | 19% | |
| Net Profit | 78 | 72 | 78 | 49 | 48 | 7 | 86 | 26 | 13 | -4 | 2 | -20 |
| EPS in Rs | 6.49 | 5.96 | 6.52 | 4.05 | 3.96 | 0.61 | 7.11 | 1.90 | 0.97 | -0.29 | 0.15 | -1.46 |
| Dividend Payout % | 7% | 15% | 14% | 22% | 23% | -0% | -0% | -0% | -0% | -0% | -0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -6% | -13% | -6% | -13% | ||
| Compounded Profit Growth | % | % | % | -732% | ||
| Stock Price CAGR | 8% | 29% | -14% | -30% | ||
| Return on Equity | 7% | 4% | -1% | -4% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 19 | 22 | 24 | 24 | 24 | 24 | 24 | 28 | 28 | 28 | 28 | 28 |
| Reserves | 294 | 422 | 478 | 548 | 588 | 604 | 613 | 406 | 428 | 442 | 436 | 442 |
| Borrowings | 218 | 207 | 156 | 283 | 357 | 288 | 140 | 49 | 26 | 20 | 42 | -0 |
| Other Liabilities | 127 | 111 | 106 | 146 | 147 | 344 | 391 | 134 | 111 | 108 | 86 | 86 |
| Total Liabilities | 657 | 762 | 764 | 1,002 | 1,115 | 1,260 | 1,168 | 617 | 593 | 598 | 592 | 556 |
| Fixed Assets | 308 | 336 | 349 | 357 | 409 | 585 | 563 | 289 | 314 | 313 | 324 | 299 |
| CWIP | 3 | 9 | 2 | 25 | 5 | 11 | 11 | 4 | 0 | 11 | 2 | 5 |
| Investments | 1 | 1 | 4 | 1 | 1 | 2 | 3 | 10 | 15 | 11 | 11 | 10 |
| Other Assets | 346 | 416 | 410 | 619 | 701 | 663 | 591 | 315 | 263 | 263 | 255 | 242 |
| Total Assets | 657 | 762 | 764 | 1,002 | 1,115 | 1,260 | 1,168 | 617 | 593 | 598 | 592 | 556 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 97 | 90 | 114 | -24 | 35 | 228 | 234 | 341 | 69 | 41 | 21 | 49 |
| Cash from Investing Activity | -59 | -34 | -36 | -59 | -67 | -63 | -39 | -231 | -39 | -29 | -33 | 21 |
| Cash from Financing Activity | -39 | -51 | -82 | 89 | 26 | -157 | -201 | -113 | -31 | -14 | 13 | -50 |
| Net Cash Flow | -1 | 6 | -5 | 6 | -6 | 8 | -5 | -3 | -1 | -2 | 2 | 21 |
| Free Cash Flow | 38 | 46 | 80 | -83 | -34 | 165 | 194 | 110 | 29 | 6 | -10 | 60 |
| CFO/OP | 87% | 71% | 91% | 6% | 45% | 144% | 200% | 209% | 138% | 101% | 73% | 266% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 17 | 25 | 26 | 50 | 49 | 41 | 28 | 28 | 47 | 49 | 38 | 43 |
| Inventory Days | 151 | 191 | 192 | 291 | 240 | 215 | 264 | 59 | 121 | 134 | 141 | 124 |
| Days Payable | 56 | 40 | 29 | 65 | 45 | 50 | 68 | 42 | 59 | 61 | 45 | 51 |
| Cash Conversion Cycle | 113 | 175 | 189 | 275 | 244 | 206 | 224 | 45 | 109 | 122 | 135 | 116 |
| Working Capital Days | 18 | 55 | 70 | 82 | 76 | 61 | 92 | 38 | 86 | 96 | 93 | 109 |
| ROCE % | 23% | 25% | 20% | 19% | 12% | 12% | 6% | 22% | 8% | 5% | 1% | -2% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 71.76% | 71.77% | 71.39% | 71.27% | 71.27% | 71.27% | 71.27% | 71.27% | 71.37% | 72.99% | 72.99% | 72.99% |
| FIIs | 1.38% | 0.47% | 0.34% | 0.34% | 0.30% | 0.17% | 0.14% | 0.14% | 0.14% | 0.25% | 0.17% | 0.14% |
| DIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% |
| Public | 26.85% | 27.75% | 28.27% | 28.38% | 28.44% | 28.55% | 28.57% | 28.58% | 28.46% | 26.75% | 26.82% | 26.85% |
| No. of Shareholders | 87,644 | 87,980 | 87,833 | 84,125 | 81,943 | 81,079 | 83,184 | 81,699 | 83,053 | 78,777 | 77,176 | 75,840 |
Fundamentals
Market Cap₹ 389 Cr.
Current Price₹ 28.1
Book Value₹ 34.0
ROCE-1.87 %
ROE-3.75 %
Dividend Yield0.00 %
Face Value₹ 2.00
Compounded Sales Growth (TTM)-13%
Compounded Profit Growth (TTM)-732%
Standalone figures.
Valuation
Market capRs 382 Cr
Enterprise valueRs 355 Cr
Price to book0.81x
Price to sales0.77x
EV / EBITDA29.50x
EV / sales0.71x
Price to cash flow7.75x
Earnings yield-5.24%
P/E, 3-year average103.26x
P/B, 3-year average0.93x
P/E, 5-year average57.07x
P/B, 5-year average0.90x
Profitability
Operating margin (excl. other income)4.01%
Operating margin (incl. other income)7.80%
EBITDA margin2.42%
Pre-tax margin-4.74%
Net profit margin-4.02%
Net margin, latest quarter-3.65%
ROE0.46%
ROCE1.92%
ROA0.37%
ROE, 3-year average0.84%
ROCE, 3-year average2.66%
ROA, 3-year average0.65%
ROE, 5-year average4.88%
ROCE, 5-year average7.68%
ROA, 5-year average3.18%
ROIC (approx.)-3.32%
Tax rate19.01%
Other income / net worth4.17%
Growth
Sales growth (latest year)-9.37%
Sales CAGR, 3 years-6.28%
Sales CAGR, 5 years-13.19%
Profit CAGR, 3 years-56.69%
Profit CAGR, 5 years-22.01%
Sales growth QoQ26.12%
Sales growth YoY (latest quarter)-12.62%
Profit growth YoY (latest quarter)-125.52%
Per share
EPS (TTM)Rs -1.45
EPS (latest year)Rs 0.15
EPS (latest quarter)Rs -0.33
EPS, 3-year averageRs 0.28
EPS, 5-year averageRs 1.79
Book value per shareRs 33.97
Sales per shareRs 36.06
Cash flow per shareRs 3.57
Free cash flow per shareRs 4.34
Efficiency
Asset turnover0.93x
Fixed asset turnover1.73x
Inventory turnover3.38x
Inventory days108 days
Debtor days43 days
Debtors turnover8.53x
Creditor days51 days
Cash conversion cycle116 days
Working capital days109 days
Leverage
Cash and bankRs 27 Cr
Net debtRs -27 Cr
Net debt / EBITDA-2.21x
Interest coverage-3.34x
Owners' fund to total sources84.47%
Cash flow
Cash from Operating Activity (latest year)Rs 49 Cr
Cash from Investing Activity (latest year)Rs 21 Cr
Cash from Financing Activity (latest year)Rs -50 Cr
Net Cash Flow (latest year)Rs 21 Cr
Free cash flow (latest year)Rs 60 Cr
Cash from ops / profit, 5 years4.24x
Sales to cash flow10.47x
Statement figures
Net sales (TTM)Rs 498 Cr
Net sales (latest year)Rs 516 Cr
Sales (latest quarter)Rs 124 Cr
Operating profit excl. other income (latest year)Rs 21 Cr
Operating profit (latest quarter)Rs 3 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs 12 Cr
PBDT (TTM)Rs 7 Cr
Profit before tax (TTM)Rs -24 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -20 Cr
Net profit (latest year)Rs 2 Cr
Net profit (latest quarter)Rs -5 Cr
Depreciation (TTM)Rs 30 Cr
Depreciation (latest quarter)Rs 7 Cr
Interest (TTM)Rs 5 Cr
Cost of goods sold (latest year)Rs 368 Cr
Total expenditure (latest year)Rs 496 Cr
Total income (latest year)Rs 536 Cr
Share capitalRs 28 Cr
ReservesRs 442 Cr
Shareholders' fundsRs 469 Cr
Total assetsRs 556 Cr
Net blockRs 299 Cr
Capital work in progressRs 5 Cr
InvestmentsRs 10 Cr
ReceivablesRs 61 Cr
InventoryRs 109 Cr
Other liabilitiesRs 86 Cr
Shares outstanding (crore)13.82
Ownership
Promoter holding72.99% (+1.72 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 0.81 is at the 2th percentile (median 1.31).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | MIRZAINT | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -4.3% | -2.8% | -1.5 pts |
| 1 month | -11.6% | -6.8% | -4.8 pts |
| 3 months | -19.1% | -7.6% | -11.5 pts |
| 6 months | +10.4% | +0.4% | +10.0 pts |
| 1 year | -27.0% | -9.9% | -17.1 pts |
| 2 years | -38.0% | -13.6% | -24.4 pts |
| 3 years | -37.4% | +14.2% | -51.6 pts |
| 5 years | -53.9% | +27.9% | -81.8 pts |
Red flags
F-score 6 of 8| look | Profit leans on other income Other income was 744% of pre-tax profit in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹124 Cr -12.6% vs Jun 2025.
Net loss ₹5 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Mayur Uniquoters Ltd | 3,160 | 15.3 | 24.5 % |
| Kothari Industrial Corporation Ltd | 1,631 | -28.9 % | |
| Bhartiya International Ltd | 1,344 | 52.5 | 9.53 % |
| Superhouse Ltd | 176 | 22.6 | 3.84 % |
| Zenith Exports Ltd | 105 | 361 | 4.97 % |
| Anka India Ltd | 96 | 0.42 % | |
| Super Tannery Ltd | 96 | 13.7 | 8.23 % |
| AKI India Ltd | 64 | 21.0 | 4.49 % |
| Aritas Vinyl Ltd | 26 | 5.53 | 11.6 % |
| Amin Tannery Ltd | 21 | 89.1 | 5.28 % |
| Welterman International Ltd | 10 | % | |
| NB Footwear Ltd | 5 | % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2023-03-29 | Demerger | |
| 2020-02-18 | Interim Dividend - Rs 0.90 Per Share | |
| 2019-09-09 | Annual General Meeting/Dividend - Rs 0.90 Per Share | |
| 2018-09-17 | Annual General Meeting/Dividend Re 0.90 Per Share | |
| 2017-09-20 | Dividend - Re 0.90 Per Share | |
| 2016-09-21 | Dividend - Re 0.50 Per Share | |
| 2015-09-21 | Annual General Meeting/ Dividend - Re 0.50/- Per Share | |
| 2014-09-11 | Annual General Meeting/Dividend Re 0.50/- Per Share | |
| 2013-09-17 | Annual General Meeting / Dividend - Re 0.50/- Per Share | |
| 2012-09-17 | Annual General Meeting/Dividend Re 0.50 Per Share | |
| 2011-08-29 | Annual General Meeting And Dividend Re.0.50 Per Share | |
| 2010-09-17 | Annual General Meeting And Dividend Re.0.40 Per Share | |
| 2009-09-16 | Agm/Div-Re.0.20 Per Share | |
| 2008-09-15 | Agm/Dividend - 15% | |
| 2007-09-18 | Agm/Dividend-25% | |
| 2007-04-24 | Fv Split Rs.10/- To Rs.2/ | 0.2000 |
| 2006-09-12 | Agm/Dividend-25% |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
EPS in the scrip is zero (4 trailing quarters)
Quick answers
What is the market cap of Mirza International Ltd?
Mirza International Ltd (MIRZAINT) has a market capitalisation of Rs 389 Cr. at the 2026-10-01 close.
What were Mirza International Ltd's latest quarterly results?
In the Jun 2026 quarter, Mirza International Ltd sales was Rs 124 Cr (-12.6% vs Jun 2025) with a net loss of Rs 5 Cr.
What is the 52-week high and low of Mirza International Ltd?
The 52-week high is Rs 43.30 and the 52-week low is Rs 24.95.