Stock MIRZAINT MIRZA INTERNATIONAL LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mirza International Limited

Equities

MIRZAINT

INE771A01026

Footwear

Market Closed - NSE India S.E.
Other stock markets
 07:43:48 2024-04-26 am EDT 		5-day change 1st Jan Change
47.75 INR +0.10% Intraday chart for Mirza International Limited +6.58% +3.13%
Feb. 03 Mirza International Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI
2023 Mirza International Launches New Footwear Brand in India MT

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 15,092 6,599 4,433 5,480 19,333 4,816
Enterprise Value (EV) 1 17,797 10,069 8,795 8,341 21,479 5,017
P/E ratio 19.2 x 13.5 x 9.29 x 66 x 17.1 x 18.2 x
Yield 0.72% 1.64% 2.44% - - -
Capitalization / Revenue 1.55 x 0.57 x 0.35 x 0.52 x 1.15 x 0.74 x
EV / Revenue 1.83 x 0.87 x 0.7 x 0.8 x 1.28 x 0.77 x
EV / EBITDA 10.2 x 7.04 x 5.97 x 8.84 x 9.88 x 8.04 x
EV / FCF -14.8 x -13 x 8.78 x 7.69 x 86.9 x -16.4 x
FCF Yield -6.76% -7.72% 11.4% 13% 1.15% -6.1%
Price to Book 2.64 x 1.08 x 0.71 x 0.86 x 2.55 x 0.9 x
Nbr of stocks (in thousands) 120,306 120,306 120,306 120,306 120,306 138,202
Reference price 2 125.4 54.85 36.85 45.55 160.7 34.85
Announcement Date 8/28/18 8/22/19 11/26/20 9/1/21 9/1/22 8/26/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 9,721 11,517 12,612 10,489 16,787 6,530
EBITDA 1 1,750 1,431 1,474 943.9 2,173 624.2
EBIT 1 1,434 1,076 1,084 525.5 1,752 374.1
Operating Margin 14.75% 9.34% 8.59% 5.01% 10.43% 5.73%
Earnings before Tax (EBT) 1 1,178 759.8 644.4 119.3 1,536 359.4
Net income 1 784.2 487.9 477.1 83.4 1,129 264.3
Net margin 8.07% 4.24% 3.78% 0.8% 6.73% 4.05%
EPS 2 6.518 4.050 3.966 0.6900 9.380 1.910
Free Cash Flow 1 -1,203 -777.2 1,002 1,085 247.2 -305.8
FCF margin -12.37% -6.75% 7.95% 10.35% 1.47% -4.68%
FCF Conversion (EBITDA) - - 67.98% 114.97% 11.38% -
FCF Conversion (Net income) - - 210.05% 1,301.23% 21.9% -
Dividend per Share 2 0.9000 0.9000 0.9000 - - -
Announcement Date 8/28/18 8/22/19 11/26/20 9/1/21 9/1/22 8/26/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 2,704 3,471 4,362 2,862 2,146 200
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.545 x 2.426 x 2.959 x 3.032 x 0.9875 x 0.3211 x
Free Cash Flow 1 -1,203 -777 1,002 1,085 247 -306
ROE (net income / shareholders' equity) 14.6% 8.25% 7.7% 1.32% 16.2% 5.07%
ROA (Net income/ Total Assets) 10.2% 6.35% 5.7% 2.7% 8.45% 3.2%
Assets 1 7,713 7,678 8,363 3,086 13,368 8,257
Book Value Per Share 2 47.50 50.80 52.20 53.00 63.10 38.60
Cash Flow per Share 2 1.070 0.6000 1.290 1.000 1.810 1.140
Capex 1 615 719 694 491 852 540
Capex / Sales 6.33% 6.25% 5.5% 4.68% 5.07% 8.26%
Announcement Date 8/28/18 8/22/19 11/26/20 9/1/21 9/1/22 8/26/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Footwear

1st Jan change Capi.
MIRZA INTERNATIONAL LIMITED Stock Mirza International Limited
+3.13% 79.13M
DECKERS OUTDOOR CORPORATION Stock Deckers Outdoor Corporation
+24.69% 21.39B
HUALI INDUSTRIAL GROUP COMPANY LIMITED Stock Huali Industrial Group Company Limited
+21.58% 10.31B
BIRKENSTOCK HOLDING PLC Stock Birkenstock Holding plc
-6.73% 8.54B
CROCS, INC. Stock Crocs, Inc.
+34.25% 7.61B
PUMA SE Stock PUMA SE
-13.48% 6.99B
POU CHEN CORPORATION Stock Pou Chen Corporation
+16.67% 3.26B
YUE YUEN INDUSTRIAL (HOLDINGS) LIMITED Stock Yue Yuen Industrial (Holdings) Limited
+65.97% 2.95B
RELAXO FOOTWEARS LIMITED Stock Relaxo Footwears Limited
-8.00% 2.48B
BATA INDIA LIMITED Stock Bata India Limited
-17.43% 2.1B
Other Footwear
  1. Stock Market
  2. Equities
  3. MIRZAINT Stock
  4. Financials Mirza International Limited