Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹451Cr
Rev Gr TTM
Revenue Growth TTM
-10.63%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MIRZAINT
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -2.6 | -31.4 | 18.4 | 9.1 | -5.3 | 12.5 | -3.5 | -19.3 | -20.0 | -1.0 | -18.4 | 3.4 |
| 152 | 118 | 197 | 126 | 140 | 133 | 185 | 111 | 116 | 129 | 152 | 120 |
Operating Profit Operating ProfitCr |
| 5.7 | 7.2 | 5.8 | 10.9 | 7.9 | 7.3 | 8.4 | 2.7 | 4.6 | 8.9 | 7.7 | -1.1 |
Other Income Other IncomeCr | 5 | 3 | 3 | 2 | 1 | 0 | 0 | 1 | 0 | 19 | 1 | 1 |
Interest Expense Interest ExpenseCr | 3 | 2 | 2 | 4 | 3 | 2 | 3 | 4 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 7 | 6 | 7 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 |
| 5 | 3 | 6 | 6 | 1 | 1 | 7 | -8 | -4 | 22 | 3 | -10 |
| 2 | 0 | 2 | 1 | 0 | 0 | 1 | -2 | 0 | 4 | 1 | -3 |
|
Growth YoY PAT Growth YoY% | -59.6 | -76.7 | -55.1 | 14.9 | -62.1 | -73.8 | 47.1 | -229.3 | -460.7 | 2,682.8 | -63.6 | -28.5 |
| 2.0 | 1.9 | 1.9 | 3.1 | 0.8 | 0.5 | 2.9 | -5.0 | -3.6 | 12.5 | 1.3 | -6.2 |
| 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.4 | -0.4 | -0.3 | 1.3 | 0.2 | -0.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 3.9 | 18.5 | 9.5 | -16.8 | 33.4 | -53.3 | -3.5 | -7.8 | -6.0 |
| 775 | 798 | 1,008 | 1,089 | 931 | 1,223 | 587 | 582 | 545 | 517 |
Operating Profit Operating ProfitCr |
| 17.2 | 17.9 | 12.5 | 13.6 | 11.3 | 12.6 | 10.2 | 7.7 | 6.2 | 5.4 |
Other Income Other IncomeCr | 1 | 0 | 2 | 2 | 1 | 17 | 5 | 8 | 2 | 21 |
Interest Expense Interest ExpenseCr | 26 | 25 | 34 | 46 | 41 | 23 | 10 | 12 | 11 | 9 |
Depreciation DepreciationCr | 29 | 32 | 35 | 63 | 67 | 58 | 26 | 28 | 31 | 31 |
| 107 | 118 | 76 | 64 | 12 | 113 | 36 | 17 | -4 | 11 |
| 35 | 39 | 27 | 17 | 4 | 26 | 10 | 5 | 0 | 2 |
|
| | 9.3 | -37.8 | -2.2 | -82.5 | 936.6 | -69.4 | -54.4 | -127.3 | 350.0 |
| 7.7 | 8.1 | 4.2 | 3.8 | 0.8 | 6.2 | 4.0 | 1.9 | -0.6 | 1.5 |
| 0.8 | 0.8 | 0.5 | 0.5 | 0.1 | 1.2 | 1.9 | 0.9 | -0.3 | 0.6 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 24 | 24 | 24 | 24 | 24 | 28 | 28 | 28 | 28 | 28 |
| 478 | 548 | 588 | 604 | 614 | 481 | 506 | 525 | 537 | 549 |
Current Liabilities Current LiabilitiesCr | 215 | 377 | 439 | 423 | 306 | 192 | 142 | 130 | 133 | 136 |
Non Current Liabilities Non Current LiabilitiesCr | 48 | 52 | 64 | 210 | 226 | 31 | 54 | 36 | 37 | 38 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 402 | 609 | 686 | 648 | 580 | 354 | 320 | 305 | 305 | 334 |
Non Current Assets Non Current AssetsCr | 363 | 393 | 429 | 612 | 591 | 378 | 410 | 414 | 429 | 416 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 114 | -24 | 35 | 228 | 238 | -4 | 47 | 50 | 28 |
Investing Cash Flow Investing Cash FlowCr | -36 | -59 | -67 | -63 | -41 | 55 | -53 | -25 | -29 |
Financing Cash Flow Financing Cash FlowCr | -82 | 89 | 26 | -157 | -201 | -12 | -32 | -22 | 1 |
|
Free Cash Flow Free Cash FlowCr | 80 | -83 | -33 | 165 | 196 | 51 | -7 | 19 | -16 |
| 158.4 | -30.4 | 72.7 | 477.7 | 2,851.8 | -4.2 | 177.4 | 416.0 | -855.8 |
CFO To EBITDA CFO To EBITDA% | 70.5 | -13.7 | 24.7 | 132.7 | 201.1 | -2.1 | 70.7 | 103.1 | 78.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 1,036 | 1,507 | 658 | 441 | 549 | 1,937 | 484 | 593 | 374 |
Price To Earnings Price To Earnings | 14.9 | 19.2 | 13.5 | 9.2 | 66.1 | 25.7 | 18.3 | 49.3 | 0.0 |
Price To Sales Price To Sales | 1.1 | 1.6 | 0.6 | 0.3 | 0.5 | 1.4 | 0.7 | 0.9 | 0.6 |
Price To Book Price To Book | 2.1 | 2.6 | 1.1 | 0.7 | 0.9 | 4.4 | 0.9 | 1.1 | 0.7 |
| 7.3 | 10.1 | 6.9 | 4.0 | 5.6 | 10.9 | 7.7 | 12.5 | 11.1 |
Profitability Ratios Profitability Ratios |
| 46.2 | 50.5 | 42.7 | 44.2 | 43.9 | 41.5 | 42.1 | 40.0 | 41.0 |
| 17.2 | 17.9 | 12.5 | 13.6 | 11.3 | 12.6 | 10.2 | 7.7 | 6.2 |
| 7.7 | 8.1 | 4.2 | 3.8 | 0.8 | 6.2 | 4.0 | 1.9 | -0.6 |
| 20.6 | 17.0 | 11.6 | 12.3 | 7.0 | 24.4 | 7.9 | 4.8 | 1.1 |
| 14.3 | 13.7 | 8.0 | 7.6 | 1.3 | 17.0 | 5.0 | 2.2 | -0.6 |
| 9.4 | 7.8 | 4.4 | 3.8 | 0.7 | 11.8 | 3.6 | 1.7 | -0.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Mirza International Ltd is one of India’s leading vertically integrated manufacturers, marketers, and exporters of leather footwear, with over **45 years of operation since 1979**. Headquartered in Greater Noida, Uttar Pradesh, the company has evolved from a small tannery into a globally recognized player in the footwear and leather goods industry. It serves as a **preferred supplier to major global fashion brands**, while also building a strong portfolio of **in-house brands** across casual, formal, and lifestyle segments.
With a **fully integrated manufacturing model**, Mirza International combines **in-house design studios, one of India’s largest tanneries, CAD/CAM-integrated production, and an agile supply chain**, enabling rapid innovation and time-to-market cycles of just **90 days (design to delivery)**.
---
### **Core Business Segments (Post-Demerger)**
Following a strategic demerger, Mirza International now operates with a focused structure:
1. **Private Label / White Label (Export-Oriented)** – Manufacturing footwear for global fashion brands.
2. **Branded Business** – Development, marketing, and retail of in-house brands in domestic and international markets.
3. **Leather Tannery Business** – Backward integration with captive supply of high-quality, eco-compliant leather.
> **Note**: REDTAPE Limited is a 100% subsidiary, housing the India-focused branded retail operations.
---
### **Global Footprint & Market Presence**
- **Operations in 24+ countries** across 5 continents.
- **Exports to 18+ countries** including the UK, US, Germany, France, Australia, UAE, and Europe.
- **Geographical Revenue Mix (FY 2024-25)**:
- UK: 50.34%
- US: 18.97%
- India: 15.48%
- Rest of World: 15.21%
- Owns **Mirza (UK) Ltd**, its exclusive international sales and distribution arm, based in Milton Keynes, UK.
---
### **Manufacturing & Supply Chain Excellence**
- **4 fully integrated manufacturing units** in Unnao and Greater Noida.
- **Annual production capacity**: 6.4 million pairs of footwear.
- **65–77% capacity utilization**, indicating scalable operations.
- **Backward integration** via **one of India's largest tanneries**:
- Gold-rated by **Leather Working Group (LWG)** for environmental sustainability.
- Features a **state-of-the-art effluent treatment plant** certified pollution-free by IIT Roorkee.
- Supplies 100% of leather needs for captive units and offers **customized solutions** for auto, home décor, and fashion sectors.
- **Over 25 dedicated ancillary units** ensure raw material availability and economies of scale.
- **Asset-light model** via strategic outsourcing (exclusive third-party vendors under strict controls).
---
### **Design & Innovation**
- **Two in-house design studios** staffed with 40+ designers; creates over **5,000 designs annually**.
- Uses **CAD/CAM-integrated systems** for seamless design-to-manufacturing workflow, reducing lead time.
- Leverages **global consumer insights and fashion trends** through a dedicated UK design studio.
- **Holds intellectual property rights** over its designs – a rare edge among Indian exporters.
- Achieves **90-day design-to-market cycle**, maintaining high agility and trend responsiveness.
---
### **Brand Portfolio**
Mirza International has built a diverse brand ecosystem targeting multiple consumer segments:
| **Brand** | **Segment** | **Key Markets** | **Value Proposition** |
|----------------------|-------------------------------|----------------------|------------------------|
| **Thomas Crick** | Premium men’s formal & casual | India, UK, Europe, US | Heritage luxury (est. 1830), handcrafted, affordable premium quality |
| **Off The Hook London** | Women’s fashion footwear | UK, Europe, India (Online), USA (planned) | Stylish, versatile, affordable, sustainable |
| **Off The Hook Kids** | Children’s footwear (new) | UK, Europe, India | Trendy, durable, gender-inclusive range |
| **Oaktrak** | Men’s executive footwear | India, Middle East | Comfort, elegance, value for money |
- **Branded international sales (FY 2024-25)**:
- Thomas Crick: **53,138 pairs**
- Off The Hook London: **20,482 pairs**
- **Thomas Crick** launched in India in **December 2023**, achieving a **254% increase in monthly sales** from Oct 2023–Mar 2024.
---
### **White-Label Exports & Global Partnerships**
Mirza is a **trusted manufacturing partner** for world-renowned brands:
- **Key clients**: Next, Marks & Spencer, Steve Madden, Kenneth Cole, DSW, Lucky Brand, Camuto Group, Crown Vintage, Marc Fisher, Tommy Hilfiger (via Marc Fisher), and more.
- **Exported 4.5 million+ pairs** in FY 2024-25 (up from 3.2 million in FY 2023-24).
- **Reputation built on**:
- High design standards
- On-time delivery
- Sustainable supply chain
- Agile response to fashion cycles
---
### **Digital & Omni-Channel Strategy**
Mirza has adopted a **robust omni-channel model**, blending digital and physical reach:
#### **E-Commerce Expansion**
- Launched on **ASOS.EU, NEXT.co.uk, Debenhams, Amazon UK/EU, eBay, M&M Direct, Zalando**.
- **New Shopify-based website** launched for direct-to-consumer (D2C) sales in India.
- **Dedicated e-commerce divisions** in Noida and Bengaluru.
- **Two warehousing hubs (Noida & Unnao)** totaling **100,000 sq. ft.** for fast fulfillment.
#### **Domestic Online Sales Mix (India)**
- Myntra: 45.3%
- Ajio: 17.7%
- Amazon: 19%
- Flipkart: 12.5%
- Tata Cliq: 4.5%
- Self: 1.0%
- (Jio Mart, Lime Road negligible)
#### **Offline Presence**
- Over **1,000 multibrand outlets (MBOs)** globally.
- **Exclusive Brand Outlets (EBOs)** in prime Indian cities with hybrid (click-and-collect) capabilities.
- Plans to **open first exclusive store in Dubai**.
---
### **Strategic Initiatives & Growth Drivers**
#### **International Expansion**
- **USA Launch (June 2025)**: Off The Hook London to launch via **strategic partnership with Nordstrom and Future Group**.
- **UK Growth Target**: **Doubling UK revenue** via increased ad spend, platform expansion (ASOS Europe, Next), and SKU growth.
- **Asia & Middle East**: Expanding foothold through e-commerce and MBOs.
#### **Product Diversification**
- Launched **Off The Hook Kids** – first children’s range – in 2025.
- Expanding **Thomas Crick into leather accessories** (wallets, belts).
- Developing new collections for **Autumn Winter 2024** and **Spring Summer 2025**.
#### **Sustainability & Compliance**
- LWG Gold-rated tannery with low water/energy footprint.
- Zero-discharge policy; sludge is sold to certified vendors.
- REACH and SATRA-compliant products.
- Positioned as a **sustainable alternative to China**, capitalizing on global supply chain diversification.
---
### **Leadership & Governance**
- **Mr. Tauseef Ahmad Mirza (MD)**: Leads global expansion, innovation, and manufacturing. Over 30 years’ experience; UK-trained in shoe technology.
- **Mr. Nirmal Sahijwani (Whole-time Director)**: Drives ladies' footwear and branded business growth.
- **Mr. Shahid Ahmad Mirza**: Oversees shoe division and raw material sourcing; significant shareholder.
- **Family-led leadership** with deep technical and industry expertise across multiple generations.
---
### **Recent Financial & Operational Highlights (FY 2024-25)**
- Strong **revenue growth** driven by design innovation, delivery excellence, and customer service.
- **Expansion in product ranges** and geographical reach.
- **Enhanced digital infrastructure** for inventory, conversions, and traffic.
- Increased **customer retention and brand loyalty** via consistent quality and trend alignment.