Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Mirza International Ltd

MIRZAINT
NSE
32.63
1.98%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Mirza International Ltd

MIRZAINT
NSE
32.63
1.98%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
451Cr
Close
Close Price
32.63
Industry
Industry
Footwear
PE
Price To Earnings
54.38
PS
Price To Sales
0.82
Revenue
Revenue
547Cr
Rev Gr TTM
Revenue Growth TTM
-10.63%
PAT Gr TTM
PAT Growth TTM
298.55%
Peer Comparison
How does MIRZAINT stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MIRZAINT
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
161128209142152144201114122142164118
Growth YoY
Revenue Growth YoY%
-2.6-31.418.49.1-5.312.5-3.5-19.3-20.0-1.0-18.43.4
Expenses
ExpensesCr
152118197126140133185111116129152120
Operating Profit
Operating ProfitCr
991215121117361313-1
OPM
OPM%
5.77.25.810.97.97.38.42.74.68.97.7-1.1
Other Income
Other IncomeCr
5332100101911
Interest Expense
Interest ExpenseCr
322432343222
Depreciation
DepreciationCr
676788788888
PBT
PBTCr
5366117-8-4223-10
Tax
TaxCr
2021001-2041-3
PAT
PATCr
3244116-6-4182-7
Growth YoY
PAT Growth YoY%
-59.6-76.7-55.114.9-62.1-73.847.1-229.3-460.72,682.8-63.6-28.5
NPM
NPM%
2.01.91.93.10.80.52.9-5.0-3.612.51.3-6.2
EPS
EPS
0.20.20.30.30.10.10.4-0.4-0.31.30.2-0.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
9369721,1521,2611,0491,399653630581547
Growth
Revenue Growth%
3.918.59.5-16.833.4-53.3-3.5-7.8-6.0
Expenses
ExpensesCr
7757981,0081,0899311,223587582545517
Operating Profit
Operating ProfitCr
16117414417211817666493630
OPM
OPM%
17.217.912.513.611.312.610.27.76.25.4
Other Income
Other IncomeCr
102211758221
Interest Expense
Interest ExpenseCr
2625344641231012119
Depreciation
DepreciationCr
29323563675826283131
PBT
PBTCr
1071187664121133617-411
Tax
TaxCr
3539271742610502
PAT
PATCr
727849488862612-38
Growth
PAT Growth%
9.3-37.8-2.2-82.5936.6-69.4-54.4-127.3350.0
NPM
NPM%
7.78.14.23.80.86.24.01.9-0.61.5
EPS
EPS
0.80.80.50.50.11.21.90.9-0.30.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
24242424242828282828
Reserves
ReservesCr
478548588604614481506525537549
Current Liabilities
Current LiabilitiesCr
215377439423306192142130133136
Non Current Liabilities
Non Current LiabilitiesCr
4852642102263154363738
Total Liabilities
Total LiabilitiesCr
7641,0021,1151,2601,170732729719734750
Current Assets
Current AssetsCr
402609686648580354320305305334
Non Current Assets
Non Current AssetsCr
363393429612591378410414429416
Total Assets
Total AssetsCr
7641,0021,1151,2601,170732729719734750

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
114-2435228238-4475028
Investing Cash Flow
Investing Cash FlowCr
-36-59-67-63-4155-53-25-29
Financing Cash Flow
Financing Cash FlowCr
-828926-157-201-12-32-221
Net Cash Flow
Net Cash FlowCr
-56-68-339-3931
Free Cash Flow
Free Cash FlowCr
80-83-3316519651-719-16
CFO To PAT
CFO To PAT%
158.4-30.472.7477.72,851.8-4.2177.4416.0-855.8
CFO To EBITDA
CFO To EBITDA%
70.5-13.724.7132.7201.1-2.170.7103.178.1

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,0361,5076584415491,937484593374
Price To Earnings
Price To Earnings
14.919.213.59.266.125.718.349.30.0
Price To Sales
Price To Sales
1.11.60.60.30.51.40.70.90.6
Price To Book
Price To Book
2.12.61.10.70.94.40.91.10.7
EV To EBITDA
EV To EBITDA
7.310.16.94.05.610.97.712.511.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.250.542.744.243.941.542.140.041.0
OPM
OPM%
17.217.912.513.611.312.610.27.76.2
NPM
NPM%
7.78.14.23.80.86.24.01.9-0.6
ROCE
ROCE%
20.617.011.612.37.024.47.94.81.1
ROE
ROE%
14.313.78.07.61.317.05.02.2-0.6
ROA
ROA%
9.47.84.43.80.711.83.61.7-0.5
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.