MIRZA INTERNATIONAL LIMIT
MIRZAINT · General/Diversified · NSE
₹29
Current Market Price
Fair Value (DCF)
₹17
Discount to FV
-39.3%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
37%
ROE
-0.6%
Debt/Equity
0.10
WACC
11.1%
Market Cap
₹398.02 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.1%
Return on capital employed
EV / EBITDA
15.1×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
0.7×
EBIT covers interest
Current Ratio
2.30×
Short-term liquidity
Asset Turnover
0.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.3%
3-year revenue growth
Revenue CAGR (5Y)
-15.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹28.8
Bear case
Margin of Safety —
Implied upside -106.0%
Base case
Margin of Safety -183.8%
Implied upside -64.8%
Bull case
Margin of Safety +20.4%
Implied upside +25.6%
Ratio Trends
MIRZAINT · last 9 annual periods
ROE
-0.6%
ROCE
6.1%
Operating Margin
—
Debt / Equity
0.10×
PE
132.2×
EV / EBITDA
49.5×
Historical Financials
MIRZAINT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1369 Cr | ₹602 Cr | ₹598 Cr | ₹581 Cr | ₹527 Cr | -21.2% |
| EBITDA | ₹194 Cr | ₹71.3 Cr | ₹56.7 Cr | ₹37.7 Cr | ₹38.8 Cr | -33.1% |
| EBIT | ₹180 Cr | ₹45.7 Cr | ₹28.4 Cr | — | — | -37.0% |
| PAT | ₹86.5 Cr | ₹26.4 Cr | ₹12.1 Cr | ₹-3.5 Cr | ₹-0.6 Cr | — |
| EPS (diluted) | ₹9.38 | ₹1.91 | ₹0.87 | — | — | -44.8% |
| CFO | ₹-3.6 Cr | ₹47.3 Cr | ₹50.2 Cr | ₹28.2 Cr | ₹44.0 Cr | — |
| CapEx | ₹-85.2 Cr | ₹-54.0 Cr | ₹-36.9 Cr | ₹-46.6 Cr | ₹-16.7 Cr | — |
| FCF | ₹-88.8 Cr | ₹-6.6 Cr | ₹13.3 Cr | ₹-18.4 Cr | ₹27.2 Cr | — |
| Total Assets | ₹732 Cr | ₹729 Cr | ₹719 Cr | ₹734 Cr | ₹692 Cr | -1.4% |
| Total Debt | ₹49.5 Cr | ₹54.3 Cr | ₹42.1 Cr | ₹53.8 Cr | ₹14.9 Cr | -25.9% |
| Shareholders' Equity | ₹505 Cr | ₹533 Cr | ₹553 Cr | ₹564 Cr | ₹563 Cr | +2.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MIRZAINT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
LIBERTSHOE LIBERTSHOE | — | — | Pending | 6.1% | — |
 SREEL SREEL | — | — | Pending | 4.9% | — |
BCONCEPTS BRAND CONCEPTS LIMITED | -133.1%-57.1% upside | 35 | Data Limited | 1.3% | — |
 KHADIM KHADIM INDIA LIMITED | -65.3%-39.5% upside | 17 | Above Fair Value | 1.5% | — |
SUPERHOUSE SUPERHOUSE | — | — | Pending | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2020-02-18
₹0.90
Peak payout
₹0.90
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MIRZAINT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MIRZAINT →
Compare
Head-to-head with peers
Compare MIRZAINT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MIRZAINTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.