MIRZA INTERNATIONAL LIMIT
MIRZAINT · General/Diversified · NSE
₹32
Current Market Price
Fair Value (DCF)
₹8
Margin of Safety
-74.1%
Updated 59m ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
18%
ROE
—
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹447 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
120.0%
Return on capital employed
EV / EBITDA
15.7×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
0.7×
EBIT covers interest
Current Ratio
2.30×
Short-term liquidity
Asset Turnover
0.75×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-26.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹32.36
Bear case
₹5.18
MoS -524.7%
Base case
₹8.39
MoS -285.7%
Bull case
₹12.75
MoS -153.8%
Ratio Trends
MIRZAINT · last 5 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 | 2017 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹972 Cr | ₹1369 Cr | ₹602 Cr | ₹598 Cr | ₹548 Cr | -13.4% |
| EBITDA | — | ₹194 Cr | ₹71.3 Cr | ₹56.7 Cr | ₹37.7 Cr | -33.6% |
| EBIT | ₹143 Cr | — | — | — | — | +0.0% |
| PAT | ₹78.4 Cr | ₹86.5 Cr | ₹26.4 Cr | ₹12.1 Cr | ₹-3.3 Cr | — |
| EPS (diluted) | ₹6.52 | — | — | — | — | +0.0% |
| CFO | — | ₹-3.6 Cr | ₹47.3 Cr | ₹50.2 Cr | ₹28.2 Cr | — |
| CapEx | — | ₹-85.2 Cr | ₹-54.0 Cr | ₹-36.9 Cr | ₹-46.6 Cr | — |
| FCF | — | ₹-88.8 Cr | ₹-6.6 Cr | ₹13.3 Cr | ₹-18.4 Cr | — |
| Total Assets | — | ₹732 Cr | ₹729 Cr | ₹719 Cr | ₹734 Cr | +0.1% |
| Total Debt | — | ₹49.5 Cr | ₹54.3 Cr | ₹42.1 Cr | ₹53.8 Cr | +2.1% |
| Shareholders' Equity | — | ₹508 Cr | ₹533 Cr | ₹553 Cr | ₹564 Cr | +2.7% |
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 LIBERTY SHOES LTD | +92.6% | 74 | Undervalued | 6.1% | — |
| SREEL SREEL | — | — | Pending | 4.9% | — |
| BCONCEPTS BCONCEPTS | — | — | Pending | 6.6% | — |
| KHADIM KHADIM INDIA LIMITED | +123.7% | 58 | Undervalued | 2.0% | — |
| SUPERHOUSE SUPERHOUSE LIMITED | -40.0% | 12 | Overvalued | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MIRZAINT in the last 10 years.
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.