Mirza International Ltd

NSE: MIRZAINT BSE: 526642

₹31.65

(-0.16%)

Mon, 16 Mar 2026, 11:59 pm

MTF 5xInvest in Mirza International Ltd with 5x Leverage Buy with MTF

Market Cap4.37B

PE Ratio53.01

Dividend0

Consumer Non-Durables

Apparel/Footwear

24.5K

Mirza International Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-71.25M	-138.28M	-151.34M	-144.39M	-139.68M	-174.31M	-272.00M	-315.70M	-320.00M	-392.90M	-318.70M	-259.30M	-249.60M	-343.10M	-455.80M	-410.10M	-234.10M	-97.90M	-118.00M	-106.10M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	2.75B	3.01B	3.09B	3.03B	3.62B	3.83B	4.60B	5.12B	6.18B	6.60B	7.61B	7.68B	10.06B	11.20B	12.66B	11.70B	7.32B	7.29B	7.19B	7.34B
Total current assets	1.45B	1.63B	1.48B	1.34B	1.87B	1.77B	2.10B	2.23B	2.96B	3.41B	4.08B	4.02B	6.09B	6.86B	6.48B	5.79B	3.54B	3.20B	3.05B	3.05B
Cash and short term investments	21.75M	16.17M	34.97M	21.84M	16.40M	47.99M	119.70M	38.70M	63.50M	57.60M	114.50M	111.10M	128.20M	72.70M	155.70M	120.80M	546.90M	157.50M	192.00M	198.30M
Cash & equivalents	12.87M	10.75M	28.93M	15.54M	9.73M	45.11M	47.60M	23.20M	63.50M	57.60M	114.50M	65.20M	128.20M	72.70M	155.70M	120.80M	546.90M	157.50M	192.00M	198.30M
Short term investments	8.88M	5.41M	6.04M	6.30M	6.68M	2.88M	72.10M	15.50M	0	0	0	45.90M	0	0	0	0	0	0	0	0
Total receivables, net	379.63M	536.93M	456.26M	378.00M	481.43M	544.99M	541.40M	678.50M	801.60M	889.80M	1.03B	1.07B	1.48B	1.73B	1.83B	1.32B	1.00B	1.20B	850.30M	726.40M
Accounts receivable - trade, net	269.15M	353.28M	307.48M	271.98M	332.73M	312.21M	369.60M	325.50M	420.20M	433.30M	634.20M	673.60M	1.32B	1.56B	1.41B	796.70M	586.30M	867.60M	791.20M	667.90M
Other receivables	110.49M	183.65M	148.78M	106.01M	148.70M	232.78M	171.80M	353.00M	381.40M	456.50M	398.30M	401.00M	153.70M	176.90M	427.60M	527.80M	415.50M	328.80M	59.10M	58.50M
Total inventory	955.23M	972.65M	880.73M	834.68M	791.77M	1.05B	1.31B	1.39B	1.93B	2.29B	2.68B	2.70B	3.91B	4.39B	4.25B	4.30B	1.63B	1.64B	1.55B	1.64B
Other current assets, total	58.38M	27.30M	11.51M	12.70M	8.49M	20.25M	3.70M	4.90M	137.50M	134.20M	229.20M	106.00M	58.20M	178.90M	133.50M	18.60M	327.80M	111.20M	418.20M	428.70M
Total non-current assets	1.30B	1.38B	1.62B	1.69B	1.75B	2.06B	2.50B	2.89B	3.22B	3.19B	3.53B	3.67B	3.97B	4.33B	6.18B	5.91B	3.78B	4.10B	4.14B	4.29B
Long term investments	55.84M	19.44M	61.14M	9.00M	9.00M	10.00M	14.50M	10.80M	37.70M	39.50M	26.60M	5.80M	5.90M	5.80M	11.00M	19.40M	67.00M	123.10M	80.60M	85.40M
Note receivable - long term	—	—	—	—	—	—	7.50M	3.80M	—	—	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	55.76M	19.36M	61.07M	6.53M	6.53M	6.53M	2.00M	2.00M	2.00M	2.00M	—	0	0	0	0	0	0	0	0	0
Other investments	73.81K	73.81K	73.81K	2.47M	2.47M	3.47M	5.00M	5.00M	35.70M	37.50M	26.60M	5.80M	5.90M	5.80M	11.00M	19.40M	67.00M	123.10M	80.60M	85.40M
Net property/plant/equipment	1.24B	1.36B	1.55B	1.67B	1.73B	2.04B	2.41B	2.81B	3.15B	3.10B	3.45B	3.54B	3.83B	4.16B	5.96B	5.76B	3.69B	3.95B	3.98B	4.13B
Gross property/plant/equipment	1.65B	1.84B	2.11B	2.34B	2.49B	2.91B	3.42B	4.01B	4.48B	4.92B	5.54B	5.91B	6.40B	6.97B	9.00B	8.92B	6.24B	6.67B	6.94B	7.37B
Deferred tax assets	6.79M	8.29M	9.56M	10.16M	12.86M	14.88M	16.70M	18.60M	20.60M	29.70M	30.60M	37.50M	43.90M	46.90M	62.30M	30.20M	—	—	—	—
Net intangible assets	423.52K	630.49K	0	0	0	0	0	0	0	0	0	27.00M	0	0	—	0	0	0	54.60M	54.60M
Goodwill, net	423.52K	630.49K	—	0	0	0	0	0	0	0	0	27.00M	0	0	0	0	0	0	54.60M	54.60M
Other intangibles, net	0	0	—	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0
Other long term assets, total	0	0	0	0	0	0	55.80M	43.30M	3.90M	13.80M	28.70M	52.20M	86.80M	119.00M	148.30M	127.40M	23.80M	24.10M	24.30M	24.30M
Short term debt	732.46M	718.66M	687.43M	633.37M	658.94M	839.35M	1.23B	1.17B	1.67B	1.87B	1.77B	1.41B	2.67B	3.35B	2.97B	1.61B	457.80M	242.80M	353.50M	481.40M
Current portion of LT debt and capital leases	—	—	—	—	—	—	209.20M	130.00M	229.80M	342.00M	146.40M	140.80M	137.10M	186.60M	444.20M	436.30M	55.40M	15.20M	176.40M	62.90M
Short term debt excl. current portion of LT debt	732.46M	718.66M	687.43M	633.37M	658.94M	839.35M	1.02B	1.04B	1.44B	1.53B	1.63B	1.27B	2.54B	3.17B	2.52B	1.17B	402.40M	227.60M	177.10M	418.50M
Accounts payable	194.94M	272.19M	292.86M	201.95M	247.75M	303.42M	344.40M	485.00M	669.20M	827.80M	557.80M	396.10M	854.20M	812.50M	954.30M	1.10B	1.06B	943.90M	761.40M	686.00M
Income tax payable	0	0	0	9.13M	501.18M	16.86M	44.70M	0	7.90M	35.50M	23.70M	21.10M	—	—	—	—	—	—	—	—
Long term debt	336.24M	403.65M	443.84M	526.99M	383.73M	471.57M	458.60M	503.80M	454.40M	309.70M	276.90M	148.20M	160.30M	215.70M	1.56B	1.38B	36.60M	115.30M	67.40M	56.40M
Long term debt excl. lease liabilities	336.24M	403.65M	443.84M	526.99M	383.73M	471.57M	458.60M	503.80M	454.40M	309.70M	276.90M	148.20M	160.30M	215.70M	1.56B	1.38B	36.60M	115.30M	67.40M	56.40M
Total equity	1.17B	1.26B	1.32B	1.17B	1.44B	1.76B	2.05B	2.49B	2.85B	3.09B	4.42B	4.99B	5.69B	6.09B	6.26B	6.37B	5.07B	5.32B	5.51B	5.63B
Shareholders' equity	1.17B	1.26B	1.32B	1.17B	1.44B	1.76B	2.05B	2.49B	2.85B	3.09B	4.42B	4.99B	5.69B	6.09B	6.26B	6.36B	5.07B	5.32B	5.51B	5.63B
Common equity, total	1.17B	1.26B	1.32B	1.17B	1.44B	1.76B	2.05B	2.49B	2.85B	3.09B	4.40B	4.99B	5.69B	6.09B	6.26B	6.36B	5.07B	5.32B	5.51B	5.63B
Other common equity	919.85M	1.04B	1.06B	987.31M	1.25B	1.58B	1.86B	2.31B	833.90M	909.70M	979.50M	1.05B	1.06B	1.16B	1.17B	1.17B	330.00M	293.80M	355.20M	506.80M
Total debt	1.07B	1.12B	1.13B	1.16B	1.04B	1.31B	1.69B	1.67B	2.12B	2.18B	2.05B	1.56B	2.83B	3.57B	4.53B	2.99B	494.40M	358.10M	420.90M	537.80M
Net debt	1.05B	1.11B	1.10B	1.14B	1.03B	1.26B	1.57B	1.64B	2.06B	2.12B	1.94B	1.45B	2.70B	3.50B	4.37B	2.87B	-52.50M	200.60M	228.90M	339.50M
Change in accounts receivable	-142.64M	0	43.97M	57.78M	-77.70M	11.47M	-57.40M	44.20M	-94.70M	-13.10M	87.00M	-39.40M	-651.40M	-231.90M	151.70M	608.40M	-4.05B	-286.30M	76.30M	138.20M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-40.96M	-7.59M	57.90M	-104.45M	57.73M	-4.08M	28.60M	128.90M	176.60M	129.60M	-311.70M	-202.60M	77.20M	-89.30M	242.60M	175.60M	157.20M	-100.30M	-182.50M	-75.50M
Change in other assets/liabilities	-7.55M	-47.16M	21.48M	41.37M	-25.18M	-28.23M	19.50M	-146.10M	-33.60M	33.00M	-33.20M	120.20M	110.10M	37.40M	155.50M	537.20M	-768.10M	348.10M	46.60M	-49.80M
Sale of fixed assets & businesses	26.67M	5.22M	8.42M	18.71M	24.27M	63.13M	9.90M	24.50M	16.30M	20.20M	10.70M	4.10M	19.30M	29.80M	60.20M	74.00M	545.60M	0	52.40M	25.20M
Purchase/sale of investments, net	—	0	-1.60M	0	0	-1.00M	62.90M	0	0	0	1.20M	-32.10M	0	0	-5.00M	0	0	0	-12.10M	-4.90M
Sale/maturity of investments	—	0	0	0	0	0	66.40M	0	0	0	1.20M	0	0	0	0	0	0	0	0	0
Purchase of investments	—	0	-1.60M	0	0	-1.00M	-3.50M	0	0	0	0	-32.10M	0	0	-5.00M	0	0	0	-12.10M	-4.90M
Other investing cash flow items, total	—	0	0	0	0	0	3.80M	0	3.80M	3.80M	0	-800.00K	0	0	0	8.00M	300.00K	2.20M	70.80M	152.40M
Issuance/retirement of debt, net	247.57M	82.61M	8.92M	29.13M	-117.68M	268.25M	387.90M	-24.80M	452.00M	56.70M	-132.10M	-490.50M	1.27B	735.70M	-691.50M	-1.48B	0	-228.90M	-93.70M	123.40M
Issuance/retirement of long term debt	247.57M	82.61M	-262.43M	0	-143.26M	87.84M	387.90M	-24.80M	452.00M	-33.10M	-237.70M	-134.40M	10.20M	105.30M	-52.00M	-130.60M	0	-54.10M	-165.90M	-4.60M
Issuance/retirement of short term debt	—	—	271.35M	-120.87M	25.57M	180.41M	—	—	—	89.80M	105.60M	-356.10M	1.26B	630.40M	-639.50M	-1.35B	0	-174.80M	72.20M	128.00M
Issuance/retirement of other debt	—	—	—	150.00M	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total cash dividends paid	-42.79M	-46.85M	-46.09M	-27.68M	-18.80M	-37.31M	-47.50M	-46.00M	-46.30M	-53.80M	-55.70M	-72.40M	-129.90M	-129.20M	-258.70M	0	-700.00K	-500.00K	-600.00K	-1.00M
Other financing cash flow items, total	-13.10M	2.44M	-6.04M	-4.69M	-3.10M	-6.15M	-7.70M	-7.50M	0	0	0	0	0	0	0	300.00K	113.40M	3.60M	0	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800