MIRZAINT Share Price ₹29.1

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of MIRZAINT

Quarter-by-quarter operating performance

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales +	129.87	160.87	127.60	208.70	141.67	152.39	143.51	201.39	114.38	121.95	142.11	164.36	118.21
Expenses +	115.91	151.73	118.39	196.66	126.25	140.36	132.99	184.51	111.25	116.33	129.42	151.69	119.51
Operating Profit	13.96	9.14	9.21	12.04	15.42	12.03	10.52	16.88	3.13	5.62	12.69	12.67	-1.30
OPM %	10.75%	5.68%	7.22%	5.77%	10.88%	7.89%	7.33%	8.38%	2.74%	4.61%	8.93%	7.71%	-1.10%
Other Income +	0.16	4.51	2.71	3.19	1.55	0.57	0.21	0.31	0.54	0.46	19.08	0.58	0.93
Interest	1.90	3.12	2.02	2.36	3.94	3.48	1.64	2.59	3.73	2.64	2.29	2.27	1.89
Depreciation	7.16	5.67	7.04	6.40	7.18	7.71	7.98	7.28	7.77	7.57	7.97	7.91	7.67
Profit before tax	5.06	4.86	2.86	6.47	5.85	1.41	1.11	7.32	-7.83	-4.13	21.51	3.07	-9.93
Tax %	24.31%	33.95%	14.69%	38.02%	24.96%	14.18%	41.44%	19.54%	-27.46%	6.30%	17.20%	30.29%	-26.38%
Net Profit +	3.83	3.22	2.44	4.01	4.40	1.22	0.64	5.90	-5.69	-4.40	17.81	2.15	-7.31
EPS in Rs	0.32	0.23	0.18	0.29	0.32	0.09	0.05	0.43	-0.41	-0.32	1.29	0.16	-0.53

Financials of MIRZAINT

Annual income statement trend

	Mar 2006	Mar 2007	Mar 2008	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales +	225	287	289	936	972	1,152	1,261	1,049	1,399	653	630	581	547
Expenses +	207	258	286	775	797	1,009	1,089	930	1,223	590	582	546	517
Operating Profit	18	29	3	161	175	143	172	119	176	63	49	35	30
OPM %	8%	10%	1%	17%	18%	12%	14%	11%	13%	10%	8%	6%	5%
Other Income +	15	21	27	1	-1	3	2	0	18	8	8	3	21
Interest	7	14	15	26	25	34	46	41	23	10	12	11	9
Depreciation	7	8	9	29	32	35	63	67	58	26	28	31	31
Profit before tax	19	28	6	107	118	76	64	12	113	36	17	-4	11
Tax %	37%	37%	44%	33%	33%	36%	26%	30%	23%	26%	27%	-7%
Net Profit +	12	18	3	72	78	49	48	8	86	26	12	-3	8
EPS in Rs	1.27	1.90	0.35	5.96	6.52	4.06	3.97	0.69	7.19	1.91	0.87	-0.24	0.60
Dividend Payout %	39%	26%	86%	15%	14%	22%	23%	0%	0%	0%	0%	0%

Financials of MIRZAINT

Capital structure and asset base

	Mar 2006	Mar 2007	Mar 2008	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	19	19	19	24	24	24	24	24	28	28	28	28	28
Reserves	98	107	113	478	548	588	604	614	481	506	525	537	549
Borrowings +	107	112	113	156	283	357	288	140	49	45	35	48	23
Other Liabilities +	51	62	63	106	146	147	344	392	174	151	131	122	151
Total Liabilities	274	300	308	764	1,002	1,115	1,260	1,170	732	729	719	734	750
Fixed Assets +	111	118	124	354	357	409	585	568	361	399	392	415	401
CWIP	13	18	30	2	25	5	11	8	4	1	11	2	2
Investments	6	2	6	1	1	1	1	2	7	7	8	9	9
Other Assets +	145	163	148	408	619	701	663	592	360	322	308	308	337
Total Assets	274	300	308	764	1,002	1,115	1,260	1,170	732	729	719	734	750

Financials of MIRZAINT

Operating, investing and financing cash movement

	Mar 2006	Mar 2007	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	-4	29	114	-24	35	228	238	-4	47	50	28
Cash from Investing Activity +	-18	-19	-36	-59	-67	-63	-41	55	-53	-25	-29
Cash from Financing Activity +	12	-10	-82	89	26	-157	-201	-12	-32	-22	1
Net Cash Flow	-10	-1	-5	6	-6	8	-3	39	-39	3	1
Free Cash Flow	-22	9	80	-83	-33	165	196	51	-7	19	-16
CFO/OP	33%	151%	91%	6%	45%	144%	200%	-3%	93%	115%	87%

Financials of MIRZAINT

Working capital efficiency and return ratios

	Mar 2006	Mar 2007	Mar 2008	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	44	45	39	26	50	49	41	28	15	48	46	42
Inventory Days	292	218	180	192	291	240	214	264	70	155	149	171
Days Payable	57	59	58	29	65	45	50	68	47	91	73	73
Cash Conversion Cycle	279	204	161	189	275	244	206	224	38	113	121	140
Working Capital Days	179	150	123	70	82	76	61	91	28	91	90	96
ROCE %		18%	9%		19%	12%	12%	6%	20%	7%	5%	1%

Eureka Forbes Ltd (Q1 FY27)
Investments focused on strengthening in-store presence and sales promoters (A&SP spend increased by 21.4% YoY). Key concall takeaways from Eureka Forbes Ltd's…
Visdem Technosys Ltd (Q1 FY27)
Q1 FY27 sales grew by approximately 40% year-on-year, driven by 15% price escalation and 25% volume growth. Key concall takeaways from Visdem Technosys Ltd's…
Indigo Paints Ltd (Q1 FY27)
EBITDA margins could fluctuate slightly (±1%), but the focus remains on expanding market share and top line. Key concall takeaways from Indigo Paints Ltd's Q1…
Focus Lighting & Fixtures Ltd (Q2 FY24)
Home lighting segment growing rapidly, with year-on-year growth of around 100%, expanding channel partners. Key concall takeaways from Focus Lighting's Q2 FY24…

MIRZAINT Share Price & Earnings Call Analysis