Nifty
:
21889.30
Sensex
:
72326.01
-106.55 (-0.48%)
-162.98 (-0.22%)
Nifty
Sensex
:
:
21889.30
72326.01
-106.55 (-0.48%)
-162.98 (-0.22%)

Phoenix International Ltd.

Leather

Rating :
56/99

BSE: 526481 | NSE: PHOENXINTL

NSE BSE
36.40
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  36.50
  •  36.89
  •  35.12
  •  35.69
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59
  •  2.14
  •  49.11
  •  20.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61.11
  • 34.98
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 135.61
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 4.11%
  • 18.73%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.94%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.28
  • -5.30
  • 10.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.66
  • -2.19
  • -4.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.93
  • -6.67
  • 38.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.96
  • 8.25
  • 19.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.46
  • 0.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.46
  • 6.73
  • 8.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
6.50
7.60
-14.47%
7.13
8.13
-12.30%
7.14
9.65
-26.01%
6.98
8.29
-15.80%
Expenses
3.52
4.33
-18.71%
3.65
4.83
-24.43%
3.74
5.93
-36.93%
4.65
4.89
-4.91%
EBITDA
2.98
3.27
-8.87%
3.48
3.30
5.45%
3.40
3.73
-8.85%
2.32
3.40
-31.76%
EBIDTM
45.88%
43.02%
48.84%
40.56%
47.60%
38.60%
33.32%
40.98%
Other Income
0.19
0.00
0
0.01
0.09
-88.89%
0.01
0.01
0.00%
0.62
0.00
0
Interest
1.71
1.69
1.18%
1.77
1.61
9.94%
1.83
2.03
-9.85%
1.61
2.04
-21.08%
Depreciation
0.92
0.74
24.32%
0.97
0.99
-2.02%
0.85
0.99
-14.14%
0.91
0.90
1.11%
PBT
0.54
0.85
-36.47%
0.76
0.79
-3.80%
0.73
0.72
1.39%
0.43
0.46
-6.52%
Tax
0.16
0.22
-27.27%
0.23
0.03
666.67%
0.22
0.27
-18.52%
0.11
0.00
0
PAT
0.38
0.62
-38.71%
0.53
0.76
-30.26%
0.51
0.45
13.33%
0.32
0.46
-30.43%
PATM
5.88%
8.18%
7.40%
9.35%
7.14%
4.63%
4.63%
5.53%
EPS
0.23
0.37
-37.84%
0.32
0.45
-28.89%
0.30
0.27
11.11%
0.19
0.27
-29.63%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
27.75
32.37
26.97
24.18
42.98
42.51
39.26
40.90
37.39
39.17
36.83
Net Sales Growth
-17.58%
20.02%
11.54%
-43.74%
1.11%
8.28%
-4.01%
9.39%
-4.54%
6.35%
 
Cost Of Goods Sold
9.88
10.78
6.21
3.59
18.43
16.30
15.02
21.20
19.66
22.89
17.46
Gross Profit
17.87
21.59
20.76
20.60
24.55
26.21
24.24
19.70
17.73
16.29
19.37
GP Margin
64.41%
66.70%
76.97%
85.19%
57.12%
61.66%
61.74%
48.17%
47.42%
41.59%
52.59%
Total Expenditure
15.56
19.73
13.33
8.53
28.72
28.39
24.62
29.17
28.30
30.58
27.11
Power & Fuel Cost
-
0.02
0.01
0.00
0.00
0.02
0.01
0.00
0.02
0.69
0.07
% Of Sales
-
0.06%
0.04%
0%
0%
0.05%
0.03%
0%
0.05%
1.76%
0.19%
Employee Cost
-
1.45
1.31
1.20
1.36
1.34
1.25
0.98
0.80
1.20
2.59
% Of Sales
-
4.48%
4.86%
4.96%
3.16%
3.15%
3.18%
2.40%
2.14%
3.06%
7.03%
Manufacturing Exp.
-
4.41
3.48
1.47
5.81
6.13
5.13
4.92
5.36
2.60
1.09
% Of Sales
-
13.62%
12.90%
6.08%
13.52%
14.42%
13.07%
12.03%
14.34%
6.64%
2.96%
General & Admin Exp.
-
2.02
1.80
1.15
1.29
0.95
1.79
0.75
1.29
1.39
1.68
% Of Sales
-
6.24%
6.67%
4.76%
3.00%
2.23%
4.56%
1.83%
3.45%
3.55%
4.56%
Selling & Distn. Exp.
-
0.07
0.12
0.15
0.50
0.00
0.00
0.07
0.52
0.53
0.66
% Of Sales
-
0.22%
0.44%
0.62%
1.16%
0%
0%
0.17%
1.39%
1.35%
1.79%
Miscellaneous Exp.
-
0.98
0.42
0.97
1.34
3.66
1.42
1.25
0.66
1.29
0.66
% Of Sales
-
3.03%
1.56%
4.01%
3.12%
8.61%
3.62%
3.06%
1.77%
3.29%
9.69%
EBITDA
12.18
12.64
13.64
15.65
14.26
14.12
14.64
11.73
9.09
8.59
9.72
EBITDA Margin
43.89%
39.05%
50.57%
64.72%
33.18%
33.22%
37.29%
28.68%
24.31%
21.93%
26.39%
Other Income
0.83
0.71
0.13
1.03
3.38
2.98
0.38
1.51
0.88
0.22
0.95
Interest
6.92
6.94
8.66
10.69
9.69
10.08
10.48
10.68
7.51
6.11
7.15
Depreciation
3.65
3.62
3.96
3.53
3.54
3.53
3.57
3.57
0.74
1.46
2.38
PBT
2.46
2.79
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
Tax
0.72
0.64
-0.77
1.65
1.33
0.44
-0.82
-0.19
0.93
0.55
0.50
Tax Rate
29.27%
22.94%
-66.96%
67.07%
30.16%
12.61%
-84.54%
18.81%
54.07%
44.35%
43.86%
PAT
1.74
2.16
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
PAT before Minority Interest
1.74
2.16
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.27%
6.67%
7.12%
3.35%
7.17%
7.17%
4.58%
-1.98%
2.11%
1.76%
1.74%
PAT Growth
-24.02%
12.50%
137.04%
-73.70%
0.98%
69.44%
-
-
14.49%
7.81%
 
EPS
1.04
1.29
1.14
0.48
1.83
1.82
1.07
-0.48
0.47
0.41
0.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
343.81
339.23
337.84
337.95
330.44
317.35
316.23
66.80
57.11
57.64
Share Capital
16.79
16.79
16.79
16.79
16.79
16.79
16.79
18.79
18.79
18.79
Total Reserves
327.02
322.44
321.05
321.16
313.65
300.56
299.44
48.01
38.32
38.85
Non-Current Liabilities
85.23
96.55
107.01
84.43
90.60
94.30
99.07
99.33
66.11
71.42
Secured Loans
75.22
85.69
95.86
75.16
81.04
85.58
88.85
90.48
41.51
46.34
Unsecured Loans
0.30
0.30
0.30
0.30
0.30
-1.51
-1.49
2.74
19.29
19.29
Long Term Provisions
0.17
0.18
0.11
0.14
0.16
0.15
0.13
0.11
0.11
0.14
Current Liabilities
39.90
36.14
31.39
29.16
32.84
50.01
55.81
26.40
27.52
26.51
Trade Payables
20.41
19.16
17.45
14.68
15.96
34.11
21.49
18.51
20.46
15.19
Other Current Liabilities
13.38
12.41
10.54
9.09
11.13
11.84
31.19
5.26
5.03
9.50
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
6.11
4.57
3.40
5.39
5.74
4.05
3.13
2.63
2.04
1.82
Total Liabilities
468.94
471.92
476.24
451.54
453.88
461.66
471.11
197.89
156.10
160.93
Net Block
274.07
277.69
280.27
283.91
287.25
288.47
292.01
34.91
35.64
38.53
Gross Block
440.30
440.30
439.33
439.44
439.23
436.93
436.90
72.94
72.94
73.38
Accumulated Depreciation
166.23
162.61
159.06
155.53
151.99
148.46
144.89
38.03
37.29
34.85
Non Current Assets
396.25
402.26
434.59
343.89
343.19
339.05
355.64
109.16
65.82
77.34
Capital Work in Progress
0.00
0.00
1.33
0.00
0.00
4.61
4.61
4.61
4.61
4.61
Non Current Investment
6.14
6.14
6.14
6.14
6.14
23.79
23.79
8.05
23.79
23.79
Long Term Loans & Adv.
116.04
118.43
146.85
53.84
49.77
22.06
35.12
61.59
1.77
10.41
Other Non Current Assets
0.00
0.00
0.00
0.00
0.03
0.11
0.11
0.00
0.00
0.00
Current Assets
72.69
69.65
41.65
107.65
110.69
122.62
115.47
88.72
90.28
83.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.87
6.19
4.03
5.95
7.44
6.85
5.72
5.32
5.44
7.15
Sundry Debtors
28.08
26.66
3.95
16.73
13.22
34.06
25.59
27.66
14.09
20.16
Cash & Bank
6.46
4.52
6.68
55.90
52.20
49.06
3.50
2.33
12.97
3.61
Other Current Assets
33.27
0.05
0.05
0.32
37.82
32.65
80.66
53.41
57.78
52.67
Short Term Loans & Adv.
33.21
32.24
26.94
28.75
37.81
32.60
34.45
53.34
57.28
51.94
Net Current Assets
32.79
33.51
10.26
78.48
77.85
72.61
59.66
62.33
62.76
57.08
Total Assets
468.94
471.91
476.24
451.54
453.88
461.67
471.11
197.88
156.10
160.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
18.33
4.20
17.01
19.03
20.88
25.73
17.80
7.36
12.04
12.63
PBT
2.79
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
Adjustment
13.51
12.08
12.81
10.22
13.21
14.44
12.92
16.45
8.11
12.93
Changes in Working Capital
2.67
-9.80
3.40
3.06
3.73
11.14
6.07
-10.21
3.24
-0.93
Cash after chg. in Working capital
18.97
3.43
18.66
17.70
20.44
26.55
17.99
7.96
12.59
13.13
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.64
0.77
-1.65
1.33
0.44
-0.82
-0.19
-0.60
-0.55
-0.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.11
-0.14
48.48
-0.54
-46.12
0.25
0.16
16.43
0.21
-3.37
Net Fixed Assets
0.01
0.35
-156.75
155.33
2.30
-0.03
-367.83
0.00
0.42
0.07
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
0.10
-0.49
205.23
-155.87
-48.42
0.28
367.99
16.43
-0.21
-3.44
Cash from Financing Activity
-16.61
-6.42
-65.81
-18.14
-20.69
19.58
-16.70
-34.43
-2.89
-10.78
Net Cash Inflow / Outflow
1.82
-2.36
-0.32
0.35
-45.93
45.56
1.26
-10.64
9.36
-1.52
Opening Cash & Equivalents
0.80
3.16
3.48
3.13
49.06
49.06
2.24
12.97
3.61
5.13
Closing Cash & Equivalent
2.63
0.80
3.16
3.48
3.13
94.62
3.50
2.33
12.97
3.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
49.57
46.84
46.02
46.08
41.60
33.81
33.14
38.60
32.83
33.14
ROA
0.46%
0.40%
0.17%
0.68%
0.67%
0.38%
-0.24%
0.45%
0.44%
0.38%
ROE
2.66%
2.46%
1.05%
4.19%
4.82%
3.19%
-1.35%
1.32%
1.25%
1.15%
ROCE
5.68%
5.53%
7.75%
8.96%
9.03%
7.88%
6.27%
6.50%
5.90%
6.43%
Fixed Asset Turnover
0.07
0.06
0.06
0.10
0.10
0.09
0.16
0.51
0.54
0.50
Receivable days
308.60
207.06
156.02
127.17
203.02
277.27
237.61
203.82
159.57
215.99
Inventory Days
62.37
69.15
75.31
56.85
61.36
58.44
49.30
52.54
58.64
68.95
Payable days
669.87
1075.56
1635.50
303.43
334.00
406.81
240.27
260.84
220.55
309.66
Cash Conversion Cycle
-298.90
-799.34
-1404.17
-119.41
-69.62
-71.10
46.64
-4.49
-2.33
-24.72
Total Debt/Equity
1.03
1.21
1.34
1.05
1.23
1.55
1.62
1.43
1.13
1.21
Interest Cover
1.40
1.13
1.23
1.46
1.35
1.09
0.91
1.23
1.20
1.16

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Phoenix Internatl. - Quarterly Results
    12th Feb 2024, 17:42 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.