Nifty
:
11930.35
Sensex
:
40685.50
33.90 (0.28%)
127.01 (0.31%)
Nifty
Sensex
:
:
11930.35
40685.50
33.90 (0.28%)
127.01 (0.31%)

Phoenix International Ltd.

Leather

Rating :
N/A

BSE: 526481 | NSE: PHOENXINTL

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19.73
  • 6.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56.20
  • N/A
  • 0.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 0.00%
  • 25.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 1.65
  • 1.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 10.45
  • 3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.95
  • 34.61
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.35
  • 14.36
  • 16.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.26
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.43
  • 6.58
  • 5.20

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
5.63
10.18
-44.70%
0.00
0.00
0
10.96
0.00
0
11.25
0.00
0
Expenses
1.98
6.62
-70.09%
0.00
0.00
0
7.28
0.00
0
7.38
0.00
0
EBITDA
3.65
3.56
2.53%
0.00
0.00
0
3.68
0.00
0
3.87
0.00
0
EBIDTM
64.77%
34.97%
0.00%
0.00%
33.56%
0.00%
34.37%
0.00%
Other Income
0.47
0.80
-41.25%
0.00
0.00
0
0.79
0.00
0
0.69
0.00
0
Interest
2.23
2.29
-2.62%
0.00
0.00
0
2.83
0.00
0
2.27
0.00
0
Depreciation
0.89
0.88
1.14%
0.00
0.00
0
0.88
0.00
0
0.88
0.00
0
PBT
1.00
1.19
-15.97%
0.00
0.00
0
0.76
0.00
0
1.41
0.00
0
Tax
0.29
0.33
-12.12%
0.00
0.00
0
0.73
0.00
0
0.51
0.00
0
PAT
0.71
0.86
-17.44%
0.00
0.00
0
0.03
0.00
0
0.90
0.00
0
PATM
12.59%
8.40%
0.00%
0.00%
0.28%
0.00%
8.00%
0.00%
EPS
0.42
0.51
-17.65%
0.00
0.00
0
0.02
0.00
0
0.54
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Net Sales
-
42.51
39.26
40.90
37.39
39.17
36.83
35.32
13.97
8.31
Net Sales Growth
-
8.28%
-4.01%
9.39%
-4.54%
6.35%
4.28%
152.83%
68.11%
 
Cost Of Goods Sold
-
16.30
15.02
21.20
19.66
22.89
17.46
16.76
11.24
5.66
Gross Profit
-
26.21
24.24
19.70
17.73
16.29
19.37
18.57
2.72
2.64
GP Margin
-
61.66%
61.74%
48.17%
47.42%
41.59%
52.59%
52.58%
19.47%
31.77%
Total Expenditure
-
28.39
24.62
29.17
28.30
30.58
27.11
25.27
14.87
66.04
Power & Fuel Cost
-
0.02
0.01
0.00
0.02
0.69
0.07
0.07
0.03
0.03
% Of Sales
-
0.05%
0.03%
0%
0.05%
1.76%
0.19%
0.20%
0.21%
0.36%
Employee Cost
-
1.34
1.25
0.98
0.80
1.20
2.59
2.48
0.86
0.57
% Of Sales
-
3.15%
3.18%
2.40%
2.14%
3.06%
7.03%
7.02%
6.16%
6.86%
Manufacturing Exp.
-
5.68
5.13
4.92
5.36
2.60
1.09
0.91
0.59
0.38
% Of Sales
-
13.36%
13.07%
12.03%
14.34%
6.64%
2.96%
2.58%
4.22%
4.57%
General & Admin Exp.
-
0.97
1.79
0.75
1.29
1.39
1.68
1.25
0.87
1.23
% Of Sales
-
2.28%
4.56%
1.83%
3.45%
3.55%
4.56%
3.54%
6.23%
14.80%
Selling & Distn. Exp.
-
0.00
0.00
0.07
0.52
0.53
0.66
0.46
0.18
0.09
% Of Sales
-
0%
0%
0.17%
1.39%
1.35%
1.79%
1.30%
1.29%
1.08%
Miscellaneous Exp.
-
4.08
1.42
1.25
0.66
1.29
3.57
3.36
1.10
58.07
% Of Sales
-
9.60%
3.62%
3.06%
1.77%
3.29%
9.69%
9.51%
7.87%
698.80%
EBITDA
-
14.12
14.64
11.73
9.09
8.59
9.72
10.05
-0.90
-57.73
EBITDA Margin
-
33.22%
37.29%
28.68%
24.31%
21.93%
26.39%
28.45%
-6.44%
-694.71%
Other Income
-
2.98
0.38
1.51
0.88
0.22
0.95
0.91
6.25
46.82
Interest
-
10.08
10.48
10.68
7.51
6.11
7.15
7.41
2.38
0.67
Depreciation
-
3.53
3.57
3.57
0.74
1.46
2.38
2.38
1.62
2.04
PBT
-
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
1.35
-13.63
Tax
-
0.44
-0.82
-0.19
0.93
0.55
0.50
0.40
0.17
0.01
Tax Rate
-
12.61%
-84.54%
18.81%
54.07%
44.35%
43.86%
34.19%
1.36%
0.05%
PAT
-
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
12.28
18.85
PAT before Minority Interest
-
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
12.28
18.85
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.17%
4.58%
-1.98%
2.11%
1.76%
1.74%
2.18%
87.90%
226.84%
PAT Growth
-
69.44%
-
-
14.49%
7.81%
-16.88%
-93.73%
-34.85%
 
EPS
-
1.82
1.07
-0.48
0.47
0.41
0.38
0.46
7.31
11.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Shareholder's Funds
330.44
317.35
316.23
66.80
57.11
57.64
57.00
33.26
17.06
Share Capital
16.79
16.79
16.79
18.79
18.79
18.79
18.79
16.79
16.79
Total Reserves
313.65
300.56
299.44
48.01
38.32
38.85
38.21
16.48
0.27
Non-Current Liabilities
90.60
94.30
99.07
99.33
66.11
71.42
74.99
50.72
51.51
Secured Loans
81.04
85.58
88.85
90.48
41.51
46.34
50.68
25.17
2.58
Unsecured Loans
0.30
-1.51
-1.49
2.74
19.29
19.29
19.29
25.55
48.92
Long Term Provisions
0.16
0.15
0.13
0.11
0.11
0.14
0.22
0.00
0.00
Current Liabilities
32.84
50.01
55.81
26.40
27.52
26.51
35.65
40.02
40.23
Trade Payables
15.96
34.11
21.49
18.51
20.46
15.19
26.63
11.62
10.51
Other Current Liabilities
11.13
11.84
31.19
5.26
5.03
9.50
7.72
28.10
29.62
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.74
4.05
3.13
2.63
2.04
1.82
1.30
0.30
0.10
Total Liabilities
453.88
461.66
471.11
197.89
156.10
160.93
173.01
130.61
122.35
Net Block
284.96
288.47
292.01
34.91
35.64
38.53
40.95
30.60
31.81
Gross Block
436.95
436.93
436.90
72.94
72.94
73.38
73.45
50.55
50.23
Accumulated Depreciation
151.99
148.46
144.89
38.03
37.29
34.85
32.50
19.95
18.42
Non Current Assets
343.19
339.05
355.64
109.16
65.82
77.34
79.62
74.56
65.29
Capital Work in Progress
2.29
4.61
4.61
4.61
4.61
4.61
4.61
12.13
9.94
Non Current Investment
6.14
23.79
23.79
8.05
23.79
23.79
23.79
31.83
23.53
Long Term Loans & Adv.
49.77
22.06
35.12
61.59
1.77
10.41
10.27
0.00
0.00
Other Non Current Assets
0.03
0.11
0.11
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
110.69
122.62
115.47
88.72
90.28
83.60
93.40
56.05
57.06
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
0.26
Inventories
7.44
6.85
5.72
5.32
5.44
7.15
6.77
5.15
5.44
Sundry Debtors
13.22
34.06
25.59
27.66
14.09
20.16
23.43
6.09
10.60
Cash & Bank
49.75
49.06
3.50
2.33
12.97
3.61
5.13
3.38
0.86
Other Current Assets
40.28
0.05
46.21
0.07
57.78
52.67
58.07
41.18
39.91
Short Term Loans & Adv.
37.81
32.60
34.45
53.34
57.28
51.94
57.23
41.18
39.91
Net Current Assets
77.85
72.61
59.66
62.33
62.76
57.08
57.75
16.03
16.83
Total Assets
453.88
461.67
471.11
197.88
156.10
160.94
173.02
130.61
122.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Cash From Operating Activity
20.88
25.73
17.80
7.36
12.04
12.63
16.42
17.33
39.75
PBT
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
12.46
18.85
Adjustment
13.21
14.44
12.92
16.45
8.11
12.93
12.26
1.82
17.99
Changes in Working Capital
3.73
11.14
6.07
-10.21
3.24
-0.93
3.39
3.38
2.96
Cash after chg. in Working capital
20.43
26.55
17.99
7.96
12.59
13.13
16.82
17.66
39.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.44
-0.82
-0.19
-0.60
-0.55
-0.50
-0.40
-0.32
-0.06
Other Direct Exp. Paid
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
Cash From Investing Activity
0.49
0.25
0.16
16.43
0.21
-3.37
-1.41
-11.86
4.84
Net Fixed Assets
2.30
-0.03
-367.83
0.00
0.42
0.07
-15.48
-2.64
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
-1.81
0.28
367.99
16.43
-0.21
-3.44
14.07
-9.22
Cash from Financing Activity
-20.69
19.58
-16.70
-34.43
-2.89
-10.78
-12.80
-2.95
-44.36
Net Cash Inflow / Outflow
0.68
45.56
1.26
-10.64
9.36
-1.52
2.21
2.52
0.23
Opening Cash & Equivalents
49.06
49.06
2.24
12.97
3.61
5.13
2.91
0.86
0.63
Closing Cash & Equivalent
49.75
94.62
3.50
2.33
12.97
3.61
5.13
3.38
0.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Book Value (Rs.)
41.60
33.81
33.14
38.60
32.83
33.14
32.76
19.81
10.16
ROA
0.67%
0.38%
-0.24%
0.45%
0.44%
0.38%
0.51%
9.71%
15.40%
ROE
4.82%
3.19%
-1.35%
1.32%
1.25%
1.15%
1.75%
48.82%
110.46%
ROCE
9.03%
7.88%
6.27%
6.50%
5.90%
6.43%
8.00%
19.45%
28.47%
Fixed Asset Turnover
0.10
0.09
0.16
0.51
0.54
0.50
0.57
0.28
0.17
Receivable days
203.02
277.27
237.61
203.82
159.57
215.99
152.56
218.14
465.63
Inventory Days
61.36
58.44
49.30
52.54
58.64
68.95
61.55
138.32
238.90
Payable days
339.51
406.81
240.27
260.84
220.55
309.66
300.37
281.30
429.83
Cash Conversion Cycle
-75.13
-71.10
46.64
-4.49
-2.33
-24.72
-86.26
75.16
274.70
Total Debt/Equity
1.23
1.55
1.62
1.43
1.13
1.21
1.29
1.52
3.02
Interest Cover
1.35
1.09
0.91
1.23
1.20
1.16
1.16
6.24
29.17

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


No Latest News!

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.