Nifty
:
15934.65
Sensex
:
53228.28
-305.65 (-1.88%)
-980.25 (-1.81%)
Nifty
Sensex
:
:
15934.65
53228.28
-305.65 (-1.88%)
-980.25 (-1.81%)

Phoenix International Ltd.

Leather

Rating :
47/99

BSE: 526481 | NSE: PHOENXINTL

NSE BSE
23.35
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  25.00
  •  25.00
  •  23.30
  •  24.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23
  •  0.22
  •  34.20
  •  12.72

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 39.20
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 136.16
  • N/A
  • 0.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 0.00%
  • 18.75%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.86
  • -9.98
  • -17.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.06
  • 5.94
  • 2.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.52
  • -
  • -35.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.68
  • 7.98
  • 6.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.35
  • 0.39
  • 0.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 5.71
  • 4.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
7.76
6.78
14.45%
6.94
6.36
9.12%
3.78
5.63
-32.86%
5.97
11.65
-48.76%
Expenses
4.09
3.44
18.90%
3.11
0.76
309.21%
1.66
1.98
-16.16%
2.36
7.35
-67.89%
EBITDA
3.66
3.34
9.58%
3.83
5.60
-31.61%
2.12
3.65
-41.92%
3.61
4.31
-16.24%
EBIDTM
47.22%
49.31%
55.23%
88.06%
56.19%
64.77%
60.53%
36.95%
Other Income
0.09
0.01
800.00%
0.01
0.00
0
0.24
0.47
-48.94%
0.00
0.00
0
Interest
2.17
2.03
6.90%
2.21
2.89
-23.53%
2.24
2.23
0.45%
3.55
2.30
54.35%
Depreciation
0.88
0.89
-1.12%
0.88
0.89
-1.12%
0.88
0.89
-1.12%
0.87
0.90
-3.33%
PBT
0.71
0.44
61.36%
0.75
1.82
-58.79%
-0.77
1.00
-
-0.81
1.10
-
Tax
0.19
0.00
0
0.00
0.97
-100.00%
0.00
0.29
-100.00%
0.39
-0.24
-
PAT
0.52
0.44
18.18%
0.75
0.85
-11.76%
-0.77
0.71
-
-1.19
1.34
-
PATM
6.68%
6.51%
10.77%
13.43%
-20.25%
12.59%
-20.02%
11.47%
EPS
0.31
0.26
19.23%
0.45
0.51
-11.76%
-0.46
0.42
-
-0.71
0.80
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Net Sales
24.45
24.18
42.98
42.51
39.26
40.90
37.39
39.17
36.83
35.32
13.97
Net Sales Growth
-19.63%
-43.74%
1.11%
8.28%
-4.01%
9.39%
-4.54%
6.35%
4.28%
152.83%
 
Cost Of Goods Sold
8.04
3.59
18.43
16.30
15.02
21.20
19.66
22.89
17.46
16.76
11.24
Gross Profit
16.41
20.60
24.55
26.21
24.24
19.70
17.73
16.29
19.37
18.57
2.72
GP Margin
67.11%
85.19%
57.12%
61.66%
61.74%
48.17%
47.42%
41.59%
52.59%
52.58%
19.47%
Total Expenditure
11.22
8.53
28.72
28.39
24.62
29.17
28.30
30.58
27.11
25.27
14.87
Power & Fuel Cost
-
0.00
0.00
0.02
0.01
0.00
0.02
0.69
0.07
0.07
0.03
% Of Sales
-
0%
0%
0.05%
0.03%
0%
0.05%
1.76%
0.19%
0.20%
0.21%
Employee Cost
-
1.20
1.36
1.34
1.25
0.98
0.80
1.20
2.59
2.48
0.86
% Of Sales
-
4.96%
3.16%
3.15%
3.18%
2.40%
2.14%
3.06%
7.03%
7.02%
6.16%
Manufacturing Exp.
-
1.47
5.81
6.13
5.13
4.92
5.36
2.60
1.09
0.91
0.59
% Of Sales
-
6.08%
13.52%
14.42%
13.07%
12.03%
14.34%
6.64%
2.96%
2.58%
4.22%
General & Admin Exp.
-
1.15
1.29
0.95
1.79
0.75
1.29
1.39
1.68
1.25
0.87
% Of Sales
-
4.76%
3.00%
2.23%
4.56%
1.83%
3.45%
3.55%
4.56%
3.54%
6.23%
Selling & Distn. Exp.
-
0.06
0.50
0.00
0.00
0.07
0.52
0.53
0.66
0.46
0.18
% Of Sales
-
0.25%
1.16%
0%
0%
0.17%
1.39%
1.35%
1.79%
1.30%
1.29%
Miscellaneous Exp.
-
1.06
1.34
3.66
1.42
1.25
0.66
1.29
3.57
3.36
0.18
% Of Sales
-
4.38%
3.12%
8.61%
3.62%
3.06%
1.77%
3.29%
9.69%
9.51%
7.87%
EBITDA
13.22
15.65
14.26
14.12
14.64
11.73
9.09
8.59
9.72
10.05
-0.90
EBITDA Margin
54.07%
64.72%
33.18%
33.22%
37.29%
28.68%
24.31%
21.93%
26.39%
28.45%
-6.44%
Other Income
0.34
1.03
3.38
2.98
0.38
1.51
0.88
0.22
0.95
0.91
6.25
Interest
10.17
10.69
9.69
10.08
10.48
10.68
7.51
6.11
7.15
7.41
2.38
Depreciation
3.51
3.53
3.54
3.53
3.57
3.57
0.74
1.46
2.38
2.38
1.62
PBT
-0.12
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
1.35
Tax
0.58
1.65
1.33
0.44
-0.82
-0.19
0.93
0.55
0.50
0.40
0.17
Tax Rate
-483.33%
67.07%
30.16%
12.61%
-84.54%
18.81%
54.07%
44.35%
43.86%
34.19%
1.36%
PAT
-0.69
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
12.28
PAT before Minority Interest
-0.69
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
12.28
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
-2.82%
3.35%
7.17%
7.17%
4.58%
-1.98%
2.11%
1.76%
1.74%
2.18%
87.90%
PAT Growth
-120.66%
-73.70%
0.98%
69.44%
-
-
14.49%
7.81%
-16.88%
-93.73%
 
EPS
-0.41
0.48
1.83
1.82
1.07
-0.48
0.47
0.41
0.38
0.46
7.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Shareholder's Funds
337.84
337.95
330.44
317.35
316.23
66.80
57.11
57.64
57.00
33.26
Share Capital
16.79
16.79
16.79
16.79
16.79
18.79
18.79
18.79
18.79
16.79
Total Reserves
321.05
321.16
313.65
300.56
299.44
48.01
38.32
38.85
38.21
16.48
Non-Current Liabilities
107.01
84.43
90.60
94.30
99.07
99.33
66.11
71.42
74.99
50.72
Secured Loans
95.86
75.16
81.04
85.58
88.85
90.48
41.51
46.34
50.68
25.17
Unsecured Loans
0.30
0.30
0.30
-1.51
-1.49
2.74
19.29
19.29
19.29
25.55
Long Term Provisions
0.11
0.14
0.16
0.15
0.13
0.11
0.11
0.14
0.22
0.00
Current Liabilities
31.39
29.16
32.84
50.01
55.81
26.40
27.52
26.51
35.65
40.02
Trade Payables
17.45
14.68
15.96
34.11
21.49
18.51
20.46
15.19
26.63
11.62
Other Current Liabilities
10.54
9.09
11.13
11.84
31.19
5.26
5.03
9.50
7.72
28.10
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
3.40
5.39
5.74
4.05
3.13
2.63
2.04
1.82
1.30
0.30
Total Liabilities
476.24
451.54
453.88
461.66
471.11
197.89
156.10
160.93
173.01
130.61
Net Block
280.27
283.91
287.25
288.47
292.01
34.91
35.64
38.53
40.95
30.60
Gross Block
439.33
439.44
439.23
436.93
436.90
72.94
72.94
73.38
73.45
50.55
Accumulated Depreciation
159.06
155.53
151.99
148.46
144.89
38.03
37.29
34.85
32.50
19.95
Non Current Assets
434.59
343.89
343.19
339.05
355.64
109.16
65.82
77.34
79.62
74.56
Capital Work in Progress
1.33
0.00
0.00
4.61
4.61
4.61
4.61
4.61
4.61
12.13
Non Current Investment
6.14
6.14
6.14
23.79
23.79
8.05
23.79
23.79
23.79
31.83
Long Term Loans & Adv.
146.85
53.84
49.77
22.06
35.12
61.59
1.77
10.41
10.27
0.00
Other Non Current Assets
0.00
0.00
0.03
0.11
0.11
0.00
0.00
0.00
0.00
0.00
Current Assets
41.65
107.65
110.69
122.62
115.47
88.72
90.28
83.60
93.40
56.05
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.26
Inventories
4.03
5.95
7.44
6.85
5.72
5.32
5.44
7.15
6.77
5.15
Sundry Debtors
3.95
16.73
13.22
34.06
25.59
27.66
14.09
20.16
23.43
6.09
Cash & Bank
6.68
55.90
52.20
49.06
3.50
2.33
12.97
3.61
5.13
3.38
Other Current Assets
26.99
0.32
0.01
0.05
80.66
53.41
57.78
52.67
58.07
41.18
Short Term Loans & Adv.
26.94
28.75
37.81
32.60
34.45
53.34
57.28
51.94
57.23
41.18
Net Current Assets
10.26
78.48
77.85
72.61
59.66
62.33
62.76
57.08
57.75
16.03
Total Assets
476.24
451.54
453.88
461.67
471.11
197.88
156.10
160.94
173.02
130.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Cash From Operating Activity
17.01
19.03
20.88
25.73
17.80
7.36
12.04
12.63
16.42
17.33
PBT
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
12.46
Adjustment
12.81
10.22
13.21
14.44
12.92
16.45
8.11
12.93
12.26
1.82
Changes in Working Capital
3.40
3.06
3.73
11.14
6.07
-10.21
3.24
-0.93
3.39
3.38
Cash after chg. in Working capital
18.66
17.70
20.44
26.55
17.99
7.96
12.59
13.13
16.82
17.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.65
1.33
0.44
-0.82
-0.19
-0.60
-0.55
-0.50
-0.40
-0.32
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
48.48
-0.54
-46.12
0.25
0.16
16.43
0.21
-3.37
-1.41
-11.86
Net Fixed Assets
2.31
155.33
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
0.00
0.00
Others
46.17
-155.87
-48.42
0.28
367.99
16.43
-0.21
-3.44
14.07
-9.22
Cash from Financing Activity
-65.81
-18.14
-20.69
19.58
-16.70
-34.43
-2.89
-10.78
-12.80
-2.95
Net Cash Inflow / Outflow
-0.32
0.35
-45.93
45.56
1.26
-10.64
9.36
-1.52
2.21
2.52
Opening Cash & Equivalents
3.48
3.13
49.06
49.06
2.24
12.97
3.61
5.13
2.91
0.86
Closing Cash & Equivalent
3.16
3.48
3.13
94.62
3.50
2.33
12.97
3.61
5.13
3.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Book Value (Rs.)
46.02
46.08
41.60
33.81
33.14
38.60
32.83
33.14
32.76
19.81
ROA
0.17%
0.68%
0.67%
0.38%
-0.24%
0.45%
0.44%
0.38%
0.51%
9.71%
ROE
1.05%
4.19%
4.82%
3.19%
-1.35%
1.32%
1.25%
1.15%
1.75%
48.82%
ROCE
7.75%
8.96%
9.03%
7.88%
6.27%
6.50%
5.90%
6.43%
8.00%
19.45%
Fixed Asset Turnover
0.06
0.10
0.10
0.09
0.16
0.51
0.54
0.50
0.57
0.28
Receivable days
156.02
127.17
203.02
277.27
237.61
203.82
159.57
215.99
152.56
218.14
Inventory Days
75.31
56.85
61.36
58.44
49.30
52.54
58.64
68.95
61.55
138.32
Payable days
1635.50
303.43
334.00
406.81
240.27
260.84
220.55
309.66
300.37
281.30
Cash Conversion Cycle
-1404.17
-119.41
-69.62
-71.10
46.64
-4.49
-2.33
-24.72
-86.26
75.16
Total Debt/Equity
1.34
1.05
1.23
1.55
1.62
1.43
1.13
1.21
1.29
1.52
Interest Cover
1.23
1.46
1.35
1.09
0.91
1.23
1.20
1.16
1.16
6.24

Annual Reports:

FY 2021
FY 2020
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.