Nifty
:
17853.20
Sensex
:
60048.47
30.25 (0.17%)
163.11 (0.27%)
Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Phoenix International Ltd.

Leather

Rating :
50/99

BSE: 526481 | NSE: PHOENXINTL

NSE BSE
18.60
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  18.25
  •  19.30
  •  18.25
  •  18.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31
  •  0.50
  •  23.25
  •  10.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31.23
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56.54
  • N/A
  • 0.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 0.00%
  • 18.52%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 11.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.72
  • 2.83
  • 3.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.83
  • 9.44
  • -0.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.48
  • 31.28
  • 19.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 8.17
  • 7.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.35
  • 0.35

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 5.88
  • 3.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3.78
5.63
-32.86%
5.97
11.65
-48.76%
6.78
10.96
-38.14%
6.36
11.25
-43.47%
Expenses
1.66
1.98
-16.16%
2.36
7.35
-67.89%
3.44
7.28
-52.75%
0.76
7.38
-89.70%
EBITDA
2.12
3.65
-41.92%
3.61
4.31
-16.24%
3.34
3.68
-9.24%
5.60
3.87
44.70%
EBIDTM
56.19%
64.77%
60.53%
36.95%
49.31%
33.56%
88.06%
34.37%
Other Income
0.24
0.47
-48.94%
0.00
0.00
0
0.01
0.79
-98.73%
0.00
0.69
-100.00%
Interest
2.24
2.23
0.45%
3.55
2.30
54.35%
2.03
2.83
-28.27%
2.89
2.27
27.31%
Depreciation
0.88
0.89
-1.12%
0.87
0.90
-3.33%
0.89
0.88
1.14%
0.89
0.88
1.14%
PBT
-0.77
1.00
-
-0.81
1.10
-
0.44
0.76
-42.11%
1.82
1.41
29.08%
Tax
0.00
0.29
-100.00%
0.39
-0.24
-
0.00
0.73
-100.00%
0.97
0.51
90.20%
PAT
-0.77
0.71
-
-1.19
1.34
-
0.44
0.03
1,366.67%
0.85
0.90
-5.56%
PATM
-20.25%
12.59%
-20.02%
11.47%
6.51%
0.27%
13.43%
8.00%
EPS
-0.46
0.42
-
-0.71
0.80
-
0.26
0.02
1,200.00%
0.51
0.54
-5.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Net Sales
22.89
42.98
42.51
39.26
40.90
37.39
39.17
36.83
35.32
13.97
8.31
Net Sales Growth
-42.04%
1.11%
8.28%
-4.01%
9.39%
-4.54%
6.35%
4.28%
152.83%
68.11%
 
Cost Of Goods Sold
5.23
18.43
16.30
15.02
21.20
19.66
22.89
17.46
16.76
11.24
5.66
Gross Profit
17.66
24.55
26.21
24.24
19.70
17.73
16.29
19.37
18.57
2.72
2.64
GP Margin
77.13%
57.12%
61.66%
61.74%
48.17%
47.42%
41.59%
52.59%
52.58%
19.47%
31.77%
Total Expenditure
8.22
28.71
28.39
24.62
29.17
28.30
30.58
27.11
25.27
14.87
66.04
Power & Fuel Cost
-
0.00
0.02
0.01
0.00
0.02
0.69
0.07
0.07
0.03
0.03
% Of Sales
-
0%
0.05%
0.03%
0%
0.05%
1.76%
0.19%
0.20%
0.21%
0.36%
Employee Cost
-
1.36
1.34
1.25
0.98
0.80
1.20
2.59
2.48
0.86
0.57
% Of Sales
-
3.16%
3.15%
3.18%
2.40%
2.14%
3.06%
7.03%
7.02%
6.16%
6.86%
Manufacturing Exp.
-
6.00
6.13
5.13
4.92
5.36
2.60
1.09
0.91
0.59
0.38
% Of Sales
-
13.96%
14.42%
13.07%
12.03%
14.34%
6.64%
2.96%
2.58%
4.22%
4.57%
General & Admin Exp.
-
1.27
0.95
1.79
0.75
1.29
1.39
1.68
1.25
0.87
1.23
% Of Sales
-
2.95%
2.23%
4.56%
1.83%
3.45%
3.55%
4.56%
3.54%
6.23%
14.80%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.07
0.52
0.53
0.66
0.46
0.18
0.09
% Of Sales
-
0%
0%
0%
0.17%
1.39%
1.35%
1.79%
1.30%
1.29%
1.08%
Miscellaneous Exp.
-
1.65
3.66
1.42
1.25
0.66
1.29
3.57
3.36
1.10
0.09
% Of Sales
-
3.84%
8.61%
3.62%
3.06%
1.77%
3.29%
9.69%
9.51%
7.87%
698.80%
EBITDA
14.67
14.27
14.12
14.64
11.73
9.09
8.59
9.72
10.05
-0.90
-57.73
EBITDA Margin
64.09%
33.20%
33.22%
37.29%
28.68%
24.31%
21.93%
26.39%
28.45%
-6.44%
-694.71%
Other Income
0.25
3.38
2.98
0.38
1.51
0.88
0.22
0.95
0.91
6.25
46.82
Interest
10.71
9.70
10.08
10.48
10.68
7.51
6.11
7.15
7.41
2.38
0.67
Depreciation
3.53
3.54
3.53
3.57
3.57
0.74
1.46
2.38
2.38
1.62
2.04
PBT
0.68
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
1.35
-13.63
Tax
1.36
1.33
0.44
-0.82
-0.19
0.93
0.55
0.50
0.40
0.17
0.01
Tax Rate
200.00%
30.16%
12.61%
-84.54%
18.81%
54.07%
44.35%
43.86%
34.19%
1.36%
0.05%
PAT
-0.67
3.08
3.05
1.80
-0.81
0.79
0.69
0.64
0.77
12.28
18.85
PAT before Minority Interest
-0.67
3.08
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
0.00
0.00
PAT Margin
-2.93%
7.17%
7.17%
4.58%
-1.98%
2.11%
1.76%
1.74%
2.18%
87.90%
226.84%
PAT Growth
-122.48%
0.98%
69.44%
-
-
14.49%
7.81%
-16.88%
-93.73%
-34.85%
 
EPS
-0.40
1.83
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Shareholder's Funds
337.95
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
16.79
18.79
18.79
18.79
18.79
16.79
16.79
Total Reserves
321.16
313.65
300.56
299.44
48.01
38.32
38.85
38.21
16.48
0.27
Non-Current Liabilities
84.43
90.60
94.30
99.07
99.33
66.11
71.42
74.99
50.72
51.51
Secured Loans
75.16
81.04
85.58
88.85
90.48
41.51
46.34
50.68
25.17
2.58
Unsecured Loans
0.30
0.30
-1.51
-1.49
2.74
19.29
19.29
19.29
25.55
48.92
Long Term Provisions
0.14
0.16
0.15
0.13
0.11
0.11
0.14
0.22
0.00
0.00
Current Liabilities
29.16
32.84
50.01
55.81
26.40
27.52
26.51
35.65
40.02
40.23
Trade Payables
14.68
15.96
34.11
21.49
18.51
20.46
15.19
26.63
11.62
10.51
Other Current Liabilities
9.09
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
0.00
Short Term Provisions
5.39
5.74
4.05
3.13
2.63
2.04
1.82
1.30
0.30
0.10
Total Liabilities
451.54
453.88
461.66
471.11
197.89
156.10
160.93
173.01
130.61
122.35
Net Block
283.91
287.25
288.47
292.01
34.91
35.64
38.53
40.95
30.60
31.81
Gross Block
439.44
439.23
436.93
436.90
72.94
72.94
73.38
73.45
50.55
50.23
Accumulated Depreciation
155.53
151.99
148.46
144.89
38.03
37.29
34.85
32.50
19.95
18.42
Non Current Assets
343.90
343.19
339.05
355.64
109.16
65.82
77.34
79.62
74.56
65.29
Capital Work in Progress
0.00
0.00
4.61
4.61
4.61
4.61
4.61
4.61
12.13
9.94
Non Current Investment
6.14
6.14
23.79
23.79
8.05
23.79
23.79
23.79
31.83
23.53
Long Term Loans & Adv.
53.84
49.77
22.06
35.12
61.59
1.77
10.41
10.27
0.00
0.00
Other Non Current Assets
0.01
0.03
0.11
0.11
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
107.64
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
0.00
0.26
0.26
Inventories
5.95
7.44
6.85
5.72
5.32
5.44
7.15
6.77
5.15
5.44
Sundry Debtors
16.73
13.22
34.06
25.59
27.66
14.09
20.16
23.43
6.09
10.60
Cash & Bank
55.89
52.20
49.06
3.50
2.33
12.97
3.61
5.13
3.38
0.86
Other Current Assets
29.07
0.01
0.05
46.21
53.41
57.78
52.67
58.07
41.18
39.91
Short Term Loans & Adv.
28.75
37.81
32.60
34.45
53.34
57.28
51.94
57.23
41.18
39.91
Net Current Assets
78.48
77.85
72.61
59.66
62.33
62.76
57.08
57.75
16.03
16.83
Total Assets
451.54
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Cash From Operating Activity
19.03
20.88
25.73
17.80
7.36
12.04
12.63
16.42
17.33
39.75
PBT
4.41
3.49
0.97
-1.01
1.72
1.24
1.14
1.17
12.46
18.85
Adjustment
10.22
13.21
14.44
12.92
16.45
8.11
12.93
12.26
1.82
17.99
Changes in Working Capital
3.07
3.73
11.14
6.07
-10.21
3.24
-0.93
3.39
3.38
2.96
Cash after chg. in Working capital
17.70
20.44
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
0.00
Tax Paid
1.33
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
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
-0.54
-46.12
0.25
0.16
16.43
0.21
-3.37
-1.41
-11.86
4.84
Net Fixed Assets
-0.20
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
Others
-0.34
-48.42
0.28
367.99
16.43
-0.21
-3.44
14.07
-9.22
Cash from Financing Activity
-18.14
-20.69
19.58
-16.70
-34.43
-2.89
-10.78
-12.80
-2.95
-44.36
Net Cash Inflow / Outflow
0.35
-45.93
45.56
1.26
-10.64
9.36
-1.52
2.21
2.52
0.23
Opening Cash & Equivalents
3.13
49.06
49.06
2.24
12.97
3.61
5.13
2.91
0.86
0.63
Closing Cash & Equivalent
3.48
3.13
94.62
3.50
2.33
12.97
3.61
5.13
3.38
0.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 07
Mar 06
Book Value (Rs.)
46.08
41.60
33.81
33.14
38.60
32.83
33.14
32.76
19.81
10.16
ROA
0.68%
0.67%
0.38%
-0.24%
0.45%
0.44%
0.38%
0.51%
9.71%
15.40%
ROE
4.19%
4.82%
3.19%
-1.35%
1.32%
1.25%
1.15%
1.75%
48.82%
110.46%
ROCE
8.97%
9.03%
7.88%
6.27%
6.50%
5.90%
6.43%
8.00%
19.45%
28.47%
Fixed Asset Turnover
0.10
0.10
0.09
0.16
0.51
0.54
0.50
0.57
0.28
0.17
Receivable days
127.17
203.02
277.27
237.61
203.82
159.57
215.99
152.56
218.14
465.63
Inventory Days
56.85
61.36
58.44
49.30
52.54
58.64
68.95
61.55
138.32
238.90
Payable days
188.83
334.00
406.81
240.27
260.84
220.55
309.66
300.37
281.30
429.83
Cash Conversion Cycle
-4.81
-69.62
-71.10
46.64
-4.49
-2.33
-24.72
-86.26
75.16
274.70
Total Debt/Equity
1.05
1.23
1.55
1.62
1.43
1.13
1.21
1.29
1.52
3.02
Interest Cover
1.46
1.35
1.09
0.91
1.23
1.20
1.16
1.16
6.24
29.17

Annual Reports:

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.