Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Phoenix International Ltd.

Leather

Rating :
N/A

BSE: 526481 | NSE: PHOENXINTL

NSE BSE
57.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  55.50
  •  58.00
  •  55.50
  •  54.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  542
  •  0.30
  •  80.90
  •  37.02

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66.57
  • 22.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 131.18
  • N/A
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.22%
  • 3.79%
  • 19.18%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.49
  • -8.58
  • 0.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.77
  • -0.81
  • 0.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • -5.03
  • 7.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.46
  • 19.40
  • 22.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.53
  • 0.60
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 8.29
  • 10.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
6.00
6.50
-7.69%
5.77
7.13
-19.07%
6.12
7.14
-14.29%
6.68
6.98
-4.30%
Expenses
2.76
3.52
-21.59%
2.27
3.65
-37.81%
2.50
3.74
-33.16%
2.85
4.65
-38.71%
EBITDA
3.24
2.98
8.72%
3.50
3.48
0.57%
3.62
3.40
6.47%
3.83
2.32
65.09%
EBIDTM
54.01%
45.88%
60.65%
48.84%
59.10%
47.60%
57.31%
33.32%
Other Income
0.21
0.19
10.53%
0.02
0.01
100.00%
0.01
0.01
0.00%
0.13
0.62
-79.03%
Interest
1.50
1.71
-12.28%
1.79
1.77
1.13%
1.70
1.83
-7.10%
1.67
1.61
3.73%
Depreciation
0.89
0.92
-3.26%
0.91
0.97
-6.19%
0.91
0.85
7.06%
0.89
0.91
-2.20%
PBT
1.06
0.54
96.30%
0.82
0.76
7.89%
1.02
0.73
39.73%
1.40
0.43
225.58%
Tax
0.32
0.16
100.00%
0.25
0.23
8.70%
0.31
0.22
40.91%
0.44
0.11
300.00%
PAT
0.74
0.38
94.74%
0.57
0.53
7.55%
0.71
0.51
39.22%
0.96
0.32
200.00%
PATM
12.29%
5.88%
9.90%
7.40%
11.61%
7.14%
14.39%
4.63%
EPS
0.44
0.23
91.30%
0.34
0.32
6.25%
0.42
0.30
40.00%
0.57
0.19
200.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
24.57
27.45
32.37
26.97
24.18
42.98
42.51
39.26
40.90
37.39
39.17
Net Sales Growth
-11.46%
-15.20%
20.02%
11.54%
-43.74%
1.11%
8.28%
-4.01%
9.39%
-4.54%
 
Cost Of Goods Sold
4.86
8.20
15.19
6.21
3.59
18.43
16.30
15.02
21.20
19.66
22.89
Gross Profit
19.71
19.24
17.18
20.76
20.60
24.55
26.21
24.24
19.70
17.73
16.29
GP Margin
80.23%
70.09%
53.07%
76.97%
85.19%
57.12%
61.66%
61.74%
48.17%
47.42%
41.59%
Total Expenditure
10.38
13.76
19.73
13.33
8.53
28.72
28.39
24.62
29.17
28.30
30.58
Power & Fuel Cost
-
0.00
0.02
0.01
0.00
0.00
0.02
0.01
0.00
0.02
0.69
% Of Sales
-
0%
0.06%
0.04%
0%
0%
0.05%
0.03%
0%
0.05%
1.76%
Employee Cost
-
1.98
1.45
1.31
1.20
1.36
1.34
1.25
0.98
0.80
1.20
% Of Sales
-
7.21%
4.48%
4.86%
4.96%
3.16%
3.15%
3.18%
2.40%
2.14%
3.06%
Manufacturing Exp.
-
0.00
0.00
3.48
1.47
5.81
6.13
5.13
4.92
5.36
2.60
% Of Sales
-
0%
0%
12.90%
6.08%
13.52%
14.42%
13.07%
12.03%
14.34%
6.64%
General & Admin Exp.
-
2.24
2.08
1.80
1.15
1.29
0.95
1.79
0.75
1.29
1.39
% Of Sales
-
8.16%
6.43%
6.67%
4.76%
3.00%
2.23%
4.56%
1.83%
3.45%
3.55%
Selling & Distn. Exp.
-
0.00
0.00
0.12
0.15
0.50
0.00
0.00
0.07
0.52
0.53
% Of Sales
-
0%
0%
0.44%
0.62%
1.16%
0%
0%
0.17%
1.39%
1.35%
Miscellaneous Exp.
-
1.33
0.98
0.42
0.97
1.34
3.66
1.42
1.25
0.66
0.53
% Of Sales
-
4.85%
3.03%
1.56%
4.01%
3.12%
8.61%
3.62%
3.06%
1.77%
3.29%
EBITDA
14.19
13.69
12.64
13.64
15.65
14.26
14.12
14.64
11.73
9.09
8.59
EBITDA Margin
57.75%
49.87%
39.05%
50.57%
64.72%
33.18%
33.22%
37.29%
28.68%
24.31%
21.93%
Other Income
0.37
0.34
0.71
0.13
1.03
3.38
2.98
0.38
1.51
0.88
0.22
Interest
6.66
6.97
6.94
8.66
10.69
9.69
10.08
10.48
10.68
7.51
6.11
Depreciation
3.60
3.63
3.62
3.96
3.53
3.54
3.53
3.57
3.57
0.74
1.46
PBT
4.30
3.43
2.79
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
Tax
1.32
1.05
0.64
-0.77
1.65
1.33
0.44
-0.82
-0.19
0.93
0.55
Tax Rate
30.70%
30.61%
22.94%
-66.96%
67.07%
30.16%
12.61%
-84.54%
18.81%
54.07%
44.35%
PAT
2.98
2.38
2.16
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
PAT before Minority Interest
2.98
2.38
2.16
1.92
0.81
3.08
3.05
1.80
-0.81
0.79
0.69
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
12.13%
8.67%
6.67%
7.12%
3.35%
7.17%
7.17%
4.58%
-1.98%
2.11%
1.76%
PAT Growth
71.26%
10.19%
12.50%
137.04%
-73.70%
0.98%
69.44%
-
-
14.49%
 
EPS
1.77
1.42
1.29
1.14
0.48
1.83
1.82
1.07
-0.48
0.47
0.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
346.64
343.81
339.23
337.84
337.95
330.44
317.35
316.23
66.80
57.11
Share Capital
16.79
16.79
16.79
16.79
16.79
16.79
16.79
16.79
18.79
18.79
Total Reserves
329.85
327.02
322.44
321.05
321.16
313.65
300.56
299.44
48.01
38.32
Non-Current Liabilities
72.80
85.23
96.55
107.01
84.43
90.60
94.30
99.07
99.33
66.11
Secured Loans
63.44
75.22
85.69
95.86
75.16
81.04
85.58
88.85
90.48
41.51
Unsecured Loans
0.30
0.30
0.30
0.30
0.30
0.30
-1.51
-1.49
2.74
19.29
Long Term Provisions
0.20
0.17
0.18
0.11
0.14
0.16
0.15
0.13
0.11
0.11
Current Liabilities
27.89
39.90
36.14
31.39
29.16
32.84
50.01
55.81
26.40
27.52
Trade Payables
10.88
20.41
19.16
17.45
14.68
15.96
34.11
21.49
18.51
20.46
Other Current Liabilities
15.16
13.38
12.41
10.54
9.09
11.13
11.84
31.19
5.26
5.03
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
1.85
6.11
4.57
3.40
5.39
5.74
4.05
3.13
2.63
2.04
Total Liabilities
447.33
468.94
471.92
476.24
451.54
453.88
461.66
471.11
197.89
156.10
Net Block
270.45
274.07
277.69
280.27
283.91
287.25
288.47
292.01
34.91
35.64
Gross Block
440.30
440.30
440.30
439.33
439.44
439.23
436.93
436.90
72.94
72.94
Accumulated Depreciation
169.86
166.23
162.61
159.06
155.53
151.99
148.46
144.89
38.03
37.29
Non Current Assets
396.47
396.25
402.26
434.59
343.89
343.19
339.05
355.64
109.16
65.82
Capital Work in Progress
0.00
0.00
0.00
1.33
0.00
0.00
4.61
4.61
4.61
4.61
Non Current Investment
6.14
6.14
6.14
6.14
6.14
6.14
23.79
23.79
8.05
23.79
Long Term Loans & Adv.
119.89
116.04
118.43
146.85
53.84
49.77
22.06
35.12
61.59
1.77
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.03
0.11
0.11
0.00
0.00
Current Assets
50.85
72.69
69.65
41.65
107.65
110.69
122.62
115.47
88.72
90.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4.67
4.87
6.19
4.03
5.95
7.44
6.85
5.72
5.32
5.44
Sundry Debtors
13.31
28.08
26.66
3.95
16.73
13.22
34.06
25.59
27.66
14.09
Cash & Bank
5.94
6.46
4.52
6.68
55.90
52.20
49.06
3.50
2.33
12.97
Other Current Assets
26.93
0.06
0.05
0.05
29.07
37.82
32.65
80.66
53.41
57.78
Short Term Loans & Adv.
26.85
33.21
32.24
26.94
28.75
37.81
32.60
34.45
53.34
57.28
Net Current Assets
22.96
32.79
33.51
10.26
78.48
77.85
72.61
59.66
62.33
62.76
Total Assets
447.32
468.94
471.91
476.24
451.54
453.88
461.67
471.11
197.88
156.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
21.73
18.33
4.20
17.01
19.03
20.88
25.73
17.80
7.36
12.04
PBT
3.43
2.79
1.15
2.46
4.41
3.49
0.97
-1.01
1.72
1.24
Adjustment
11.65
13.51
12.08
12.81
10.22
13.21
14.44
12.92
16.45
8.11
Changes in Working Capital
7.70
2.67
-9.80
3.40
3.06
3.73
11.14
6.07
-10.21
3.24
Cash after chg. in Working capital
22.78
18.97
3.43
18.66
17.70
20.44
26.55
17.99
7.96
12.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.05
-0.64
0.77
-1.65
1.33
0.44
-0.82
-0.19
-0.60
-0.55
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
0.09
0.11
-0.14
48.48
-0.54
-46.12
0.25
0.16
16.43
0.21
Net Fixed Assets
-0.01
0.01
0.35
-156.75
155.33
2.30
-0.03
-367.83
0.00
0.42
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
0.10
-0.49
205.23
-155.87
-48.42
0.28
367.99
16.43
-0.21
Cash from Financing Activity
-22.54
-16.61
-6.42
-65.81
-18.14
-20.69
19.58
-16.70
-34.43
-2.89
Net Cash Inflow / Outflow
-0.71
1.82
-2.36
-0.32
0.35
-45.93
45.56
1.26
-10.64
9.36
Opening Cash & Equivalents
2.63
0.80
3.16
3.48
3.13
49.06
49.06
2.24
12.97
3.61
Closing Cash & Equivalent
1.92
2.63
0.80
3.16
3.48
3.13
94.62
3.50
2.33
12.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
51.25
49.57
46.84
46.02
46.08
41.60
33.81
33.14
38.60
32.83
ROA
0.52%
0.46%
0.40%
0.17%
0.68%
0.67%
0.38%
-0.24%
0.45%
0.44%
ROE
2.82%
2.66%
2.46%
1.05%
4.19%
4.82%
3.19%
-1.35%
1.32%
1.25%
ROCE
6.30%
5.68%
5.53%
7.75%
8.96%
9.03%
7.88%
6.27%
6.50%
5.90%
Fixed Asset Turnover
0.06
0.07
0.06
0.06
0.10
0.10
0.09
0.16
0.51
0.54
Receivable days
275.20
308.60
207.06
156.02
127.17
203.02
277.27
237.61
203.82
159.57
Inventory Days
63.46
62.37
69.15
75.31
56.85
61.36
58.44
49.30
52.54
58.64
Payable days
695.89
475.53
1075.56
1635.50
303.43
334.00
406.81
240.27
260.84
220.55
Cash Conversion Cycle
-357.23
-104.56
-799.34
-1404.17
-119.41
-69.62
-71.10
46.64
-4.49
-2.33
Total Debt/Equity
0.88
1.03
1.21
1.34
1.05
1.23
1.55
1.62
1.43
1.13
Interest Cover
1.49
1.40
1.13
1.23
1.46
1.35
1.09
0.91
1.23
1.20

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Phoenix Internatl. - Quarterly Results
    11th Feb 2025, 19:12 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.