Phoenix International Ltd

Phoenix Intl. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Phoenix International Ltd

₹ 60.0 -1.40%
08 Jan 4:01 p.m.
phoenixindia.com BSE: 526481
About

Incorporated in 1995, Phoenix International
Ltd is in the business of leasing out building
and is a manufacturer and supplier of Shoe Uppers in Chennai, India.

Key Points

Business Overview:[1]
Company was engaged in shoe manufacturing in Noida but production was discontinued from FY00 to FY05, and company was largely involved in trading of shoe uppers in export markets. In FY06, company restarted manufacturing of leather shoe uppers from a leased premise in Chennai. In FY07, company’s manufacturing facility at Noida was refurbished as a commercial office space and leased out to 5 tenants.

Website BSE
  • Market Cap ₹ 101 Cr.
  • Current Price ₹ 60.0
  • High / Low ₹ 80.9 / 30.0
  • Stock P/E 38.4
  • Book Value ₹ 207
  • Dividend Yield 0.00 %
  • ROCE 2.44 %
  • ROE 0.69 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.28 times its book value
  • Debtor days have improved from 285 to 177 days.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -8.38% over past five years.
  • Company has a low return on equity of 0.63% over last 3 years.
  • Company has high debtors of 177 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
6.94 7.76 8.29 9.65 8.13 7.60 6.98 7.14 7.13 6.50 6.68 6.12 5.77
3.10 4.09 4.89 5.92 4.83 4.33 4.65 3.74 3.65 3.52 2.85 2.51 2.28
Operating Profit 3.84 3.67 3.40 3.73 3.30 3.27 2.33 3.40 3.48 2.98 3.83 3.61 3.49
OPM % 55.33% 47.29% 41.01% 38.65% 40.59% 43.03% 33.38% 47.62% 48.81% 45.85% 57.34% 58.99% 60.49%
0.01 0.09 0.00 0.01 0.09 0.00 0.62 0.01 0.01 0.19 0.13 0.01 0.02
Interest 2.22 2.17 2.04 2.03 1.61 1.69 1.61 1.83 1.77 1.71 1.67 1.70 1.79
Depreciation 0.88 0.88 0.90 0.99 0.99 0.74 0.90 0.85 0.97 0.92 0.89 0.91 0.91
Profit before tax 0.75 0.71 0.46 0.72 0.79 0.84 0.44 0.73 0.75 0.54 1.40 1.01 0.81
Tax % 0.00% 0.00% 0.00% 37.50% 3.80% 27.38% 25.00% 30.14% 30.67% 29.63% 31.43% 30.69% 30.86%
0.75 0.71 0.46 0.45 0.76 0.62 0.32 0.51 0.53 0.38 0.96 0.71 0.57
EPS in Rs 0.45 0.42 0.27 0.27 0.45 0.37 0.19 0.30 0.32 0.23 0.57 0.42 0.34
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
35.32 36.83 39.17 37.39 40.90 39.26 42.51 42.98 24.11 26.97 32.37 27.45 25.07
24.46 27.08 30.54 28.30 29.16 24.62 28.39 28.71 8.46 13.33 19.73 13.76 11.16
Operating Profit 10.86 9.75 8.63 9.09 11.74 14.64 14.12 14.27 15.65 13.64 12.64 13.69 13.91
OPM % 30.75% 26.47% 22.03% 24.31% 28.70% 37.29% 33.22% 33.20% 64.91% 50.57% 39.05% 49.87% 55.48%
0.11 0.92 0.18 0.88 1.51 0.38 2.98 3.38 1.03 0.13 0.71 0.34 0.35
Interest 7.41 7.15 6.11 7.51 10.68 10.48 10.08 9.69 10.69 8.66 6.94 6.97 6.87
Depreciation 2.38 2.38 1.46 0.74 3.57 3.57 3.53 3.54 3.53 3.96 3.62 3.63 3.63
Profit before tax 1.18 1.14 1.24 1.72 -1.00 0.97 3.49 4.42 2.46 1.15 2.79 3.43 3.76
Tax % 33.90% 43.86% 44.35% 54.07% -19.00% -84.54% 12.61% 30.09% 67.07% -66.96% 22.94% 30.61%
0.77 0.64 0.69 0.79 -0.81 1.80 3.05 3.08 0.81 1.92 2.16 2.38 2.62
EPS in Rs 0.46 0.38 0.41 0.47 -0.48 1.07 1.82 1.83 0.48 1.14 1.29 1.42 1.56
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -3%
5 Years: -8%
3 Years: 4%
TTM: -13%
Compounded Profit Growth
10 Years: 14%
5 Years: -5%
3 Years: 43%
TTM: 32%
Stock Price CAGR
10 Years: 20%
5 Years: 35%
3 Years: 36%
1 Year: 58%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79 16.79
Reserves 38.21 38.85 38.32 48.01 299.44 300.56 313.65 321.16 321.05 322.44 327.02 329.85 331.13
75.47 71.63 66.80 97.45 90.37 87.95 86.22 75.45 103.63 94.95 85.69 75.51 69.87
42.54 33.67 34.18 35.64 64.51 56.37 37.22 38.14 34.77 37.73 39.45 25.18 27.11
Total Liabilities 173.01 160.94 156.09 197.89 471.11 461.67 453.88 451.54 476.24 471.91 468.95 447.33 444.90
40.95 38.53 35.64 34.91 292.01 288.47 287.25 283.91 280.27 277.69 274.07 270.45 268.63
CWIP 4.61 4.61 4.61 4.61 4.61 4.61 0.00 0.00 1.33 0.00 0.00 0.00 0.00
Investments 23.79 23.79 23.79 8.05 23.79 23.79 6.14 6.14 6.14 6.14 6.14 6.14 6.14
103.66 94.01 92.05 150.32 150.70 144.80 160.49 161.49 188.50 188.08 188.74 170.74 170.13
Total Assets 173.01 160.94 156.09 197.89 471.11 461.67 453.88 451.54 476.24 471.91 468.95 447.33 444.90

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
16.42 12.63 12.04 7.36 17.80 25.73 20.88 19.03 17.01 4.20 18.33 21.73
-1.41 -3.37 0.21 16.43 0.16 0.25 -46.12 -0.54 48.48 -0.14 0.11 0.09
-12.79 -10.78 -2.89 -34.43 -16.70 19.58 -20.69 -18.14 -65.81 -6.42 -16.61 -22.54
Net Cash Flow 2.22 -1.52 9.36 -10.64 1.26 45.56 -45.93 0.35 -0.32 -2.36 1.82 -0.71

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 242.13 199.79 131.30 270.02 228.37 316.66 113.51 142.08 295.97 360.80 316.63 176.98
Inventory Days 147.44 149.47 86.75 98.77 80.55 166.46 122.16 89.59 290.70 233.16 117.02 207.87
Days Payable 579.95 317.55 326.25 343.65 302.62 828.90 262.05 310.64 1,258.75 721.71 490.43 484.29
Cash Conversion Cycle -190.38 31.72 -108.21 25.14 6.30 -345.79 -26.38 -78.97 -672.08 -127.75 -56.78 -99.44
Working Capital Days 543.78 530.01 463.96 585.62 501.18 218.94 220.24 191.84 290.36 392.34 296.89 226.31
ROCE % 6.20% 5.69% 6.26% 3.37% 2.82% 3.30% 3.40% 3.08% 2.24% 2.25% 2.44%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22% 70.22%
29.78% 29.78% 29.78% 29.77% 29.78% 29.77% 29.78% 29.77% 29.79% 29.78% 29.78% 29.78%
No. of Shareholders 8,3318,7658,7628,7428,7928,7488,6028,8459,0819,0529,0529,228

Documents

Announcements

Annual reports

Credit ratings