Phoenix International Ltd

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

Phoenix International Ltd

₹ 34.9 4.99%
01 Dec 11:08 a.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 ₹ 58.6 Cr.
  • Current Price ₹ 34.9
  • High / Low ₹ 34.9 / 19.5
  • Stock P/E 28.2
  • Book Value ₹ 203
  • Dividend Yield 0.00 %
  • ROCE 2.31 %
  • ROE 0.68 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.17 times its book value

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 -3.79% over past five years.
  • Company has a low return on equity of 0.53% over last 3 years.
  • Company has high debtors of 314 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: Leather Industry: Leather / Leather Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
6.36 6.78 5.97 3.78 6.94 7.76 8.29 9.65 8.13 7.60 6.98 7.14 7.13
0.67 3.47 2.28 1.63 3.08 4.09 4.80 5.88 4.83 4.32 4.50 3.74 3.64
Operating Profit 5.69 3.31 3.69 2.15 3.86 3.67 3.49 3.77 3.30 3.28 2.48 3.40 3.49
OPM % 89.47% 48.82% 61.81% 56.88% 55.62% 47.29% 42.10% 39.07% 40.59% 43.16% 35.53% 47.62% 48.95%
0.00 0.01 0.00 0.24 0.00 0.10 0.00 0.01 0.09 0.00 0.56 0.01 0.01
Interest 2.89 2.01 3.56 2.24 2.22 2.17 2.04 2.03 1.61 1.69 1.61 1.83 1.77
Depreciation 0.89 0.89 0.87 0.88 0.88 0.88 0.90 0.99 0.99 0.74 0.90 0.85 0.97
Profit before tax 1.91 0.42 -0.74 -0.73 0.76 0.72 0.55 0.76 0.79 0.85 0.53 0.73 0.76
Tax % 50.79% 0.00% -52.70% 0.00% 0.00% 0.00% 0.00% 38.16% 1.27% 28.24% 18.87% 30.14% 30.26%
0.95 0.42 -1.13 -0.73 0.76 0.72 0.55 0.47 0.79 0.61 0.43 0.51 0.53
EPS in Rs 0.57 0.25 -0.67 -0.43 0.45 0.43 0.33 0.28 0.47 0.36 0.26 0.30 0.32
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
29.16 35.32 36.83 39.17 37.39 40.90 39.26 42.51 42.98 24.11 26.97 32.37 28.85
18.51 22.61 27.00 30.45 28.19 29.08 24.51 28.19 28.53 8.28 13.18 19.52 16.20
Operating Profit 10.65 12.71 9.83 8.72 9.20 11.82 14.75 14.32 14.45 15.83 13.79 12.85 12.65
OPM % 36.52% 35.99% 26.69% 22.26% 24.61% 28.90% 37.57% 33.69% 33.62% 65.66% 51.13% 39.70% 43.85%
0.73 0.11 0.91 0.18 0.87 1.51 0.38 2.98 3.34 1.03 0.13 0.64 0.58
Interest 7.87 9.20 7.15 6.11 7.51 10.68 10.48 10.08 9.68 10.69 8.66 6.94 6.90
Depreciation 2.24 2.25 2.24 1.31 0.66 3.57 3.57 3.53 3.54 3.53 3.96 3.62 3.46
Profit before tax 1.27 1.37 1.35 1.48 1.90 -0.92 1.08 3.69 4.57 2.64 1.30 2.93 2.87
Tax % 26.77% 29.20% 37.04% 37.16% 48.95% 20.65% -75.93% 11.92% 29.10% 62.50% -59.23% 21.84%
0.94 0.98 0.84 0.92 0.97 -0.73 1.90 3.25 3.23 0.99 2.07 2.29 2.08
EPS in Rs 0.56 0.58 0.50 0.55 0.58 -0.43 1.13 1.94 1.92 0.59 1.23 1.36 1.24
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: -1%
5 Years: -4%
3 Years: -9%
TTM: -15%
Compounded Profit Growth
10 Years: 4%
5 Years: 4%
3 Years: -11%
TTM: -18%
Stock Price CAGR
10 Years: 10%
5 Years: 17%
3 Years: 38%
1 Year: 24%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
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 49.60 50.58 51.42 51.11 52.08 309.03 310.26 313.45 318.79 318.87 320.28 322.44 323.49
Preference Capital 2.00 2.00 2.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
57.74 54.18 50.34 45.55 92.71 91.86 89.46 85.92 80.90 103.33 94.65 85.39 80.39
34.93 35.38 24.96 27.24 29.39 36.72 49.09 31.72 29.50 31.83 32.76 34.76 38.98
Total Liabilities 159.06 156.93 143.51 140.69 190.97 454.40 465.60 447.88 445.98 470.82 464.48 459.38 459.65
42.80 40.59 38.31 35.56 34.91 292.01 288.47 284.96 281.62 277.98 275.40 271.78 269.97
CWIP 3.46 2.32 2.32 2.32 2.32 2.32 2.32 0.00 0.00 1.33 0.00 0.00 0.00
Investments 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91 15.91
96.89 98.11 86.97 86.90 137.83 144.16 158.90 147.01 148.45 175.60 173.17 171.69 173.77
Total Assets 159.06 156.93 143.51 140.69 190.97 454.40 465.60 447.88 445.98 470.82 464.48 459.38 459.65

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
12.37 60.60 9.72 12.69 2.01 17.80 14.88 20.93 16.70 17.85 7.40 16.00
-0.36 -1.41 0.11 0.21 0.69 0.16 0.25 -46.12 -0.31 48.48 -0.14 0.10
-11.14 -57.54 -10.79 -11.87 -4.97 -17.27 30.44 -20.69 -15.77 -66.67 -9.63 -14.29
Net Cash Flow 0.87 1.65 -0.96 1.03 -2.27 0.70 45.57 -45.88 0.62 -0.34 -2.37 1.82

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 309.17 237.17 194.94 144.34 267.97 226.41 314.70 111.71 138.85 292.64 357.83 314.15
Inventory Days 92.06 141.78 144.03 80.83 94.13 77.03 160.14 118.05 85.68 272.67 223.37 111.01
Days Payable 677.93 580.38 317.96 278.39 343.65 302.62 828.90 262.05 218.49 1,239.99 641.48 442.13
Cash Conversion Cycle -276.71 -201.44 21.01 -53.22 18.44 0.82 -354.06 -32.29 6.04 -674.69 -60.28 -16.97
Working Capital Days 735.88 119.15 117.83 71.66 158.44 332.61 281.70 263.08 255.11 393.46 441.46 336.58
ROCE % 7.06% 9.11% 6.48% 6.47% 6.74% 3.35% 2.77% 3.31% 3.42% 3.12% 2.29% 2.31%

Shareholding Pattern

Numbers in percentages

Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
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% 29.78% 29.78% 29.78% 29.78% 29.77% 29.78% 29.77% 29.78% 29.77%
No. of Shareholders 8,1818,1348,1658,1338,3318,7658,7628,7428,7928,7488,6028,845

Documents

Announcements

Annual reports

Credit ratings