Phoenix International Ltd
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.
- Market Cap ₹ 53.3 Cr.
- Current Price ₹ 31.8
- High / Low ₹ 49.1 / 20.0
- Stock P/E 28.7
- Book Value ₹ 202
- Dividend Yield 0.00 %
- ROCE 2.31 %
- ROE 0.68 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.16 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | 27.75 | |
18.51 | 22.61 | 27.00 | 30.45 | 28.19 | 29.08 | 24.51 | 28.19 | 28.53 | 8.28 | 13.18 | 19.52 | 15.39 | |
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 | 12.36 |
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% | 44.54% |
0.73 | 0.11 | 0.91 | 0.18 | 0.87 | 1.51 | 0.38 | 2.98 | 3.34 | 1.03 | 0.13 | 0.64 | 0.77 | |
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 | 6.92 |
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 | 3.64 |
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 | 2.57 |
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 | 1.86 | |
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 | 1.11 |
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: | -18% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | 4% |
3 Years: | -11% |
TTM: | -23% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 15% |
3 Years: | 36% |
1 Year: | 56% |
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% |
Documents
Announcements
- Closure of Trading Window 23 Mar
- Intimation Under Regulation 30 Of The SEBI (Listing Obligation And Disclosure Requirements) Regulations, 2015 11 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13 Feb - In compliance with Regulation 47 of SEBI (LODR), Regulations, 2015 please find enclosed copies of Unaudited standalone and consolidated financial results for the quarter and …
- Un-Audited Financial Result For The Quarter And Nine Months Ended On 31.12.2023 12 Feb
- Board Meeting Outcome for OUTCOME OF THE Board MEETING HELD ON 12.02.2024 12 Feb
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
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.