Phoenix International Ltd - Stock Valuation and Financial Performance

BSE: 526481 | NSE: PHOENXINTL | Leather | Small Cap

Phoenix Internatl. Share Price

42.50 0.72 1.72%
as on 25-Apr'24 16:01

DeciZen - make an informed investing decision on Phoenix Internatl.

M-Cap below 100cr DeciZen not available

Phoenix International stock performance -

mw4me loader
P/E Ratio (SA):
37.81
Market Cap:
70.2 Cr.
52-wk low:
20
52-wk high:
49.1

Is Phoenix International Ltd an attractive stock to invest in?

1. Is Phoenix International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Phoenix International Ltd is a average quality company.

2. Is Phoenix International Ltd undervalued or overvalued?

The key valuation ratios of Phoenix International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Phoenix International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Phoenix International Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Phoenix Internatl.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Phoenix International Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.5%4.8%4.1%2.1%2.3%2.6%2.4%2.1%1.9%1.8%-
Value Creation
Index
-0.5-0.7-0.7-0.9-0.8-0.8-0.8-0.9-0.9-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 36.839.237.440.939.342.54324.22732.428
Sales YoY Gr.-6.4%-4.5%9.4%-4%8.3%1.1%-43.7%11.5%20%-
Adj EPS 1.70.80.3-0.91.42.120.81.31.71.1
YoY Gr.--52.1%-64.6%-406.9%NA52.9%-8.4%-61.2%68.4%31.3%-
BVPS (₹) 40.640.44138.939.641.544.744.745.646.847.7
Adj Net
Profit
2.91.40.5-1.52.43.63.31.32.12.82
Cash Flow from Ops. 9.712.7217.814.920.916.717.97.416-
Debt/CF from Ops. 5.23.646.15.264.14.85.812.85.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.4%-3.8%-9%20%
Adj EPS -0.2%3.7%-5%31.3%
BVPS1.6%3.4%1.6%2.8%
Share Price 18.8% 23.2% 48.4% 101.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.120.7-0.80.71.110.40.60.82.3
Op. Profit
Mgn %
36.123.824.628.939.234.833.867.251.54244.5
Net Profit
Mgn %
7.83.51.3-3.768.57.75.388.76.7
Debt to
Equity
0.70.71.31.41.41.21.11.41.21.1-
Working Cap
Days
8827771,0691,2371,1698837991,9802,2911,888237
Cash Conv.
Cycle
-35181542-77-86-9-248-3744112

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.30%

Sales growth has been subdued in last 3 years -9.02%

Net Profit has been subdued in last 3 years -5.01%

Debt to equity has increased versus last 3 years average to 1.09

Sales growth is not so good in last 4 quarters at -17.18%

Latest Financials - Phoenix International Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 1
TTM Sales (₹ Cr.) 27.8 27.8
BVPS (₹.) 47.7 50.4
Reserves (₹ Cr.) 63 68
P/BV 0.88 0.83
PE 37.81 40.15
From the Market
52 Week Low / High (₹) 20.01 / 49.11
All Time Low / High (₹) 3.25 / 445.00
Market Cap (₹ Cr.) 70.2
Equity (₹ Cr.) 16.8
Face Value (₹) 10
Industry PE 36.6

Management X-Ray of Phoenix Internatl.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Phoenix Internatl.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales36.8339.1737.3940.9039.2642.5142.9824.1826.9732.37
Operating Expenses 27.0430.5028.1929.0924.5228.1928.538.3413.1819.53
Manufacturing Costs1.163.285.384.925.146.075.811.483.484.42
Material Costs17.4623.3919.6621.2015.0216.2918.433.596.2110.78
Employee Cost 2.530.950.520.671.171.261.271.111.211.36
Other Costs 5.892.892.632.303.194.573.022.182.282.96
Operating Profit 9.798.689.2011.8214.7414.3214.4515.8413.7912.84
Operating Profit Margin (%) 26.6%22.1%24.6%28.9%37.6%33.7%33.6%65.5%51.1%39.7%
Other Income 0.950.220.871.510.382.983.341.030.130.64
Interest 7.156.117.5110.6810.4810.089.6810.698.666.94
Depreciation 2.241.310.663.573.573.533.543.533.963.62
Exceptional Items 0000000000
Profit Before Tax 1.351.471.90-0.921.083.704.562.641.302.93
Tax 0.500.550.93-0.19-0.820.441.331.65-0.770.64
Profit After Tax 0.840.920.97-0.731.903.253.230.992.072.29
PAT Margin (%) 2.3%2.4%2.6%-1.8%4.8%7.7%7.5%4.1%7.7%7.1%
Adjusted EPS (₹)0.50.60.6-0.41.11.91.90.61.21.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 70.2169.9070.87325.82327.05330.24335.58335.66337.07339.23
Share Capital 18.7918.7918.7916.7916.7916.7916.7916.7916.7916.79
Reserves 51.4251.1152.08309.03310.26313.45318.79318.87320.28322.44
Minority Interest0000000000
Debt46.3441.5190.4888.8585.5881.0475.1695.8685.6975.22
Long Term Debt46.3441.5190.4888.8585.5881.0475.1695.8685.6975.22
Short Term Debt0000000000
Trade Payables15.2117.8418.5121.4934.1115.9614.5117.1917.0318.40
Others Liabilities 11.7511.4411.1118.2518.8720.6320.7322.1124.7026.51
Total Liabilities 143.51140.69190.98454.41465.60447.87445.98470.83464.49459.37

Fixed Assets

Gross Block69.4969.0769.07436.90436.93436.95281.62437.04438.02438.01
Accumulated Depreciation31.1833.5034.16144.89148.46151.990159.06162.61166.23
Net Fixed Assets38.3135.5634.91292.01288.47284.96281.62277.98275.40271.78
CWIP 2.322.322.322.322.32001.3300
Investments 15.9115.9115.9115.9115.9115.9115.9115.9115.9115.91
Inventories6.895.185.075.476.597.195.693.785.934.62
Trade Receivables19.6715.4927.4525.3733.8513.0116.3519.3326.4427.86
Cash Equivalents 34.031.762.9648.5351.7255.466.214.045.99
Others Assets57.4062.18103.56110.3769.9375.0970.95146.29136.76133.21
Total Assets 143.51140.69190.98454.41465.60447.87445.98470.83464.49459.37

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 9.7212.692.0117.8014.8820.9316.7017.857.4016
PBT 1.351.471.90-0.921.083.704.562.641.302.93
Adjustment 12.818.037.4712.9214.4413.2110.2112.8111.9510.95
Changes in Working Capital -3.933.74-6.765.990.193.580.64.05-6.622.76
Tax Paid -0.50-0.55-0.60-0.19-0.820.441.33-1.650.77-0.64
Cash Flow From Investing Activity 0.110.210.690.160.25-46.12-0.3148.48-0.140.10
Capex 00.160-0.08-0.04-0.01-0.21-1.33-0.050
Net Investments 00000-46.61-3.1148.91-0.20-0.13
Others 0.110.050.700.240.290.503.010.900.110.23
Cash Flow From Financing Activity -10.79-11.87-4.97-16.7030.44-20.69-15.77-66.67-9.63-14.29
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -4.34-4.8347.200.57-2.18-3.47-5.5320.70-10.17-10.46
Interest Paid -7.15-6.11-7.51-10.68-10.48-10.08-9.68-10.69-8.66-6.94
Dividend Paid 0000000000
Others 0.70-0.93-44.66-6.5943.11-7.14-0.56-76.689.213.11
Net Cash Flow -0.961.03-2.271.2645.57-45.880.62-0.34-2.371.82
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.241.351.42-1.092.894.784.471.322.732.96
ROCE (%)6.966.436.746.087.398.849.157.985.75.89
Asset Turnover Ratio0.250.280.230.130.090.090.10.050.060.07
PAT to CFO Conversion(x)11.5713.792.07N/A7.836.445.1718.033.576.99
Working Capital Days
Receivable Days211164210236275201125269310306
Inventory Days66565047565955716659
Payable Days4382583373446765613021,6141,005600

Phoenix International Ltd Stock News

Phoenix International Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Phoenix Internatl. on 25-Apr-2024 16:01 is ₹42.50.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 25-Apr-2024 16:01 the market cap of Phoenix Internatl. stood at ₹70.15.
The latest P/E ratio of Phoenix Internatl. as of 25-Apr-2024 16:01 is 37.81.
The latest P/B ratio of Phoenix Internatl. as of 25-Apr-2024 16:01 is 0.88.
The 52-week high of Phoenix Internatl. is ₹49.11 and the 52-week low is ₹20.01.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Phoenix Internatl. is ₹27.75 ( Cr.) .

About Phoenix International Ltd

Phoenix International was incorporated in 1987 as private limited company and later was converted to public limited on June 08, 1988.

The company manufactures shoes. It has also commenced manufacturing of shoes uppers at Chennai. Phoenix International also has expanded manufacturing and export base. It has achieved a turn over of Rs. 2335.82 lakhs during the financial year ended March 2011 as compared to Rs. 1875.83 lakhs during the previous year.

The registered office is located at 3rd Floor, Gopala Tower, 25, Rajendra Place, New Delhi - 110008 

Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.