THE PHOENIX MILLS
|
THE PHOENIX MILLS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹31 Cr |
Equity - Authorised | ₹49 Cr | ₹49 Cr | ₹45 Cr | ₹45 Cr | ₹45 Cr |
Equity - Issued | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹31 Cr |
Equity Paid Up | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹31 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | ₹29 Cr | ₹24 Cr | ₹21 Cr | ₹18 Cr | ₹16 Cr |
Total Reserves | ₹9,393 Cr | ₹8,320 Cr | ₹6,526 Cr | ₹4,986 Cr | ₹3,661 Cr |
Securities Premium | ₹2,465 Cr | ₹2,459 Cr | ₹2,454 Cr | ₹2,444 Cr | ₹1,357 Cr |
Capital Reserves | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr |
Profit & Loss Account Balance | ₹6,524 Cr | ₹5,510 Cr | ₹3,704 Cr | ₹2,185 Cr | ₹1,980 Cr |
General Reserves | ₹229 Cr | ₹229 Cr | ₹229 Cr | ₹229 Cr | ₹229 Cr |
Other Reserves | ₹173 Cr | ₹120 Cr | ₹137 Cr | ₹126 Cr | ₹93 Cr |
Reserve excluding Revaluation Reserve | ₹9,393 Cr | ₹8,320 Cr | ₹6,526 Cr | ₹4,986 Cr | ₹3,661 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹9,458 Cr | ₹8,380 Cr | ₹6,582 Cr | ₹5,039 Cr | ₹3,708 Cr |
Minority Interest | ₹2,930 Cr | ₹2,696 Cr | ₹2,429 Cr | ₹1,101 Cr | ₹1,279 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹3,645 Cr | ₹3,150 Cr | ₹3,081 Cr | ₹2,909 Cr | ₹3,174 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹3,768 Cr | ₹3,280 Cr | ₹3,164 Cr | ₹2,967 Cr | ₹2,929 Cr |
Term Loans - Institutions | ₹94 Cr | ₹115 Cr | ₹243 Cr | ₹351 Cr | ₹469 Cr |
Other Secured | ₹-217 Cr | ₹-245 Cr | ₹-326 Cr | ₹-409 Cr | ₹-224 Cr |
Unsecured Loans | ₹168 Cr | ₹160 Cr | ₹59 Cr | ₹163 Cr | ₹231 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹104 Cr | ₹149 Cr |
Other Unsecured Loan | ₹168 Cr | ₹160 Cr | ₹59 Cr | ₹59 Cr | ₹82 Cr |
Deferred Tax Assets / Liabilities | ₹189 Cr | ₹124 Cr | ₹-121 Cr | ₹-122 Cr | ₹-58 Cr |
Deferred Tax Assets | ₹238 Cr | ₹258 Cr | ₹150 Cr | ₹133 Cr | ₹71 Cr |
Deferred Tax Liability | ₹428 Cr | ₹382 Cr | ₹29 Cr | ₹11 Cr | ₹13 Cr |
Other Long Term Liabilities | ₹483 Cr | ₹311 Cr | ₹117 Cr | ₹158 Cr | ₹202 Cr |
Long Term Trade Payables | ₹0.00 Cr | - | - | - | ₹1.23 Cr |
Long Term Provisions | ₹29 Cr | ₹26 Cr | ₹19 Cr | ₹12 Cr | ₹10 Cr |
Total Non-Current Liabilities | ₹4,515 Cr | ₹3,771 Cr | ₹3,156 Cr | ₹3,121 Cr | ₹3,560 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹205 Cr | ₹158 Cr | ₹130 Cr | ₹95 Cr | ₹109 Cr |
Sundry Creditors | ₹205 Cr | ₹158 Cr | ₹130 Cr | ₹95 Cr | ₹109 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹1,267 Cr | ₹1,551 Cr | ₹1,256 Cr | ₹1,209 Cr | ₹1,085 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹0.66 Cr | ₹61 Cr | ₹58 Cr | ₹57 Cr | ₹57 Cr |
Interest Accrued But Not Due | ₹19 Cr | ₹42 Cr | ₹68 Cr | ₹25 Cr | ₹73 Cr |
Share Application Money | - | ₹0.36 Cr | - | ₹0.15 Cr | ₹0.09 Cr |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹1,248 Cr | ₹1,448 Cr | ₹1,131 Cr | ₹1,127 Cr | ₹954 Cr |
Short Term Borrowings | ₹582 Cr | ₹704 Cr | ₹516 Cr | ₹581 Cr | ₹679 Cr |
Secured ST Loans repayable on Demands | ₹356 Cr | ₹472 Cr | ₹163 Cr | ₹331 Cr | ₹454 Cr |
Working Capital Loans- Sec | ₹356 Cr | ₹88 Cr | ₹163 Cr | ₹331 Cr | ₹454 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-130 Cr | ₹144 Cr | ₹189 Cr | ₹-81 Cr | ₹-229 Cr |
Short Term Provisions | ₹191 Cr | ₹165 Cr | ₹140 Cr | ₹122 Cr | ₹66 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹183 Cr | ₹157 Cr | ₹79 Cr | ₹68 Cr | ₹58 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹7.99 Cr | ₹8.01 Cr | ₹60 Cr | ₹54 Cr | ₹7.87 Cr |
Total Current Liabilities | ₹2,245 Cr | ₹2,579 Cr | ₹2,041 Cr | ₹2,007 Cr | ₹1,939 Cr |
Total Liabilities | ₹19,148 Cr | ₹17,426 Cr | ₹14,209 Cr | ₹11,268 Cr | ₹10,486 Cr |
ASSETS | |||||
Gross Block | ₹4,390 Cr | ₹3,833 Cr | ₹2,708 Cr | ₹2,671 Cr | ₹7,883 Cr |
Less: Accumulated Depreciation | ₹1,528 Cr | ₹1,404 Cr | ₹1,162 Cr | ₹1,048 Cr | ₹1,431 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹2,862 Cr | ₹2,429 Cr | ₹1,546 Cr | ₹1,622 Cr | ₹6,453 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1,503 Cr | ₹2,295 Cr | ₹1,922 Cr | ₹1,274 Cr | ₹1,401 Cr |
Non Current Investments | ₹401 Cr | ₹302 Cr | ₹493 Cr | ₹477 Cr | ₹428 Cr |
Long Term Investment | ₹401 Cr | ₹302 Cr | ₹493 Cr | ₹477 Cr | ₹428 Cr |
Quoted | ₹121 Cr | ₹60 Cr | ₹77 Cr | ₹79 Cr | ₹45 Cr |
Unquoted | ₹280 Cr | ₹242 Cr | ₹555 Cr | ₹536 Cr | ₹522 Cr |
Long Term Loans & Advances | ₹517 Cr | ₹314 Cr | ₹225 Cr | ₹177 Cr | ₹209 Cr |
Other Non Current Assets | ₹201 Cr | ₹158 Cr | ₹117 Cr | ₹119 Cr | ₹120 Cr |
Total Non-Current Assets | ₹15,760 Cr | ₹14,033 Cr | ₹10,391 Cr | ₹9,253 Cr | ₹8,744 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹1,324 Cr | ₹980 Cr | ₹1,824 Cr | ₹99 Cr | ₹162 Cr |
Quoted | ₹33 Cr | ₹88 Cr | - | - | ₹162 Cr |
Unquoted | ₹1,291 Cr | ₹892 Cr | ₹1,824 Cr | ₹99 Cr | - |
Inventories | ₹782 Cr | ₹1,212 Cr | ₹750 Cr | ₹768 Cr | ₹816 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹457 Cr | ₹790 Cr | ₹741 Cr | ₹754 Cr | ₹792 Cr |
Finished Goods | ₹312 Cr | ₹415 Cr | ₹5.26 Cr | ₹11 Cr | ₹19 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | ₹0.00 Cr |
Other Inventory | ₹12 Cr | ₹7.03 Cr | ₹3.64 Cr | ₹3.32 Cr | ₹5.06 Cr |
Sundry Debtors | ₹270 Cr | ₹238 Cr | ₹280 Cr | ₹324 Cr | ₹202 Cr |
Debtors more than Six months | ₹85 Cr | ₹99 Cr | ₹129 Cr | ₹148 Cr | - |
Debtors Others | ₹237 Cr | ₹186 Cr | ₹204 Cr | ₹215 Cr | ₹232 Cr |
Cash and Bank | ₹710 Cr | ₹630 Cr | ₹593 Cr | ₹514 Cr | ₹141 Cr |
Cash in hand | ₹0.68 Cr | ₹0.59 Cr | ₹0.20 Cr | ₹0.59 Cr | ₹0.58 Cr |
Balances at Bank | ₹709 Cr | ₹630 Cr | ₹592 Cr | ₹513 Cr | ₹140 Cr |
Other cash and bank balances | - | - | ₹0.14 Cr | ₹0.40 Cr | - |
Other Current Assets | ₹83 Cr | ₹82 Cr | ₹37 Cr | ₹24 Cr | ₹9.15 Cr |
Interest accrued on Investments | ₹13 Cr | ₹12 Cr | ₹6.43 Cr | ₹14 Cr | ₹2.68 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹19 Cr | ₹33 Cr | ₹13 Cr | ₹9.59 Cr | ₹6.47 Cr |
Other current_assets | ₹51 Cr | ₹37 Cr | ₹18 Cr | - | - |
Short Term Loans and Advances | ₹219 Cr | ₹251 Cr | ₹334 Cr | ₹286 Cr | ₹413 Cr |
Advances recoverable in cash or in kind | ₹34 Cr | ₹43 Cr | ₹43 Cr | ₹33 Cr | ₹74 Cr |
Advance income tax and TDS | - | - | ₹52 Cr | ₹72 Cr | ₹143 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | ₹72 Cr | ₹63 Cr | ₹101 Cr | ₹25 Cr | ₹20 Cr |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹113 Cr | ₹144 Cr | ₹137 Cr | ₹156 Cr | ₹176 Cr |
Total Current Assets | ₹3,387 Cr | ₹3,393 Cr | ₹3,818 Cr | ₹2,015 Cr | ₹1,742 Cr |
Net Current Assets (Including Current Investments) | ₹1,142 Cr | ₹814 Cr | ₹1,776 Cr | ₹7.85 Cr | ₹-197 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹19,148 Cr | ₹17,426 Cr | ₹14,209 Cr | ₹11,268 Cr | ₹10,486 Cr |
Contingent Liabilities | ₹828 Cr | ₹930 Cr | ₹927 Cr | ₹244 Cr | ₹523 Cr |
Total Debt | ₹4,612 Cr | ₹4,259 Cr | ₹3,982 Cr | ₹4,063 Cr | ₹4,308 Cr |
Book Value | - | 467.81 | 367.57 | 292.11 | 240.58 |
Adjusted Book Value | 527.66 | 467.81 | 367.57 | 292.11 | 240.58 |
Compare Balance Sheet of peers of THE PHOENIX MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
THE PHOENIX MILLS | ₹56,905.1 Cr | -12.7% | 3.8% | 46.8% | Stock Analytics | |
DLF | ₹205,637.0 Cr | -6.9% | 7.3% | 23.9% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹139,632.0 Cr | -4.5% | 13.5% | 58.8% | Stock Analytics | |
GODREJ PROPERTIES | ₹85,972.8 Cr | -3.9% | 5.7% | 50% | Stock Analytics | |
OBEROI REALTY | ₹81,674.1 Cr | -0.3% | 17% | 58.4% | Stock Analytics | |
PRESTIGE ESTATES PROJECTS | ₹77,173.9 Cr | -2.1% | 8.6% | 63.8% | Stock Analytics |
THE PHOENIX MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE PHOENIX MILLS | -12.7% |
3.8% |
46.8% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses