THE PHOENIX MILLS
|
THE PHOENIX MILLS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹2,638 Cr | ₹1,483 Cr | ₹1,045 Cr | ₹1,941 Cr | ₹1,982 Cr |
Revenue from property development | ₹195 Cr | ₹189 Cr | ₹157 Cr | ₹280 Cr | ₹380 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹2,444 Cr | ₹1,295 Cr | ₹888 Cr | ₹1,661 Cr | ₹1,602 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹2,638 Cr | ₹1,483 Cr | ₹1,045 Cr | ₹1,941 Cr | ₹1,982 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-443 Cr | ₹14 Cr | ₹44 Cr | ₹82 Cr | ₹-242 Cr |
Cost of Construction and Development | ₹592 Cr | ₹89 Cr | ₹33 Cr | ₹114 Cr | ₹461 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹592 Cr | ₹89 Cr | ₹33 Cr | ₹114 Cr | ₹461 Cr |
Power & Fuel Cost | ₹129 Cr | ₹75 Cr | ₹63 Cr | ₹163 Cr | ₹171 Cr |
Electricity & Power | ₹127 Cr | ₹75 Cr | ₹62 Cr | ₹157 Cr | ₹164 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹2.21 Cr | ₹0.79 Cr | ₹0.80 Cr | ₹6.55 Cr | ₹6.82 Cr |
Employee Cost | ₹232 Cr | ₹157 Cr | ₹113 Cr | ₹166 Cr | ₹162 Cr |
Salaries, Wages & Bonus | ₹215 Cr | ₹146 Cr | ₹105 Cr | ₹151 Cr | ₹145 Cr |
Contributions to EPF & Pension Funds | ₹9.93 Cr | ₹5.92 Cr | ₹4.95 Cr | ₹9.58 Cr | ₹8.75 Cr |
Workmen and Staff Welfare Expenses | ₹3.52 Cr | ₹1.51 Cr | ₹1.57 Cr | ₹2.79 Cr | ₹3.26 Cr |
Other Employees Cost | ₹3.57 Cr | ₹3.70 Cr | ₹0.60 Cr | ₹2.23 Cr | ₹4.56 Cr |
Operating Expenses | ₹204 Cr | ₹80 Cr | ₹61 Cr | ₹95 Cr | ₹96 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹58 Cr | - | - | - | - |
Repairs and Maintenance | ₹116 Cr | ₹67 Cr | ₹56 Cr | ₹80 Cr | ₹81 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹30 Cr | ₹13 Cr | ₹4.64 Cr | ₹15 Cr | ₹15 Cr |
General and Administration Expenses | ₹230 Cr | ₹208 Cr | ₹155 Cr | ₹222 Cr | ₹219 Cr |
Rent , Rates & Taxes | ₹90 Cr | ₹80 Cr | ₹61 Cr | ₹52 Cr | ₹47 Cr |
Insurance | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹5.85 Cr | ₹4.98 Cr |
Printing and stationery | ₹2.15 Cr | ₹0.53 Cr | ₹0.28 Cr | ₹1.28 Cr | ₹1.31 Cr |
Professional and legal fees | ₹39 Cr | ₹21 Cr | ₹19 Cr | ₹43 Cr | ₹51 Cr |
Other Administration | ₹84 Cr | ₹92 Cr | ₹64 Cr | ₹120 Cr | ₹115 Cr |
Selling and Distribution Expenses | ₹154 Cr | ₹76 Cr | ₹45 Cr | ₹95 Cr | ₹88 Cr |
Advertisement & Sales Promotion | ₹109 Cr | ₹49 Cr | ₹36 Cr | ₹86 Cr | ₹80 Cr |
Sales Commissions & Incentives | ₹22 Cr | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹23 Cr | ₹27 Cr | ₹8.52 Cr | ₹9.00 Cr | ₹8.61 Cr |
Miscellaneous Expenses | ₹21 Cr | ₹50 Cr | ₹37 Cr | ₹36 Cr | ₹33 Cr |
Bad debts /advances written off | - | ₹1.74 Cr | ₹0.72 Cr | ₹1.32 Cr | ₹0.08 Cr |
Provision for doubtful debts | ₹3.44 Cr | ₹23 Cr | ₹12 Cr | ₹9.63 Cr | ₹2.68 Cr |
Losson disposal of fixed assets(net) | ₹0.47 Cr | ₹0.54 Cr | ₹6.23 Cr | ₹5.99 Cr | ₹7.77 Cr |
Losson foreign exchange fluctuations | ₹1.66 Cr | ₹0.55 Cr | - | ₹0.62 Cr | ₹0.50 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.02 Cr |
Other Miscellaneous Expenses | ₹15 Cr | ₹24 Cr | ₹18 Cr | ₹19 Cr | ₹22 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,119 Cr | ₹749 Cr | ₹551 Cr | ₹974 Cr | ₹988 Cr |
Operating Profit (Excl OI) | ₹1,519 Cr | ₹734 Cr | ₹494 Cr | ₹967 Cr | ₹994 Cr |
Other Income | ₹116 Cr | ₹74 Cr | ₹92 Cr | ₹59 Cr | ₹85 Cr |
Interest Received | ₹39 Cr | ₹37 Cr | ₹55 Cr | ₹42 Cr | ₹37 Cr |
Dividend Received | ₹1.75 Cr | ₹1.07 Cr | - | ₹2.91 Cr | ₹3.64 Cr |
Profit on sale of Fixed Assets | ₹1.04 Cr | ₹0.00 Cr | ₹19 Cr | ₹0.09 Cr | ₹0.02 Cr |
Profits on sale of Investments | ₹34 Cr | - | - | - | - |
Provision Written Back | ₹6.30 Cr | ₹1.87 Cr | ₹7.16 Cr | ₹0.58 Cr | ₹11 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹34 Cr | ₹35 Cr | ₹11 Cr | ₹13 Cr | ₹33 Cr |
Operating Profit | ₹1,635 Cr | ₹809 Cr | ₹587 Cr | ₹1,026 Cr | ₹1,079 Cr |
Interest | ₹341 Cr | ₹295 Cr | ₹348 Cr | ₹348 Cr | ₹351 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹341 Cr | ₹292 Cr | ₹346 Cr | ₹344 Cr | ₹347 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | ₹2.51 Cr | ₹1.91 Cr | ₹4.06 Cr | ₹4.17 Cr |
Other Interest | - | - | - | - | - |
PBDT | ₹1,294 Cr | ₹514 Cr | ₹239 Cr | ₹678 Cr | ₹728 Cr |
Depreciation | ₹228 Cr | ₹186 Cr | ₹209 Cr | ₹208 Cr | ₹204 Cr |
Profit Before Taxation & Exceptional Items | ₹1,066 Cr | ₹328 Cr | ₹29 Cr | ₹470 Cr | ₹523 Cr |
Exceptional Income / Expenses | ₹605 Cr | - | - | ₹7.77 Cr | ₹48 Cr |
Profit Before Tax | ₹1,671 Cr | ₹328 Cr | ₹29 Cr | ₹478 Cr | ₹572 Cr |
Provision for Tax | ₹199 Cr | ₹80 Cr | ₹-4.68 Cr | ₹122 Cr | ₹110 Cr |
Current Income Tax | ₹210 Cr | ₹79 Cr | ₹34 Cr | ₹42 Cr | ₹109 Cr |
Deferred Tax | ₹-2.94 Cr | ₹0.84 Cr | ₹-14 Cr | ₹80 Cr | ₹27 Cr |
Other taxes | ₹-7.99 Cr | ₹0.34 Cr | ₹-24 Cr | ₹-0.27 Cr | ₹-27 Cr |
Profit After Tax | ₹1,473 Cr | ₹248 Cr | ₹34 Cr | ₹356 Cr | ₹462 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-143 Cr | ₹-31 Cr | ₹9.89 Cr | ₹-54 Cr | ₹-76 Cr |
Share of Associate | ₹5.07 Cr | ₹20 Cr | ₹14 Cr | ₹33 Cr | ₹35 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,335 Cr | ₹237 Cr | ₹58 Cr | ₹335 Cr | ₹421 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,704 Cr | ₹2,185 Cr | ₹2,128 Cr | ₹1,701 Cr | ₹1,105 Cr |
Appropriations | ₹5,039 Cr | ₹2,423 Cr | ₹2,186 Cr | ₹2,035 Cr | ₹1,526 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹5,039 Cr | ₹2,423 Cr | ₹2,186 Cr | ₹2,035 Cr | ₹1,526 Cr |
Equity Dividend % | ₹250.00 | ₹120.00 | ₹50.00 | - | ₹150.00 |
Earnings Per Share | ₹74.74 | ₹13.30 | ₹3.35 | ₹21.81 | ₹27.47 |
Adjusted EPS | ₹74.74 | ₹13.30 | ₹3.35 | ₹21.81 | ₹27.47 |
Compare Income Statement 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