THE PHOENIX MILLS
|
THE PHOENIX MILLS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹72 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr |
| Equity - Authorised | ₹75 Cr | ₹49 Cr | ₹49 Cr | ₹45 Cr | ₹45 Cr |
| Equity - Issued | ₹72 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr |
| Equity Paid Up | ₹72 Cr | ₹36 Cr | ₹36 Cr | ₹36 Cr | ₹34 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 | ₹9.03 Cr | ₹29 Cr | ₹24 Cr | ₹21 Cr | ₹18 Cr |
| Total Reserves | ₹10,368 Cr | ₹9,393 Cr | ₹8,320 Cr | ₹6,526 Cr | ₹4,986 Cr |
| Securities Premium | ₹2,491 Cr | ₹2,465 Cr | ₹2,459 Cr | ₹2,454 Cr | ₹2,444 Cr |
| Capital Reserves | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr | ₹1.85 Cr |
| Profit & Loss Account Balance | ₹7,457 Cr | ₹6,524 Cr | ₹5,510 Cr | ₹3,704 Cr | ₹2,185 Cr |
| General Reserves | ₹230 Cr | ₹229 Cr | ₹229 Cr | ₹229 Cr | ₹229 Cr |
| Other Reserves | ₹188 Cr | ₹173 Cr | ₹120 Cr | ₹137 Cr | ₹126 Cr |
| Reserve excluding Revaluation Reserve | ₹10,368 Cr | ₹9,393 Cr | ₹8,320 Cr | ₹6,526 Cr | ₹4,986 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹10,448 Cr | ₹9,458 Cr | ₹8,380 Cr | ₹6,582 Cr | ₹5,039 Cr |
| Minority Interest | ₹3,405 Cr | ₹2,930 Cr | ₹2,696 Cr | ₹2,429 Cr | ₹1,101 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹3,682 Cr | ₹3,645 Cr | ₹3,150 Cr | ₹3,081 Cr | ₹2,909 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹3,922 Cr | ₹3,768 Cr | ₹3,280 Cr | ₹3,164 Cr | ₹2,967 Cr |
| Term Loans - Institutions | ₹46 Cr | ₹94 Cr | ₹115 Cr | ₹243 Cr | ₹351 Cr |
| Other Secured | ₹-286 Cr | ₹-217 Cr | ₹-245 Cr | ₹-326 Cr | ₹-409 Cr |
| Unsecured Loans | ₹165 Cr | ₹168 Cr | ₹160 Cr | ₹59 Cr | ₹163 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 |
| Other Unsecured Loan | ₹165 Cr | ₹168 Cr | ₹160 Cr | ₹59 Cr | ₹59 Cr |
| Deferred Tax Assets / Liabilities | ₹246 Cr | ₹189 Cr | ₹124 Cr | ₹-121 Cr | ₹-122 Cr |
| Deferred Tax Assets | ₹189 Cr | ₹238 Cr | ₹258 Cr | ₹150 Cr | ₹133 Cr |
| Deferred Tax Liability | ₹435 Cr | ₹428 Cr | ₹382 Cr | ₹29 Cr | ₹11 Cr |
| Other Long Term Liabilities | ₹1,076 Cr | ₹483 Cr | ₹311 Cr | ₹117 Cr | ₹158 Cr |
| Long Term Trade Payables | - | ₹0.00 Cr | - | - | - |
| Long Term Provisions | ₹304 Cr | ₹311 Cr | ₹236 Cr | ₹98 Cr | ₹70 Cr |
| Total Non-Current Liabilities | ₹5,473 Cr | ₹4,796 Cr | ₹3,981 Cr | ₹3,235 Cr | ₹3,179 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹203 Cr | ₹205 Cr | ₹158 Cr | ₹130 Cr | ₹95 Cr |
| Sundry Creditors | ₹203 Cr | ₹205 Cr | ₹158 Cr | ₹130 Cr | ₹95 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,497 Cr | ₹1,267 Cr | ₹1,551 Cr | ₹1,256 Cr | ₹1,209 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | - | ₹0.66 Cr | ₹61 Cr | ₹58 Cr | ₹57 Cr |
| Interest Accrued But Not Due | ₹33 Cr | ₹19 Cr | ₹42 Cr | ₹68 Cr | ₹25 Cr |
| Share Application Money | - | - | ₹0.36 Cr | - | ₹0.15 Cr |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,464 Cr | ₹1,248 Cr | ₹1,448 Cr | ₹1,131 Cr | ₹1,127 Cr |
| Short Term Borrowings | ₹530 Cr | ₹582 Cr | ₹704 Cr | ₹516 Cr | ₹581 Cr |
| Secured ST Loans repayable on Demands | ₹250 Cr | ₹356 Cr | ₹472 Cr | ₹163 Cr | ₹331 Cr |
| Working Capital Loans- Sec | ₹250 Cr | ₹356 Cr | ₹88 Cr | ₹163 Cr | ₹331 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹30 Cr | ₹-130 Cr | ₹144 Cr | ₹189 Cr | ₹-81 Cr |
| Short Term Provisions | ₹138 Cr | ₹143 Cr | ₹165 Cr | ₹140 Cr | ₹122 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹127 Cr | ₹135 Cr | ₹157 Cr | ₹79 Cr | ₹68 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹11 Cr | ₹7.99 Cr | ₹8.01 Cr | ₹60 Cr | ₹54 Cr |
| Total Current Liabilities | ₹2,368 Cr | ₹2,197 Cr | ₹2,579 Cr | ₹2,041 Cr | ₹2,007 Cr |
| Total Liabilities | ₹21,694 Cr | ₹19,381 Cr | ₹17,636 Cr | ₹14,288 Cr | ₹11,326 Cr |
| ASSETS | |||||
| Gross Block | ₹4,588 Cr | ₹4,390 Cr | ₹3,833 Cr | ₹2,708 Cr | ₹2,671 Cr |
| Less: Accumulated Depreciation | ₹1,715 Cr | ₹1,528 Cr | ₹1,404 Cr | ₹1,162 Cr | ₹1,048 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,873 Cr | ₹2,862 Cr | ₹2,429 Cr | ₹1,546 Cr | ₹1,622 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹3,143 Cr | ₹1,503 Cr | ₹2,295 Cr | ₹1,922 Cr | ₹1,274 Cr |
| Non Current Investments | ₹479 Cr | ₹401 Cr | ₹302 Cr | ₹493 Cr | ₹477 Cr |
| Long Term Investment | ₹479 Cr | ₹401 Cr | ₹302 Cr | ₹493 Cr | ₹477 Cr |
| Quoted | ₹144 Cr | ₹121 Cr | ₹60 Cr | ₹77 Cr | ₹79 Cr |
| Unquoted | ₹335 Cr | ₹280 Cr | ₹242 Cr | ₹555 Cr | ₹536 Cr |
| Long Term Loans & Advances | ₹696 Cr | ₹751 Cr | ₹524 Cr | ₹304 Cr | ₹235 Cr |
| Other Non Current Assets | ₹213 Cr | ₹201 Cr | ₹158 Cr | ₹117 Cr | ₹119 Cr |
| Total Non-Current Assets | ₹18,997 Cr | ₹15,994 Cr | ₹14,243 Cr | ₹10,471 Cr | ₹9,311 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹985 Cr | ₹1,324 Cr | ₹980 Cr | ₹1,824 Cr | ₹99 Cr |
| Quoted | ₹33 Cr | ₹33 Cr | ₹88 Cr | - | - |
| Unquoted | ₹953 Cr | ₹1,291 Cr | ₹892 Cr | ₹1,824 Cr | ₹99 Cr |
| Inventories | ₹774 Cr | ₹782 Cr | ₹1,212 Cr | ₹750 Cr | ₹768 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | ₹243 Cr | ₹457 Cr | ₹790 Cr | ₹741 Cr | ₹754 Cr |
| Finished Goods | ₹521 Cr | ₹312 Cr | ₹415 Cr | ₹5.26 Cr | ₹11 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹9.58 Cr | ₹12 Cr | ₹7.03 Cr | ₹3.64 Cr | ₹3.32 Cr |
| Sundry Debtors | ₹230 Cr | ₹270 Cr | ₹238 Cr | ₹280 Cr | ₹324 Cr |
| Debtors more than Six months | ₹78 Cr | ₹85 Cr | ₹99 Cr | ₹129 Cr | ₹148 Cr |
| Debtors Others | ₹204 Cr | ₹237 Cr | ₹186 Cr | ₹204 Cr | ₹215 Cr |
| Cash and Bank | ₹512 Cr | ₹710 Cr | ₹630 Cr | ₹593 Cr | ₹514 Cr |
| Cash in hand | ₹0.92 Cr | ₹0.68 Cr | ₹0.59 Cr | ₹0.20 Cr | ₹0.59 Cr |
| Balances at Bank | ₹511 Cr | ₹709 Cr | ₹630 Cr | ₹592 Cr | ₹513 Cr |
| Other cash and bank balances | - | - | - | ₹0.14 Cr | ₹0.40 Cr |
| Other Current Assets | ₹127 Cr | ₹87 Cr | ₹82 Cr | ₹37 Cr | ₹24 Cr |
| Interest accrued on Investments | ₹8.09 Cr | ₹13 Cr | ₹12 Cr | ₹6.43 Cr | ₹14 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹23 Cr | ₹19 Cr | ₹33 Cr | ₹13 Cr | ₹9.59 Cr |
| Other current_assets | ₹96 Cr | ₹55 Cr | ₹37 Cr | ₹18 Cr | - |
| Short Term Loans and Advances | ₹68 Cr | ₹215 Cr | ₹251 Cr | ₹334 Cr | ₹286 Cr |
| Advances recoverable in cash or in kind | ₹19 Cr | ₹30 Cr | ₹43 Cr | ₹43 Cr | ₹33 Cr |
| Advance income tax and TDS | - | - | - | ₹52 Cr | ₹72 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹27 Cr | ₹72 Cr | ₹63 Cr | ₹101 Cr | ₹25 Cr |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹23 Cr | ₹112 Cr | ₹144 Cr | ₹137 Cr | ₹156 Cr |
| Total Current Assets | ₹2,696 Cr | ₹3,387 Cr | ₹3,393 Cr | ₹3,818 Cr | ₹2,015 Cr |
| Net Current Assets (Including Current Investments) | ₹328 Cr | ₹1,190 Cr | ₹814 Cr | ₹1,776 Cr | ₹7.85 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹21,694 Cr | ₹19,381 Cr | ₹17,636 Cr | ₹14,288 Cr | ₹11,326 Cr |
| Contingent Liabilities | ₹594 Cr | ₹466 Cr | ₹929 Cr | ₹1,406 Cr | ₹244 Cr |
| Total Debt | ₹4,663 Cr | ₹4,612 Cr | ₹4,259 Cr | ₹3,982 Cr | ₹4,063 Cr |
| Book Value | 291.98 | 527.66 | 467.81 | 367.57 | 292.11 |
| Adjusted Book Value | 291.98 | 263.83 | 233.90 | 183.78 | 146.06 |
Compare Balance Sheet of peers of THE PHOENIX MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THE PHOENIX MILLS | ₹60,010.6 Cr | -2.6% | -0.7% | 14.6% | Stock Analytics | |
| DLF | ₹177,666.0 Cr | -4.3% | -7.3% | -5% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹115,875.0 Cr | -2.6% | -1.3% | -6.3% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹70,247.8 Cr | -5.3% | -6% | 6.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹61,580.1 Cr | -5% | -10.2% | -22.3% | Stock Analytics | |
| OBEROI REALTY | ₹58,430.9 Cr | -6% | -4% | -14.3% | Stock Analytics | |
THE PHOENIX MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE PHOENIX MILLS | -2.6% |
-0.7% |
14.6% |
| SENSEX | -0.1% |
0.6% |
9.8% |
You may also like the below Video Courses