THE PHOENIX MILLS
|
THE PHOENIX MILLS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3,814 Cr | ₹3,978 Cr | ₹2,638 Cr | ₹1,483 Cr | ₹1,045 Cr |
| Revenue from property development | ₹189 Cr | ₹870 Cr | ₹195 Cr | ₹189 Cr | ₹157 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹3,625 Cr | ₹3,107 Cr | ₹2,444 Cr | ₹1,295 Cr | ₹888 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3,814 Cr | ₹3,978 Cr | ₹2,638 Cr | ₹1,483 Cr | ₹1,045 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.84 Cr | ₹334 Cr | ₹-443 Cr | ₹14 Cr | ₹44 Cr |
| Cost of Construction and Development | ₹210 Cr | ₹221 Cr | ₹592 Cr | ₹89 Cr | ₹33 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹210 Cr | ₹221 Cr | ₹592 Cr | ₹89 Cr | ₹33 Cr |
| Power & Fuel Cost | ₹225 Cr | ₹173 Cr | ₹129 Cr | ₹75 Cr | ₹63 Cr |
| Electricity & Power | ₹214 Cr | ₹162 Cr | ₹127 Cr | ₹75 Cr | ₹62 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹11 Cr | ₹11 Cr | ₹2.21 Cr | ₹0.79 Cr | ₹0.80 Cr |
| Employee Cost | ₹363 Cr | ₹299 Cr | ₹232 Cr | ₹157 Cr | ₹113 Cr |
| Salaries, Wages & Bonus | ₹330 Cr | ₹275 Cr | ₹215 Cr | ₹146 Cr | ₹105 Cr |
| Contributions to EPF & Pension Funds | ₹15 Cr | ₹12 Cr | ₹9.93 Cr | ₹5.92 Cr | ₹4.95 Cr |
| Workmen and Staff Welfare Expenses | ₹15 Cr | ₹7.88 Cr | ₹3.52 Cr | ₹1.51 Cr | ₹1.57 Cr |
| Other Employees Cost | ₹2.97 Cr | ₹4.40 Cr | ₹3.57 Cr | ₹3.70 Cr | ₹0.60 Cr |
| Operating Expenses | ₹279 Cr | ₹246 Cr | ₹204 Cr | ₹80 Cr | ₹61 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹143 Cr | ₹126 Cr | ₹58 Cr | - | - |
| Repairs and Maintenance | ₹136 Cr | ₹120 Cr | ₹116 Cr | ₹67 Cr | ₹56 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | - | - | ₹30 Cr | ₹13 Cr | ₹4.64 Cr |
| General and Administration Expenses | ₹312 Cr | ₹298 Cr | ₹230 Cr | ₹208 Cr | ₹155 Cr |
| Rent , Rates & Taxes | ₹126 Cr | ₹140 Cr | ₹90 Cr | ₹80 Cr | ₹61 Cr |
| Insurance | ₹16 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr |
| Printing and stationery | ₹3.95 Cr | ₹3.03 Cr | ₹2.15 Cr | ₹0.53 Cr | ₹0.28 Cr |
| Professional and legal fees | ₹83 Cr | ₹71 Cr | ₹39 Cr | ₹21 Cr | ₹19 Cr |
| Other Administration | ₹83 Cr | ₹66 Cr | ₹84 Cr | ₹92 Cr | ₹64 Cr |
| Selling and Distribution Expenses | ₹206 Cr | ₹186 Cr | ₹154 Cr | ₹76 Cr | ₹45 Cr |
| Advertisement & Sales Promotion | ₹182 Cr | ₹154 Cr | ₹109 Cr | ₹49 Cr | ₹36 Cr |
| Sales Commissions & Incentives | ₹17 Cr | ₹27 Cr | ₹22 Cr | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹6.86 Cr | ₹5.27 Cr | ₹23 Cr | ₹27 Cr | ₹8.52 Cr |
| Miscellaneous Expenses | ₹49 Cr | ₹43 Cr | ₹21 Cr | ₹50 Cr | ₹37 Cr |
| Bad debts /advances written off | - | - | - | ₹1.74 Cr | ₹0.72 Cr |
| Provision for doubtful debts | ₹11 Cr | ₹9.22 Cr | ₹3.44 Cr | ₹23 Cr | ₹12 Cr |
| Losson disposal of fixed assets(net) | ₹0.75 Cr | ₹5.68 Cr | ₹0.47 Cr | ₹0.54 Cr | ₹6.23 Cr |
| Losson foreign exchange fluctuations | - | - | ₹1.66 Cr | ₹0.55 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹38 Cr | ₹28 Cr | ₹15 Cr | ₹24 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,652 Cr | ₹1,801 Cr | ₹1,119 Cr | ₹749 Cr | ₹551 Cr |
| Operating Profit (Excl OI) | ₹2,161 Cr | ₹2,177 Cr | ₹1,519 Cr | ₹734 Cr | ₹494 Cr |
| Other Income | ₹151 Cr | ₹132 Cr | ₹116 Cr | ₹74 Cr | ₹92 Cr |
| Interest Received | ₹56 Cr | ₹51 Cr | ₹39 Cr | ₹37 Cr | ₹55 Cr |
| Dividend Received | ₹0.54 Cr | ₹0.53 Cr | ₹1.75 Cr | ₹1.07 Cr | - |
| Profit on sale of Fixed Assets | - | ₹0.07 Cr | ₹1.04 Cr | ₹0.00 Cr | ₹19 Cr |
| Profits on sale of Investments | ₹75 Cr | ₹32 Cr | ₹34 Cr | - | - |
| Provision Written Back | ₹10 Cr | ₹9.76 Cr | ₹6.30 Cr | ₹1.87 Cr | ₹7.16 Cr |
| Foreign Exchange Gains | ₹0.16 Cr | ₹0.31 Cr | - | - | - |
| Others | ₹8.63 Cr | ₹39 Cr | ₹34 Cr | ₹35 Cr | ₹11 Cr |
| Operating Profit | ₹2,312 Cr | ₹2,309 Cr | ₹1,635 Cr | ₹809 Cr | ₹587 Cr |
| Interest | ₹403 Cr | ₹396 Cr | ₹341 Cr | ₹295 Cr | ₹348 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹401 Cr | ₹396 Cr | ₹341 Cr | ₹292 Cr | ₹346 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | ₹2.51 Cr | ₹1.91 Cr |
| Other Interest | ₹2.07 Cr | ₹0.19 Cr | - | - | - |
| PBDT | ₹1,909 Cr | ₹1,913 Cr | ₹1,294 Cr | ₹514 Cr | ₹239 Cr |
| Depreciation | ₹327 Cr | ₹270 Cr | ₹228 Cr | ₹186 Cr | ₹209 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,582 Cr | ₹1,643 Cr | ₹1,066 Cr | ₹328 Cr | ₹29 Cr |
| Exceptional Income / Expenses | ₹13 Cr | - | ₹605 Cr | - | - |
| Profit Before Tax | ₹1,595 Cr | ₹1,643 Cr | ₹1,671 Cr | ₹328 Cr | ₹29 Cr |
| Provision for Tax | ₹294 Cr | ₹317 Cr | ₹199 Cr | ₹80 Cr | ₹-4.68 Cr |
| Current Income Tax | ₹267 Cr | ₹281 Cr | ₹210 Cr | ₹79 Cr | ₹34 Cr |
| Deferred Tax | ₹52 Cr | ₹48 Cr | ₹-7.99 Cr | ₹0.84 Cr | ₹-14 Cr |
| Other taxes | ₹-25 Cr | ₹-12 Cr | ₹-2.94 Cr | ₹0.34 Cr | ₹-24 Cr |
| Profit After Tax | ₹1,302 Cr | ₹1,326 Cr | ₹1,473 Cr | ₹248 Cr | ₹34 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-323 Cr | ₹-234 Cr | ₹-143 Cr | ₹-31 Cr | ₹9.89 Cr |
| Share of Associate | ₹5.81 Cr | ₹6.43 Cr | ₹5.07 Cr | ₹20 Cr | ₹14 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹984 Cr | ₹1,099 Cr | ₹1,335 Cr | ₹237 Cr | ₹58 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹6,524 Cr | ₹5,510 Cr | ₹3,704 Cr | ₹2,185 Cr | ₹2,128 Cr |
| Appropriations | ₹7,509 Cr | ₹6,609 Cr | ₹5,039 Cr | ₹2,423 Cr | ₹2,186 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹7,509 Cr | ₹6,609 Cr | ₹5,039 Cr | ₹2,423 Cr | ₹2,186 Cr |
| Equity Dividend % | ₹125.00 | ₹250.00 | ₹250.00 | ₹120.00 | ₹50.00 |
| Earnings Per Share | ₹27.53 | ₹61.51 | ₹74.74 | ₹13.30 | ₹3.35 |
| Adjusted EPS | ₹27.53 | ₹30.76 | ₹37.37 | ₹6.65 | ₹1.68 |
Compare Income Statement of peers of THE PHOENIX MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THE PHOENIX MILLS | ₹62,100.8 Cr | -1.3% | 6.9% | 16% | Stock Analytics | |
| DLF | ₹189,497.0 Cr | 0.8% | 3.3% | -2.7% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹120,735.0 Cr | 0.3% | 6% | 4.3% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹75,175.4 Cr | -0.5% | 8.9% | 11.1% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,288.0 Cr | 1.5% | 6.9% | -17.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,712.2 Cr | -1.9% | 11.6% | -13.4% | Stock Analytics | |
THE PHOENIX MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THE PHOENIX MILLS | -1.3% |
6.9% |
16% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses