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 | ₹58,072.5 Cr | 2.1% | 4.1% | -2.6% | Stock Analytics | |
DLF | ₹183,421.0 Cr | 2.3% | -2.3% | -13.8% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹113,939.0 Cr | 1.1% | -2.3% | -2.5% | Stock Analytics | |
PRESTIGE ESTATES PROJECTS | ₹69,043.9 Cr | 5.9% | 3.5% | -13.3% | Stock Analytics | |
GODREJ PROPERTIES | ₹62,012.4 Cr | 1.3% | 3.1% | -30.5% | Stock Analytics | |
OBEROI REALTY | ₹57,107.4 Cr | -0.3% | -1.9% | -15.7% | Stock Analytics |
THE PHOENIX MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
THE PHOENIX MILLS | 2.1% |
4.1% |
-2.6% |
SENSEX | 0.1% |
0.6% |
0.7% |
You may also like the below Video Courses