PHOENIX MILL | SIMPLEX INFRA | PHOENIX MILL/ SIMPLEX INFRA |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 31.7 | 6.2 | 511.6% | View Chart |
P/BV | x | 4.0 | 0.1 | 4,250.6% | View Chart |
Dividend Yield | % | 0.3 | 1.3 | 25.7% |
![]() ![]() |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
PHOENIX MILL Mar-18 |
SIMPLEX INFRA Mar-19 |
PHOENIX MILL/ SIMPLEX INFRA |
5-Yr Chart Click to enlarge
|
||
High | Rs | 717 | 630 | 113.7% | |
Low | Rs | 382 | 132 | 290.7% | |
Sales per share (Unadj.) | Rs | 105.8 | 1,070.6 | 9.9% | |
Earnings per share (Unadj.) | Rs | 16.7 | 21.3 | 78.2% | |
Cash flow per share (Unadj.) | Rs | 29.6 | 50.8 | 58.3% | |
Dividends per share (Unadj.) | Rs | 2.60 | 0.50 | 520.0% | |
Dividend yield (eoy) | % | 0.5 | 0.1 | 360.4% | |
Book value per share (Unadj.) | Rs | 186.2 | 358.1 | 52.0% | |
Shares outstanding (eoy) | m | 153.14 | 57.14 | 268.0% | |
Bonus/Rights/Conversions | ESOP | IS | - | ||
Price / Sales ratio | x | 5.2 | 0.4 | 1,460.5% | |
Avg P/E ratio | x | 32.9 | 17.8 | 184.6% | |
P/CF ratio (eoy) | x | 18.5 | 7.5 | 247.4% | |
Price / Book Value ratio | x | 3.0 | 1.1 | 277.4% | |
Dividend payout | % | 15.6 | 2.3 | 665.2% | |
Avg Mkt Cap | Rs m | 84,135 | 21,756 | 386.7% | |
No. of employees | `000 | 0.1 | 3.3 | 3.4% | |
Total wages/salary | Rs m | 1,473 | 4,934 | 29.8% | |
Avg. sales/employee | Rs Th | 143,340.7 | 18,442.0 | 777.3% | |
Avg. wages/employee | Rs Th | 13,032.7 | 1,487.5 | 876.2% | |
Avg. net profit/employee | Rs Th | 22,615.0 | 367.7 | 6,149.7% |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 16,198 | 61,172 | 26.5% | |
Other income | Rs m | 556 | 1,120 | 49.7% | |
Total revenues | Rs m | 16,754 | 62,292 | 26.9% | |
Gross profit | Rs m | 7,774 | 7,092 | 109.6% | |
Depreciation | Rs m | 1,983 | 1,683 | 117.8% | |
Interest | Rs m | 3,476 | 4,707 | 73.9% | |
Profit before tax | Rs m | 2,871 | 1,822 | 157.6% | |
Minority Interest | Rs m | 0 | 6 | 0.0% | |
Prior Period Items | Rs m | 442 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 758 | 609 | 124.6% | |
Profit after tax | Rs m | 2,556 | 1,220 | 209.5% | |
Gross profit margin | % | 48.0 | 11.6 | 414.0% | |
Effective tax rate | % | 26.4 | 33.4 | 79.0% | |
Net profit margin | % | 15.8 | 2.0 | 791.2% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 14,487 | 83,862 | 17.3% | |
Current liabilities | Rs m | 15,603 | 71,075 | 22.0% | |
Net working cap to sales | % | -6.9 | 20.9 | -33.0% | |
Current ratio | x | 0.9 | 1.2 | 78.7% | |
Inventory Days | Days | 149 | 46 | 322.8% | |
Debtors Days | Days | 29 | 8 | 348.0% | |
Net fixed assets | Rs m | 57,990 | 11,229 | 516.4% | |
Share capital | Rs m | 306 | 115 | 267.0% | |
"Free" reserves | Rs m | 28,211 | 20,345 | 138.7% | |
Net worth | Rs m | 28,517 | 20,459 | 139.4% | |
Long term debt | Rs m | 31,972 | 3,713 | 861.0% | |
Total assets | Rs m | 84,973 | 95,938 | 88.6% | |
Interest coverage | x | 1.8 | 1.4 | 131.6% | |
Debt to equity ratio | x | 1.1 | 0.2 | 617.7% | |
Sales to assets ratio | x | 0.2 | 0.6 | 29.9% | |
Return on assets | % | 7.1 | 6.2 | 114.9% | |
Return on equity | % | 9.0 | 6.0 | 150.3% | |
Return on capital | % | 11.2 | 27.0 | 41.5% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 3 | 4,491 | 0.1% | |
Fx outflow | Rs m | 5 | 3,753 | 0.1% | |
Net fx | Rs m | -2 | 738 | -0.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 15,177 | 325 | 4,665.5% | |
From Investments | Rs m | -18,249 | -714 | 2,556.9% | |
From Financial Activity | Rs m | 2,774 | 318 | 873.3% | |
Net Cashflow | Rs m | -298 | -55 | 541.8% |
Indian Promoters | % | 65.9 | 56.4 | 116.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 4.2 | 21.2 | 19.6% | |
FIIs | % | 23.0 | 9.4 | 244.4% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 6.9 | 13.0 | 53.1% | |
Shareholders | 8,578 | 8,135 | 105.4% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare PHOENIX MILL With: SPML INFRA PSP PROJECTS BL KASHYAP & SONS DB REALTY ASHOKA BUILDCON
Nifty and Sensex ended the week gaining 0.60% and 0.52% respectively. Bulls started the week roaring but since Wednesday, the momentum seemed to be tiring.
Should you apply for the IPO of Mindspace Business Parks REIT?
Here's an analysis of the annual report of SIMPLEX INFRA for 2018-19. It includes a full income statement, balance sheet and cash flow analysis of SIMPLEX INFRA. Also includes updates on the valuation of SIMPLEX INFRA.
For the quarter ended June 2019, PHOENIX MILL has posted a net profit of Rs 1 bn (up 127.5% YoY). Sales on the other hand came in at Rs 6 bn (up 48.9% YoY). Read on for a complete analysis of PHOENIX MILL's quarterly results.
For the quarter ended March 2019, SIMPLEX INFRA has posted a net profit of Rs 336 m (up 14.5% YoY). Sales on the other hand came in at Rs 16 bn (down 4.5% YoY). Read on for a complete analysis of SIMPLEX INFRA's quarterly results.
For the quarter ended March 2019, PHOENIX MILL has posted a net profit of Rs 3 bn (up 163.3% YoY). Sales on the other hand came in at Rs 7 bn (up 65.6% YoY). Read on for a complete analysis of PHOENIX MILL's quarterly results.
More Views on NewsMy new guide will show you the huge potential in future proof businesses.
The smallcap rally has enough steam left in it. If you haven't joined yet, it is still not too late.
The charts are telling the bulls to be cautious.
Were you shocked that bullion prices hit lower circuits on Friday on the MCX? Find out why it happened...
Ajit Dayal on the investing strategy for 2021 and beyond.
More