Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹61042 Cr.
Stock P/E
46.9
P/B
5.6
Current Price
₹1706.8
Book Value
₹ 307.3
Face Value
2
52W High
₹1965
52W Low
₹ 1403
Dividend Yield
0.15%

Phoenix Mills Overview

Business

The Phoenix Mills Ltd. is a leading Indian real estate developer and operator, primarily focused on creating and managing premium consumption-led mixed-use developments across major Indian cities. Its core business model revolves around developing large-scale properties that integrate retail (shopping malls), commercial (office spaces), hospitality (hotels), and residential components. The company generates revenue primarily through rental income from its retail and commercial properties, sales from residential projects, and revenue from hotel operations. Its flagship "Phoenix MarketCity" and "Phoenix Palladium" brands are prominent in the Indian retail landscape.

Revenue Mix

The company's primary and most significant revenue-generating segment is Retail (shopping malls), contributing the largest share through rental income, common area maintenance (CAM) charges, and property management fees. Other key segments include:

Commercial: Leasing of premium office spaces.

Hospitality: Operations of luxury and business hotels.

Residential: Development and sale of high-end residential apartments and villas.

While specific revenue percentages fluctuate, retail remains the dominant segment, followed by commercial and residential contributions.

Industry

The Indian real estate sector is highly fragmented but is increasingly seeing consolidation towards organized, large-scale developers, especially in the retail and commercial segments. The industry is characterized by significant capital requirements, long development cycles, and various regulatory approvals.

The Phoenix Mills Ltd. is a prominent player, particularly recognized for its upscale urban retail and mixed-use developments. It holds a strong competitive position as one of the largest developers and operators of premium malls in India. The company distinguishes itself through strategic urban locations, high-quality asset management, curated tenant mixes, and a focus on experiential retail.

MOAT

Brand Recognition & Reputation: "Phoenix MarketCity" and "Phoenix Palladium" are established brands for premium retail and entertainment destinations in major Indian cities.

Strategic Location & Scale: The company owns and operates a large portfolio of strategically located, large-format assets in prime urban areas, which are difficult and expensive for competitors to replicate.

Operational Expertise: Strong capabilities in mall management, tenant mix curation, marketing, and asset lifecycle management drive footfall and tenant sales, leading to higher occupancy and rental growth.

Diversified Mixed-Use Portfolio: The integrated nature of its developments (retail, office, residential, hospitality) provides multiple revenue streams, cross-synergies, and resilience against downturns in any single segment.

Growth Drivers

Urbanization & Rising Disposable Incomes: Continued urbanization and growth in India's middle-class disposable income are expected to drive consumption, particularly in organized retail.

Portfolio Expansion: Development of new malls and mixed-use properties, as well as expansions of existing assets, in Tier 1 and Tier 2 cities.

Leasing Momentum: Continued healthy demand for retail and commercial office spaces.

Hospitality Sector Recovery: Post-pandemic recovery and growth in business and leisure travel.

Asset Monetization Strategy: Leveraging JVs and REITs to unlock capital for future growth and maintain an asset-light expansion model.

Focus on Experiential Retail: Enhancing F&B, entertainment, and digital engagement to attract and retain customers.

Risks

Economic Downturn: A slowdown in the Indian economy could adversely impact consumer spending, office space demand, and residential sales.

Interest Rate Fluctuations: Higher interest rates can increase borrowing costs for development projects and impact consumer purchasing power.

Regulatory & Approval Delays: Real estate projects are susceptible to protracted approval processes and changes in regulations in India.

Competition: Intense competition from other organized developers, both domestic and international, as well as the ongoing shift to e-commerce, could impact footfall and rental growth.

Execution Risk: Delays, cost overruns, or failure to successfully execute new projects or expansions.

Geopolitical/Health Events: Events like pandemics can significantly disrupt business operations, as seen during COVID-19.

Management & Ownership

The Phoenix Mills Ltd. is promoted by the Ruia family, who maintain a significant ownership stake and have a long history in the Indian real estate industry. The company is managed by an experienced team with a proven track record in developing and operating large-scale, premium properties. They have demonstrated a strategic focus on expanding their consumption-led asset portfolio and prudent financial management, including leveraging partnerships and asset monetization to fund growth. The ownership structure includes the promoter group alongside substantial institutional and public shareholding.

Outlook

The Phoenix Mills Ltd. is well-positioned to capitalize on India's long-term urbanization trend and the growth of organized retail and consumption. Its strong brand, established portfolio of premium assets in key urban centers, and operational expertise provide a solid foundation for continued rental income growth and asset value appreciation. The company's strategy of mixed-use developments and a focus on experiential retail helps mitigate segment-specific risks and enhances customer stickiness.

However, the company remains susceptible to macroeconomic headwinds, including potential economic slowdowns and interest rate hikes, which could impact consumer spending and development costs. Competition from both physical and online retail, as well as the inherent execution and regulatory risks associated with large-scale real estate development, are ongoing considerations. The successful execution of its expansion pipeline and effective capital allocation strategies will be crucial for sustained growth.

Phoenix Mills Share Price

Live · BSE / NSE · Inception: 1905
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Phoenix Mills Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 986 1306 904 918 975 1016 953 1115 1121 1233
Other Income 34 37 38 37 30 45 32 31 47 61
Total Income 1020 1343 942 955 1006 1061 985 1146 1168 1294
Total Expenditure 434 679 373 400 422 457 389 449 465 484
Operating Profit 586 664 569 555 583 605 596 698 704 811
Interest 104 100 103 103 103 94 95 92 102 97
Depreciation 66 76 77 78 81 90 93 91 86 89
Exceptional Income / Expenses 0 0 -1 0 16 -3 0 0 -25 -4
Profit Before Tax 416 489 388 374 415 418 407 515 490 620
Provision for Tax 72 100 75 84 64 71 87 132 122 134
Profit After Tax 344 389 313 291 351 347 320 383 368 486
Adjustments -65 -62 -81 -73 -86 -78 -79 -79 -92 -82
Profit After Adjustments 279 327 233 218 265 269 241 304 276 403
Adjusted Earnings Per Share 7.8 9.1 6.5 6.1 7.4 7.5 6.7 8.5 7.7 11.3

Phoenix Mills Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1653 1780 1825 1620 1982 1941 1045 1483 2638 3978 3814 4422
Other Income 31 31 47 56 85 59 92 74 116 132 151 171
Total Income 1685 1810 1872 1675 2067 2000 1137 1558 2755 4110 3964 4593
Total Expenditure 891 992 977 841 988 974 551 749 1119 1801 1652 1787
Operating Profit 794 818 895 834 1079 1026 587 809 1635 2309 2312 2809
Interest 396 443 424 349 351 348 348 295 341 396 403 386
Depreciation 168 177 195 198 204 208 209 186 228 270 327 359
Exceptional Income / Expenses -94 -39 0 0 48 8 0 0 605 0 13 -29
Profit Before Tax 136 159 276 287 572 478 29 328 1671 1643 1595 2032
Provision for Tax 49 77 86 76 110 122 -5 80 199 317 294 475
Profit After Tax 86 82 190 212 462 356 34 248 1473 1326 1302 1557
Adjustments -51 47 -22 31 -41 -21 24 -11 -138 -227 -317 -332
Profit After Adjustments 35 129 168 242 421 335 58 237 1335 1099 984 1224
Adjusted Earnings Per Share 1.2 4.2 5.5 7.9 13.7 10.9 1.7 6.6 37.4 30.8 27.5 34.2

Phoenix Mills Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1674 2027 2150 2852 3474 3708 5039 6582 8380 9458 10448
Minority's Interest 621 479 280 466 1223 1279 1101 2429 2696 2930 3405
Borrowings 2819 3380 3107 3197 3432 3405 3072 3141 3310 3813 3847
Other Non-Current Liabilities 218 212 222 104 46 155 107 95 671 983 1626
Total Current Liabilities 1205 1216 1125 1738 1802 1939 2007 2041 2579 2197 2368
Total Liabilities 6537 7314 6884 8358 9977 10486 11326 14288 17636 19381 21694
Fixed Assets 4130 4548 4501 5668 6522 6453 1622 1546 2429 2862 2873
Other Non-Current Assets 681 718 976 1245 1603 2292 7689 8925 11814 13131 16124
Total Current Assets 1723 2049 1407 1445 1852 1742 2015 3818 3393 3387 2696
Total Assets 6537 7314 6884 8358 9977 10486 11326 14288 17636 19381 21694

Phoenix Mills Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 85 57 107 64 31 40 129 133 136 96 99
Cash Flow from Operating Activities 564 497 1419 1514 350 739 432 781 1356 2161 2084
Cash Flow from Investing Activities -102 -389 -354 -1825 -1394 -362 -950 -2841 -1536 -1859 -2162
Cash Flow from Financing Activities -455 -71 -1108 277 1053 -287 522 2228 132 -299 -47
Net Cash Inflow / Outflow 7 38 -43 -33 9 90 3 167 -48 3 -126
Closing Cash & Cash Equivalent 92 107 64 31 40 129 133 300 96 99 -27

Phoenix Mills Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.22 4.21 5.49 7.91 13.73 10.91 1.68 6.65 37.37 30.76 27.53
CEPS(Rs) 8.78 8.47 12.59 13.38 21.72 18.36 7.08 12.15 47.6 44.67 45.54
DPS(Rs) 1.1 1.1 1.2 1.3 1.5 0 0.5 1.2 2.5 2.5 2.5
Book NAV/Share(Rs) 57.32 66.24 70.12 92.8 112.87 120.29 146.06 183.78 233.9 263.83 291.98
Core EBITDA Margin(%) 46.1 44.23 46.46 48.07 50.14 49.83 47.31 49.49 57.57 54.73 56.67
EBIT Margin(%) 32.16 33.82 38.35 39.27 46.56 42.56 36.1 41.98 76.28 51.26 52.4
Pre Tax Margin(%) 8.21 8.92 15.11 17.74 28.84 24.62 2.8 22.11 63.35 41.3 41.83
PAT Margin (%) 5.23 4.61 10.41 13.06 23.3 18.33 3.24 16.72 55.81 33.34 34.13
Cash Profit Margin (%) 15.39 14.57 21.12 25.3 33.61 29.03 23.29 29.24 64.45 40.14 42.69
ROA(%) 1.31 1.18 2.68 2.78 5.04 3.48 0.31 1.94 9.23 7.17 6.34
ROE(%) 5.12 4.44 9.11 8.48 14.65 9.95 0.78 4.28 19.74 14.92 13.1
ROCE(%) 10.44 10.96 11.97 10.35 12.96 10.5 4.41 6.33 17.35 15.27 13.7
Receivable days 45.92 51.05 42.57 31.11 29.9 37.35 91.76 74.26 35.84 23.32 23.94
Inventory Days 256.09 256.62 226.99 181.05 143.69 161.22 276.68 186.74 135.68 91.46 74.45
Payable days 167.76 144.85 169.24 300.45 214.4 239.09 483.86 398.47 353.51 119.63 341.41
PER(x) 143.8 35.6 34.38 37.48 24.13 26.23 233.28 82.68 17.41 45.04 59.55
Price/Book(x) 3.07 2.26 2.69 3.2 2.94 2.38 2.68 2.99 2.78 5.25 5.61
Dividend Yield(%) 0.63 0.73 0.64 0.44 0.45 0 0.13 0.22 0.38 0.18 0.15
EV/Net Sales(x) 5.08 4.67 5.11 7.85 7.17 6.67 16.26 15.51 10.18 13.43 16.46
EV/Core EBITDA(x) 10.59 10.17 10.41 15.23 13.17 12.62 28.97 28.46 16.43 23.13 27.14
Net Sales Growth(%) 14.14 7.63 2.53 -11.22 22.33 -2.04 -46.17 41.96 77.85 50.76 -4.13
EBIT Growth(%) -14.34 13.21 16.24 -9.09 45.05 -10.46 -54.34 65.11 223.15 1.3 -1.99
PAT Growth(%) -53.16 -5.12 131.8 11.36 118.19 -22.92 -90.47 631.43 493.78 -9.93 -1.87
EPS Growth(%) -72.44 244.81 30.18 44.26 73.54 -20.58 -84.63 296.51 462.15 -17.7 -10.49
Debt/Equity(x) 2.05 1.92 1.69 1.29 1.23 1.17 0.81 0.61 0.51 0.49 0.45
Current Ratio(x) 1.43 1.68 1.25 0.83 1.03 0.9 1 1.87 1.32 1.54 1.14
Quick Ratio(x) 0.45 0.6 0.41 0.45 0.53 0.48 0.62 1.5 0.85 1.19 0.81
Interest Cover(x) 1.34 1.36 1.65 1.82 2.63 2.37 1.08 2.11 5.9 5.15 4.96
Total Debt/Mcap(x) 0.67 0.85 0.63 0.4 0.42 0.49 0.3 0.2 0.18 0.09 0.08

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -4% +37% +14% +9%
Operating Profit CAGR 0% +42% +18% +11%
PAT CAGR -2% +74% +30% +31%
Share Price CAGR +8% +32% +33% +28%
ROE Average +13% +16% +11% +10%
ROCE Average +14% +15% +11% +11%

Phoenix Mills Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 47.25 %
FII 32.97 %
DII (MF + Insurance) 16.15 %
Public (retail) 52.75 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 47.2947.2847.2747.2747.2647.2647.2647.2547.2547.25
FII 30.832.8235.4135.4435.6636.1536.2833.4533.8532.97
DII 17.7115.7913.3413.1813.0312.612.7315.4715.2716.15
Public 52.7152.7252.7352.7352.7452.7452.7452.7552.7552.75
Others 0000000000
Total 100100100100100100100100100100

Phoenix Mills Peer Comparison

Construction - Real Estate Edit Columns

Phoenix Mills Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Phoenix Mills Pros & Cons

Pros

  • Company has delivered good profit growth of 29% CAGR over last 5 years
  • Company is almost debt free.

Cons

  • Promoter holding is low: 47.25%.
  • Debtor days have increased from 119.63 to 341.41days.
  • Stock is trading at 5.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp