Construction - Real Estate · Founded 1905 · www.thephoenixmills.com · BSE 503100 · NSE PHOENIX MILL · ISIN INE211B01039
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | 32% | 33% | 28% |
| ROE Average | 13% | 16% | 11% | 10% |
| ROCE Average | 14% | 15% | 11% | 11% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.29 | 47.28 | 47.27 | 47.27 | 47.26 | 47.26 | 47.26 | 47.25 | 47.25 | 47.25 |
| FII | 30.8 | 32.82 | 35.41 | 35.44 | 35.66 | 36.15 | 36.28 | 33.45 | 33.85 | 32.97 |
| DII | 17.71 | 15.79 | 13.34 | 13.18 | 13.03 | 12.6 | 12.73 | 15.47 | 15.27 | 16.15 |
| Public | 4.21 | 4.11 | 3.98 | 4.11 | 4.05 | 3.99 | 3.74 | 3.83 | 3.63 | 3.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.45 | 8.45 | 8.45 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| FII | 5.5 | 5.86 | 6.33 | 12.67 | 12.75 | 12.92 | 12.97 | 11.96 | 12.1 | 11.79 |
| DII | 3.16 | 2.82 | 2.38 | 4.71 | 4.66 | 4.51 | 4.55 | 5.53 | 5.46 | 5.78 |
| Public | 0.75 | 0.73 | 0.71 | 1.47 | 1.45 | 1.43 | 1.34 | 1.37 | 1.3 | 1.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.87 | 17.87 | 17.87 | 35.75 | 35.75 | 35.75 | 35.75 | 35.76 | 35.76 | 35.76 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.29 | 47.28 | 47.27 | 47.27 | 47.26 | 47.26 | 47.26 | 47.25 | 47.25 | 47.25 |
| FII | 30.8 | 32.82 | 35.41 | 35.44 | 35.66 | 36.15 | 36.28 | 33.45 | 33.85 | 32.97 |
| DII | 17.71 | 15.79 | 13.34 | 13.18 | 13.03 | 12.6 | 12.73 | 15.47 | 15.27 | 16.15 |
| Public | 52.71 | 52.72 | 52.73 | 52.73 | 52.74 | 52.74 | 52.74 | 52.75 | 52.75 | 52.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.45 | 8.45 | 8.45 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| FII | 5.5 | 5.86 | 6.33 | 12.67 | 12.75 | 12.92 | 12.97 | 11.96 | 12.1 | 11.79 |
| DII | 3.16 | 2.82 | 2.38 | 4.71 | 4.66 | 4.51 | 4.55 | 5.53 | 5.46 | 5.78 |
| Public | 9.42 | 9.42 | 9.42 | 18.85 | 18.85 | 18.86 | 18.86 | 18.86 | 18.86 | 18.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 17.87 | 17.87 | 17.87 | 35.75 | 35.75 | 35.75 | 35.75 | 35.76 | 35.76 | 35.76 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.