Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Pioneer Embroideries Ltd.

Textile - Spinning

Rating :
N/A

BSE: 514300 | NSE: PIONEEREMB

NSE BSE
48.47
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  49.40
  •  49.40
  •  48.10
  •  48.43
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29817
  •  14.51
  •  67.00
  •  37.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 144.00
  • 49.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 248.83
  • N/A
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.71%
  • 5.03%
  • 41.90%
  • FII
  • DII
  • Others
  • 8.12%
  • 1.62%
  • 10.62%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.16
  • 7.12
  • 4.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.99
  • 3.03
  • -2.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.84
  • -14.64
  • -30.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.57
  • 10.69
  • 13.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.02
  • 1.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.31
  • 7.34
  • 8.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
96.40
73.71
30.78%
94.65
74.41
27.20%
85.32
65.97
29.33%
82.51
70.34
17.30%
Expenses
90.15
69.58
29.56%
87.25
69.75
25.09%
79.33
63.46
25.01%
77.95
68.07
14.51%
EBITDA
6.26
4.14
51.21%
7.40
4.66
58.80%
5.99
2.51
138.65%
4.56
2.27
100.88%
EBIDTM
6.49%
5.61%
7.82%
6.27%
7.02%
3.81%
5.53%
3.22%
Other Income
0.85
0.34
150.00%
2.30
0.35
557.14%
0.57
0.52
9.62%
0.77
1.54
-50.00%
Interest
2.99
0.98
205.10%
2.92
0.99
194.95%
3.20
0.71
350.70%
2.16
1.09
98.17%
Depreciation
3.83
2.17
76.50%
3.97
2.14
85.51%
3.31
2.10
57.62%
3.10
2.12
46.23%
PBT
0.28
1.34
-79.10%
2.81
1.88
49.47%
0.05
0.22
-77.27%
0.07
9.72
-99.28%
Tax
0.07
0.32
-78.12%
0.31
0.96
-67.71%
0.02
0.07
-71.43%
0.06
2.57
-97.67%
PAT
0.21
1.02
-79.41%
2.50
0.92
171.74%
0.03
0.16
-81.25%
0.01
7.15
-99.86%
PATM
0.22%
1.39%
2.64%
1.24%
0.04%
0.23%
0.01%
10.16%
EPS
0.07
0.38
-81.58%
0.85
0.42
102.38%
0.01
0.07
-85.71%
0.05
2.68
-98.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
358.88
336.19
296.64
292.16
225.97
238.37
273.97
257.03
235.99
255.37
271.55
Net Sales Growth
26.18%
13.33%
1.53%
29.29%
-5.20%
-12.99%
6.59%
8.92%
-7.59%
-5.96%
 
Cost Of Goods Sold
215.90
200.52
181.38
163.50
114.44
133.74
162.00
156.19
133.27
145.63
159.18
Gross Profit
142.98
135.66
115.26
128.67
111.53
104.63
111.97
100.84
102.72
109.74
112.37
GP Margin
39.84%
40.35%
38.86%
44.04%
49.36%
43.89%
40.87%
39.23%
43.53%
42.97%
41.38%
Total Expenditure
334.68
314.10
284.88
267.41
199.30
219.34
254.54
247.52
219.56
234.26
251.54
Power & Fuel Cost
-
27.18
18.58
20.00
17.75
18.13
19.43
21.28
19.66
20.19
19.94
% Of Sales
-
8.08%
6.26%
6.85%
7.86%
7.61%
7.09%
8.28%
8.33%
7.91%
7.34%
Employee Cost
-
38.16
34.39
35.08
29.37
32.02
34.03
33.88
31.32
30.00
29.46
% Of Sales
-
11.35%
11.59%
12.01%
13.00%
13.43%
12.42%
13.18%
13.27%
11.75%
10.85%
Manufacturing Exp.
-
28.60
28.34
29.03
21.96
20.90
22.51
20.36
16.72
16.82
16.70
% Of Sales
-
8.51%
9.55%
9.94%
9.72%
8.77%
8.22%
7.92%
7.09%
6.59%
6.15%
General & Admin Exp.
-
2.51
2.32
2.22
1.97
2.02
2.49
2.75
2.99
3.72
3.78
% Of Sales
-
0.75%
0.78%
0.76%
0.87%
0.85%
0.91%
1.07%
1.27%
1.46%
1.39%
Selling & Distn. Exp.
-
9.65
12.44
11.98
9.42
7.87
9.52
8.60
8.02
12.02
12.18
% Of Sales
-
2.87%
4.19%
4.10%
4.17%
3.30%
3.47%
3.35%
3.40%
4.71%
4.49%
Miscellaneous Exp.
-
7.48
7.43
5.61
4.38
4.65
4.56
4.47
7.58
5.88
12.18
% Of Sales
-
2.22%
2.50%
1.92%
1.94%
1.95%
1.66%
1.74%
3.21%
2.30%
3.79%
EBITDA
24.21
22.09
11.76
24.75
26.67
19.03
19.43
9.51
16.43
21.11
20.01
EBITDA Margin
6.75%
6.57%
3.96%
8.47%
11.80%
7.98%
7.09%
3.70%
6.96%
8.27%
7.37%
Other Income
4.49
3.98
3.12
1.75
1.87
1.91
2.07
2.42
10.14
23.99
32.07
Interest
11.27
9.26
3.64
3.20
4.47
6.14
7.65
9.42
10.68
9.42
12.01
Depreciation
14.21
12.54
8.46
8.08
8.16
8.95
8.98
8.53
8.19
14.60
18.66
PBT
3.21
4.26
2.78
15.22
15.91
5.86
4.87
-6.02
7.70
21.09
21.41
Tax
0.46
0.70
3.63
4.20
-2.86
0.00
0.00
0.03
0.00
0.01
0.00
Tax Rate
14.33%
16.43%
30.50%
27.60%
-17.98%
0.00%
0.00%
-0.50%
0.00%
0.06%
0.00%
PAT
2.75
3.72
8.49
11.04
19.26
8.21
3.96
-5.92
-19.31
17.38
6.11
PAT before Minority Interest
2.91
3.55
8.26
11.02
18.77
8.05
3.77
-6.05
-19.31
17.38
6.13
Minority Interest
0.16
0.17
0.23
0.02
0.49
0.16
0.19
0.13
0.00
0.00
-0.02
PAT Margin
0.77%
1.11%
2.86%
3.78%
8.52%
3.44%
1.45%
-2.30%
-8.18%
6.81%
2.25%
PAT Growth
-70.27%
-56.18%
-23.10%
-42.68%
134.59%
107.32%
-
-
-
184.45%
 
EPS
0.89
1.21
2.76
3.58
6.25
2.67
1.29
-1.92
-6.27
5.64
1.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
145.54
128.76
120.93
109.59
86.01
77.94
73.97
74.26
80.67
101.35
Share Capital
29.48
26.59
26.59
26.59
24.95
24.95
24.12
21.55
35.21
40.69
Total Reserves
114.60
101.61
93.66
83.00
61.06
52.99
49.85
52.71
45.45
57.69
Non-Current Liabilities
83.05
82.73
16.69
13.83
17.94
25.93
40.12
39.65
51.28
37.55
Secured Loans
53.46
57.07
5.19
9.70
10.83
20.07
34.76
34.43
46.49
35.41
Unsecured Loans
1.80
1.82
1.82
1.82
1.82
1.82
1.82
1.82
1.82
2.15
Long Term Provisions
5.37
5.12
4.99
4.67
4.61
4.04
3.54
3.39
2.97
0.00
Current Liabilities
103.13
81.39
60.60
61.42
67.37
90.20
83.99
87.65
81.46
134.32
Trade Payables
31.37
27.15
20.20
21.92
23.43
32.18
30.75
29.71
23.97
19.31
Other Current Liabilities
37.76
31.60
26.01
27.73
27.97
39.42
37.23
40.49
26.68
58.46
Short Term Borrowings
33.81
22.49
14.16
11.63
15.79
18.46
15.91
17.29
26.71
49.84
Short Term Provisions
0.19
0.16
0.23
0.14
0.19
0.13
0.10
0.15
4.11
6.71
Total Liabilities
332.15
293.48
199.06
185.70
172.67
195.58
199.62
203.29
213.41
265.48
Net Block
185.73
75.10
78.27
80.03
85.13
93.35
95.92
107.48
97.98
94.36
Gross Block
251.09
129.00
125.03
120.00
117.08
117.89
112.57
115.65
226.13
216.50
Accumulated Depreciation
65.36
53.91
46.76
39.96
31.95
24.53
16.65
8.18
128.15
122.14
Non Current Assets
199.41
173.97
93.04
89.28
88.96
97.62
102.47
112.15
132.17
132.84
Capital Work in Progress
0.00
71.64
7.81
0.00
0.25
1.81
2.98
0.36
3.36
4.94
Non Current Investment
10.53
10.55
0.00
0.00
0.00
0.04
0.00
0.00
7.26
7.61
Long Term Loans & Adv.
2.75
15.22
4.76
8.78
3.01
1.73
2.74
3.62
19.90
22.53
Other Non Current Assets
0.39
1.45
2.20
0.47
0.57
0.69
0.83
0.69
3.68
3.39
Current Assets
124.70
111.49
97.98
96.42
83.71
97.95
97.15
91.13
81.23
132.65
Current Investments
0.98
1.33
1.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
67.43
53.51
47.31
43.24
37.61
35.00
35.78
43.96
29.29
34.02
Sundry Debtors
30.22
26.84
24.66
23.10
19.00
30.25
27.79
24.37
27.21
22.19
Cash & Bank
1.58
9.45
1.37
6.24
1.45
0.57
1.48
1.39
1.73
4.20
Other Current Assets
24.49
2.10
2.61
8.87
25.66
32.13
32.09
21.41
23.00
72.24
Short Term Loans & Adv.
21.74
18.26
21.00
14.96
16.70
22.93
22.13
17.91
15.88
63.78
Net Current Assets
21.57
30.09
37.37
35.00
16.33
7.76
13.16
3.48
-0.23
-1.67
Total Assets
324.11
285.46
191.02
185.70
172.67
195.57
199.62
203.28
213.40
265.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
11.55
10.27
13.38
18.17
25.63
19.44
16.67
36.06
21.84
0.97
PBT
4.25
11.89
15.22
15.91
8.29
4.01
-6.02
-19.31
17.39
6.13
Adjustment
18.88
-0.24
11.45
12.85
12.46
16.35
16.66
36.56
7.09
14.57
Changes in Working Capital
-11.84
-1.05
-12.78
-10.80
4.90
-0.95
5.82
18.25
-2.13
-19.47
Cash after chg. in Working capital
11.29
10.60
13.88
17.96
25.64
19.41
16.46
35.49
22.35
1.23
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.26
-0.32
-0.50
0.21
-0.02
0.04
0.20
0.57
-0.51
-0.26
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-33.72
-65.04
-10.27
-8.20
3.15
-4.41
-6.81
-20.22
-9.85
5.54
Net Fixed Assets
-50.45
-67.80
-12.84
-2.67
2.37
-4.15
-8.28
96.59
0.93
-4.84
Net Investments
0.35
-10.85
-1.04
0.00
0.04
-0.04
0.00
43.22
-25.92
0.00
Others
16.38
13.61
3.61
-5.53
0.74
-0.22
1.47
-160.03
15.14
10.38
Cash from Financing Activity
16.00
60.21
-7.98
-5.17
-27.90
-15.95
-9.77
-16.21
-14.46
-6.20
Net Cash Inflow / Outflow
-6.17
5.44
-4.87
4.79
0.88
-0.91
0.09
-0.38
-2.47
0.30
Opening Cash & Equivalents
6.82
1.37
6.24
1.45
0.57
1.48
1.39
1.77
4.20
3.90
Closing Cash & Equivalent
0.64
6.82
1.37
6.24
1.45
0.57
1.48
1.39
1.73
4.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
47.65
46.84
43.86
39.85
33.02
29.78
29.16
32.74
34.50
42.59
ROA
1.13%
3.36%
5.73%
10.47%
4.37%
1.91%
-3.01%
-9.27%
7.26%
2.18%
ROE
2.68%
6.85%
9.90%
19.93%
10.28%
5.21%
-8.60%
-28.70%
24.93%
10.15%
ROCE
5.79%
8.54%
13.02%
15.96%
11.37%
8.53%
2.45%
-5.51%
13.61%
7.59%
Fixed Asset Turnover
1.77
2.34
2.38
1.91
2.03
2.38
2.30
1.38
1.15
1.26
Receivable days
30.97
31.68
29.84
34.00
37.71
38.67
36.30
39.89
35.30
42.64
Inventory Days
65.65
62.02
56.56
65.30
55.59
47.15
55.49
56.64
45.24
42.78
Payable days
53.26
47.64
47.02
72.33
45.88
44.74
44.63
43.80
33.77
27.05
Cash Conversion Cycle
43.37
46.06
39.38
26.97
47.41
41.08
47.17
52.74
46.77
58.37
Total Debt/Equity
0.76
0.75
0.24
0.30
0.43
0.77
0.93
0.99
1.14
1.22
Interest Cover
1.46
4.27
5.75
4.56
2.31
1.49
0.36
-0.81
2.85
1.51

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Pioneer Embroideries - Quarterly Results
    12th Aug 2024, 12:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.