Pioneer Embroideries Ltd

₹ 48.8 2.22%

22 Jul - close price

pelhakoba.com BSE: 514300 NSE: PIONEEREMB

About

Incorporated in 1991, Pioneer Embroideries Ltd is a manufacturer of Special Polyester Filament Yarn (SPFY), Embroidery & Lace Products^[1]

Key Points

Business Overview:^[1]^[2]
PEL manufactures and exports specialized polyester filament yarn, embroidered laces, braided laces, torchon /bobbin laces, raschel laces and embroidered fabrics. It is associated with a retail brand for embroidered clothing brands Hakoba and Slikolite, and has 3 Lac+ designs. Company’s yarns find applications in the non-apparel segment, such as carpets, bath mats, upholstery fabrics, and curtains

Website BSE NSE

Market Cap ₹ 144 Cr.
Current Price ₹ 48.8
High / Low ₹ 67.0 / 37.0
Stock P/E 39.1
Book Value ₹ 50.6
Dividend Yield 0.00 %
ROCE 5.60 %
ROE 2.60 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.96 times its book value

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 4.19% over past five years.
Promoter holding is low: 29.6%
Company has a low return on equity of 4.10% over last 3 years.
Promoters have pledged 60.6% of their holding.
Promoter holding has decreased over last 3 years: -3.21%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Textiles Industry: Textiles - Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	79.42	65.92	76.36	75.53	74.35	85.92	70.34	65.97	74.41	73.72	82.51	85.32	94.65
	69.53	59.43	68.70	69.09	70.13	83.59	68.05	63.43	69.37	69.55	77.73	79.30	87.21
Operating Profit	9.89	6.49	7.66	6.44	4.22	2.33	2.29	2.54	5.04	4.17	4.78	6.02	7.44
OPM %	12.45%	9.85%	10.03%	8.53%	5.68%	2.71%	3.26%	3.85%	6.77%	5.66%	5.79%	7.06%	7.86%
	1.17	0.39	0.17	0.47	0.69	0.71	10.66	0.52	0.35	0.34	0.77	0.57	2.29
Interest	0.97	0.67	0.65	0.75	1.13	0.85	1.09	0.71	0.99	0.97	2.16	3.20	2.92
Depreciation	2.06	2.04	2.03	2.07	1.94	2.10	2.12	2.10	2.14	2.17	3.10	3.31	3.97
Profit before tax	8.03	4.17	5.15	4.09	1.84	0.09	9.74	0.25	2.26	1.37	0.29	0.08	2.84
Tax %	-35.62%	26.86%	27.38%	26.16%	32.07%	22.22%	26.39%	28.00%	42.48%	23.36%	17.24%	25.00%	10.92%
	10.89	3.05	3.73	3.02	1.25	0.06	7.18	0.18	1.29	1.05	0.24	0.06	2.53
EPS in Rs	4.10	1.15	1.40	1.14	0.47	0.02	2.70	0.07	0.49	0.39	0.09	0.02	0.86
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	240	273	272	255	236	263	274	238	226	292	297	336
	226	254	246	234	219	253	254	218	198	267	284	314
Operating Profit	15	19	25	22	17	10	20	19	28	25	12	22
OPM %	6%	7%	9%	8%	7%	4%	7%	8%	12%	8%	4%	7%
	-2	2	6	18	2	2	1	4	2	2	12	4
Interest	15	17	12	9	11	9	8	6	4	3	4	9
Depreciation	13	11	17	14	8	9	9	9	8	8	8	13
Profit before tax	-15	-7	2	16	0	-6	4	8	17	15	12	5
Tax %	124%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-17%	28%	29%	16%
	-33	-7	2	16	0	-6	4	8	20	11	9	4
EPS in Rs	-18.86	-3.91	1.20	8.87	0.06	-2.43	1.66	3.32	7.40	4.16	3.28	1.32
Dividend Payout %	-0%	-0%	-0%	-0%	-0%	-0%	-0%	-0%	3%	7%	-0%	-0%

Compounded Sales Growth
10 Years:	2%
5 Years:	4%
3 Years:	14%
TTM:	13%

Compounded Profit Growth
10 Years:	24%
5 Years:	-7%
3 Years:	-43%
TTM:	157%

Stock Price CAGR
10 Years:	14%
5 Years:	17%
3 Years:	-7%
1 Year:	28%

Return on Equity
10 Years:	7%
5 Years:	7%
3 Years:	4%
Last Year:	3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	18	18	18	19	22	24	25	25	27	27	27	29
Reserves	49	88	99	73	61	51	57	65	88	99	107	120
	221	159	125	92	64	67	56	35	31	30	95	109
	43	46	50	40	44	46	46	37	34	35	56	66
Total Liabilities	331	311	293	223	191	187	184	162	179	190	285	324
	103	97	83	78	99	96	93	85	80	78	75	186
CWIP	6	3	5	3	0	3	2	0	-0	8	72	-0
Investments	27	27	27	53	9	9	9	9	9	10	21	21
	195	184	178	89	82	79	79	67	90	94	117	117
Total Assets	331	311	293	223	191	187	184	162	179	190	285	324

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	47	61	-5	56	25	16	20	26	18	13	10	12
	-10	-5	6	-45	-20	-7	-4	3	-8	-10	-65	-34
	-35	-57	1	-14	-5	-9	-16	-28	-5	-8	60	16
Net Cash Flow	2	-0	1	-2	-0	0	-1	1	5	-5	5	-6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	70	62	47	35	33	35	37	24	32	27	30	30
Inventory Days	79	60	76	72	108	72	68	94	127	98	101	117
Days Payable	50	38	42	59	81	70	68	60	67	44	53	56
Cash Conversion Cycle	99	84	81	48	60	36	37	58	92	81	77	91
Working Capital Days	117	57	94	20	30	27	23	35	68	72	68	79
ROCE %	3%	6%	10%	15%	6%	2%	9%	9%	16%	12%	3%	6%

Shareholding Pattern

Numbers in percentages

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
	32.86%	32.86%	32.86%	32.86%	32.86%	32.86%	32.86%	32.39%	32.39%	32.39%	29.64%	29.64%
	0.37%	0.53%	0.35%	0.11%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.48%	8.48%
	9.41%	9.40%	9.41%	9.40%	9.40%	9.40%	9.40%	9.27%	9.27%	9.27%	8.48%	8.41%
	57.36%	57.21%	57.38%	57.63%	57.71%	57.71%	57.72%	58.32%	58.32%	58.35%	53.39%	53.46%
No. of Shareholders	24,960	24,771	25,802	25,608	25,661	25,229	24,909	24,616	24,146	23,685	24,010	24,521

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Jun 2024
	30.65%	27.30%	26.47%	25.91%	32.86%	32.86%	32.86%	29.64%	29.64%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.35%	0.00%	8.48%	8.48%
	4.74%	14.80%	17.17%	17.18%	15.77%	9.41%	9.40%	8.48%	8.41%
	64.61%	57.90%	56.36%	56.91%	51.37%	57.38%	57.72%	53.39%	53.46%
No. of Shareholders	24,476	23,320	22,421	21,660	20,850	25,802	24,909	24,010	24,521

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Pioneer Embroideries Ltd

Pioneer Embroideries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls