Pioneer Embroideries Ltd - Stock Valuation and Financial Performance

BSE: 514300 | NSE: PIONEEREMB | Textile - Spinning | Small Cap

Pioneer Embroideries Share Price

44.62 2.12 4.99%
as on 23-Apr'24 15:40

DeciZen - make an informed investing decision on Pioneer Embroideries

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Pioneer Embroideries stock performance -

mw4me loader
P/E Ratio (SA):
49.76
Market Cap:
131.5 Cr.
52-wk low:
33.4
52-wk high:
67

Is Pioneer Embroideries Ltd an attractive stock to invest in?

1. Is Pioneer Embroideries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Pioneer Embroideries Ltd is a average quality company.

2. Is Pioneer Embroideries Ltd undervalued or overvalued?

The key valuation ratios of Pioneer Embroideries Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Pioneer Embroideries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Pioneer Embroideries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Pioneer Embroideries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Pioneer Embroideries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 1.8%6.5%17.6%4.2%-0.1%6.8%8.2%16.7%8.6%1.8%-
Value Creation
Index
-0.9-0.50.3-0.7-1.0-0.5-0.40.2-0.4-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 273272255236257274238226292297314
Sales YoY Gr.--0.6%-6%-7.7%9.2%6.4%-13.2%-4.9%29.3%1.5%-
Adj EPS -3.84.616.6-0.3-2.81.72.67.23.90.30.9
YoY Gr.-NA260.2%-101.6%NANA56.4%180.6%-45.6%-92.9%-
BVPS (₹) 6064.449.338.332.33336.2434750.151.1
Adj Net
Profit
-6.88.230.9-0.6-6.74.16.519.210.50.83
Cash Flow from Ops. 61.1-5.256.324.915.919.525.618.113.410.3-
Debt/CF from Ops. 2.2-19.71.32.642.91.31.628.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.9%2.9%7.7%1.5%
Adj EPS NANA-52.3%-92.9%
BVPS-2%9.2%11.4%6.5%
Share Price 18.8% 16.3% -0.8% 32.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-6624.9-0.6-8.45.17.518.88.70.61.8
Op. Profit
Mgn %
79.38.47.23.87.28.112.28.54.16.4
Net Profit
Mgn %
-2.5312.1-0.3-2.61.52.78.53.60.30.9
Debt to
Equity
10.80.70.80.80.70.40.30.20.7-
Working Cap
Days
24923918713011010411111810812363
Cash Conv.
Cycle
7570544537334049515713

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 1.80%

Sales growth has been subdued in last 3 years 7.67%

Net Profit has been subdued in last 3 years -52.30%

Sales growth is not so good in last 4 quarters at 7.95%

Latest Financials - Pioneer Embroideries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.9 0.8
TTM Sales (₹ Cr.) 314 314
BVPS (₹.) 51.1 48.1
Reserves (₹ Cr.) 121 112
P/BV 0.87 0.93
PE 49.76 56.37
From the Market
52 Week Low / High (₹) 33.40 / 67.00
All Time Low / High (₹) 2.67 / 345.00
Market Cap (₹ Cr.) 132
Equity (₹ Cr.) 29.5
Face Value (₹) 10
Industry PE 31.9

Management X-Ray of Pioneer Embroideries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *60.6560.6560.6560.6560.6560.6560.6560.6560.6560.65
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Pioneer Embroideries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales273272255236257274238226292297
Operating Expenses 254246234219248254219198267284
Manufacturing Costs35373736424239404947
Material Costs176159146133157162133114163181
Employee Cost 24293033343432293534
Other Costs 20212117161614152022
Operating Profit 19252217102019282512
Operating Profit Margin (%) 7.0%9.3%8.4%7.1%3.8%7.2%8.0%12.2%8.5%4.1%
Other Income 817242222223
Interest 1712911986434
Depreciation 1117148999888
Exceptional Items -7-11-500-12009
Profit Before Tax -72160-648171512
Tax 0000000-344
Profit After Tax -72160-64820119
PAT Margin (%) -2.5%0.8%6.4%0.1%-2.3%1.5%3.5%8.7%3.8%2.9%
Adjusted EPS (₹)-3.91.28.90.1-2.41.73.37.44.23.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%3%7%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 13313710883788290114125133
Share Capital 44413522242525272727
Reserves 889673615457658898107
Minority Interest0000000000
Debt60705847513927211980
Long Term Debt1135463035201110557
Short Term Debt49341117161816121422
Trade Payables19192329303022211926
Others Liabilities 99683331293323202646
Total Liabilities 311293223191187184162176190285

Fixed Assets

Gross Block196200201107113118117120125129
Accumulated Depreciation1001171228172532404754
Net Fixed Assets97837899969385807875
CWIP 35303200872
Investments 272753999991021
Inventories29332939313034404450
Trade Receivables47352522252716202224
Cash Equivalents 3421111619
Others Assets1051063420222116212733
Total Assets 311293223191187184162176190285

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 61-55625162026181310
PBT -72160-648171512
Adjustment 27248171716121311-1
Changes in Working Capital 41-313275-15-12-13-1
Tax Paid 00010000-10
Cash Flow From Investing Activity -56-45-20-7-43-8-10-65
Capex -5-5-8-21-7-53-8-6-55
Net Investments 00000000-1-11
Others 010-3700000-31
Cash Flow From Financing Activity -571-14-5-9-16-28-5-860
Net Proceeds from Shares 03015100400
Net Proceeds from Borrowing -392411-121-11-190-657
Interest Paid -17-12-11-13-10-8-6-5-3-4
Dividend Paid 00000000-1-1
Others -1-15-146-13-3-528
Net Cash Flow 01-200-115-55
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-8.021.9216.020.15-7.295.169.5919.219.236.74
ROCE (%)3.535.5712.166.532.488.4311.0115.8712.468.47
Asset Turnover Ratio0.850.90.991.141.391.481.381.341.591.25
PAT to CFO Conversion(x)N/A-2.53.5N/AN/A53.250.91.181.11
Working Capital Days
Receivable Days62554336323533292628
Inventory Days42424453494149605258
Payable Days41425373696871684546

Pioneer Embroideries Ltd Stock News

Pioneer Embroideries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Pioneer Embroideries on 23-Apr-2024 15:40 is ₹44.62.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 23-Apr-2024 15:40 the market cap of Pioneer Embroideries stood at ₹131.5.
The latest P/E ratio of Pioneer Embroideries as of 23-Apr-2024 15:40 is 49.76.
The latest P/B ratio of Pioneer Embroideries as of 23-Apr-2024 15:40 is 0.87.
The 52-week high of Pioneer Embroideries is ₹67.00 and the 52-week low is ₹33.40.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pioneer Embroideries is ₹313.9 ( Cr.) .

About Pioneer Embroideries Ltd

Pioneer Embroideries, a Pioneer Group Company was incorporated on  October 25,1991 under the companies Act 1956 in the state of Maharashtra at Mumbai. The company has been promoted by Raj Kumar Sekhani and Baid Pioneer

Pioneer Embroideries Limited is one of the largest manufacturer-exporter of embroideries, Torchon/Bobbin laces, Raschel laces and other garment accessories. It is also the proud owners of the no.1 retail brand for embroidered clothing 'Hakoba'.

With an outstanding operational infrastructure, superb craftsmanship and obsession for the best quality, it has not taken long to create waves in the international market. Today they have established an impeccable reputation and carved a permanent niche in the industry throughout the world. Their impressive international roster includes clients from the North America, Latin America, Europe, the Middle East and Africa. Pioneer is also the largest player in the domestic market. Catering to millions of satisfied customers already, Pioneer Group is now poised to move ahead in leaps and bounds.  They have a qualified and highly motivated design development team, which is constantly working towards generating new design to match the latest trends across the globe. State-of-the-art software and machines are used with trained personnel for monitoring the output, matching it to their own high and exacting standards. They are constantly working on developing new lines that matches the design specifications and requirements of their new clients. Today they have over 40,000 designs in their library to select from.

Product range of the company includes:

  • Embroideries
  • Braided Laces
  • Knitted
  • Yarns

The products offerings are patronized by garment exporters, manufacturers and designers for their clientele in US, Europe, Africa, Middle-East & Far-Eastern countries.

Milestones:

  • 1991: Pioneer Embroideries Ltd. gets incorporated.
  • 1993: Goes public through and IPO, and gets its equity shares listed at the Mumbai, Delhi, Kolkata and Ahmedabad Stock Exchange.
  • 1994: Sets up its first Embroidery Manufacturing plant at Sarigam in Gujarat.
  • 1995: Establishes Marketing Offices at Mumbai, New Delhi, Kolkata & Ahmedabad.
  • 1996: Sets up the Crochet Lace Braiding unit at Dadra, a Union Territory.
  • 1997: Sets up the 2nd Embroidery Manufacturing plant at Naroli, also in the Union Territory of Dadra & Nagra Haveli.
  • 1998: Sets up an Inhouse Processing, Dying & Finishing plant at its Sarigam Unit.
  • 1999:1.) Declares a maiden dividend of @ 10%, continues to pay increased dividends.
  • 2.) Sets up its 2nd Crochet Lace Braiding Unit at Naroli, expanding capacity almost ten-fold.
  • 3.) Sets up a Digital Designing Studio & a Multihead Embroidery Unit at Mumbai.
  • 2000: Acquires controlling stake in Salzer Textiles Limited, Coimbatore, an 100% EOU, by buying out foreign and local promoters of the company.
  • 2001: Achieves turnover of excess of Rs 50 cr for the first time, for FY 2000-01
  • 2002: 1.) Acquires the famous Hakoba Brand and embroidery manufacturing facilities of M/s Fancy Corporation Limited at Borivali, Mumbai.
  • 2.) Expands the capacity of the Multihead Embroidery Unit at Mumbai.
  • 2003: 1.) Acquires Reach Industries Pvt. Ltd., a high tech wrap knitting company.
  • 2.) Sets up retail network under brand Hakoba, positioning it as an exclusive store for embroidery and other products.
  • 3.) Initiates process for merging Salzer Textiles Ltd., and J J Textiles Ltd., a group company with itself.
  • 2004: Merges Salzer Textiles Ltd. and J J Textiles Ltd., with itself after obtaining the High Court approval dated 15.01.2004 
Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.