Pioneer Embroideries Ltd - Stock Valuation and Financial Performance

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

Pioneer Embroideries Share Price

64.58 -2.92 -4.33%
as on 20-Dec'24 16:59

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

Pioneer Embroideries stock performance -

mw4me loader
P/E Ratio (SA):
56.63
Market Cap:
199 Cr.
52-wk low:
38
52-wk high:
70.7

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 Strong which suggest that the price of Pioneer Embroideries Ltd is likely to Rise 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 5.6%12.2%6.5%2.5%8.4%11%15.9%12.5%8.5%5.8%-
Value Creation
Index
-0.6-0.1-0.5-0.8-0.4-0.20.1-0.1-0.4-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 272255236257274238226292297336369
Sales YoY Gr.--6%-7.7%9.2%6.4%-13.2%-4.9%29.3%1.5%13.3%-
Adj EPS 4.616.6-0.3-2.81.72.67.23.90.31.11.1
YoY Gr.-260.2%-101.6%NANA56.4%180.6%-45.6%-92.9%296.4%-
BVPS (₹) 64.449.338.332.33336.2434750.150.650.7
Adj Net
Profit
8.230.9-0.6-6.74.16.519.210.50.83.34
Cash Flow from Ops. -5.256.324.915.919.525.618.113.410.311.6-
Debt/CF from Ops. -19.71.32.642.91.31.628.99.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 2.4%4.2%14.2%13.3%
Adj EPS -14.7%-7.6%-46.5%296.4%
BVPS-2.6%9%5.6%1.1%
Share Price 13% 17.7% 1% 31.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
624.9-0.6-8.45.17.518.88.70.62.32.3
Op. Profit
Mgn %
9.38.47.23.87.28.112.28.54.16.77.3
Net Profit
Mgn %
312.1-0.3-2.61.52.78.53.60.311
Debt to
Equity
0.80.70.80.80.70.40.30.20.70.70.3
Working Cap
Days
23918713011010411111810812312154
Cash Conv.
Cycle
7054453733404951575811

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 14.16%

Debt to equity has declined versus last 3 years average to 0.70

Sales growth is good in last 4 quarters at 25.50%

Return on Equity has declined versus last 3 years average to 2.30%

Net Profit has been subdued in last 3 years -46.48%

Latest Financials - Pioneer Embroideries Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 1.1
TTM Sales (₹ Cr.) 369 369
BVPS (₹.) 50.7 47.8
Reserves (₹ Cr.) 125 116
P/BV 1.27 1.35
PE 56.63 57.77
From the Market
52 Week Low / High (₹) 38.00 / 70.66
All Time Low / High (₹) 2.67 / 345.00
Market Cap (₹ Cr.) 199
Equity (₹ Cr.) 30.8
Face Value (₹) 10
Industry PE 29.1

Management X-Ray of Pioneer Embroideries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *60.6560.6560.6560.6560.6560.6560.6560.6560.6552.59
* 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales272255236257274238226292297336
Operating Expenses 246234219248254219198267284314
Manufacturing Costs37373642423940494756
Material Costs159146133157162133114163181200
Employee Cost 29303334343229353438
Other Costs 21211716161415202220
Operating Profit 25221710201928251222
Operating Profit Margin (%) 9.3%8.4%7.1%3.8%7.2%8.0%12.2%8.5%4.1%6.7%
Other Income 172422222234
Interest 129119864349
Depreciation 1714899988813
Exceptional Items -11-500-120090
Profit Before Tax 2160-6481715125
Tax 000000-3441
Profit After Tax 2160-648201194
PAT Margin (%) 0.8%6.4%0.1%-2.3%1.5%3.5%8.7%3.8%2.9%1.2%
Adjusted EPS (₹)1.28.90.1-2.41.73.37.44.23.31.3
Dividend Payout Ratio (%)0%0%0%0%0%0%3%7%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 13710883788290114125133149
Share Capital 41352224252527272729
Reserves 9673615457658898107120
Minority Interest0000000000
Debt70584751392721198087
Long Term Debt3546303520111055753
Short Term Debt34111716181612142234
Trade Payables19232930302221192631
Others Liabilities 68333129332320264657
Total Liabilities 293223191187184162176190285324

Fixed Assets

Gross Block200201107113118117120125129251
Accumulated Depreciation117122817253240475465
Net Fixed Assets837899969385807875186
CWIP 53032008720
Investments 275399999102121
Inventories33293931303440445064
Trade Receivables35252225271620222428
Cash Equivalents 4211116192
Others Assets106342022211621273324
Total Assets 293223191187184162176190285324

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -5562516202618131012
PBT 2160-6481715125
Adjustment 248171716121311-119
Changes in Working Capital -313275-15-12-13-1-12
Tax Paid 0010000-100
Cash Flow From Investing Activity 6-45-20-7-43-8-10-65-34
Capex -5-8-21-7-53-8-6-55-34
Net Investments 0000000-1-110
Others 10-3700000-310
Cash Flow From Financing Activity 1-14-5-9-16-28-5-86016
Net Proceeds from Shares 301510040013
Net Proceeds from Borrowing 2411-121-11-190-6572
Interest Paid -12-11-13-10-8-6-5-3-4-9
Dividend Paid 0000000-1-10
Others -15-146-13-3-52811
Net Cash Flow 1-200-115-55-6
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)1.9216.020.15-7.295.169.5919.219.236.742.75
ROCE (%)5.5712.166.532.488.4311.0115.8712.468.475.77
Asset Turnover Ratio0.90.991.141.391.481.381.341.591.251.1
PAT to CFO Conversion(x)-2.53.5N/AN/A53.250.91.181.113
Working Capital Days
Receivable Days55433632353329262828
Inventory Days42445349414960525862
Payable Days42537369687168454652

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 20-Dec-2024 16:59 is ₹64.58.
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 20-Dec-2024 16:59 the market cap of Pioneer Embroideries stood at ₹199.0.
The latest P/E ratio of Pioneer Embroideries as of 20-Dec-2024 16:59 is 56.63.
The latest P/B ratio of Pioneer Embroideries as of 20-Dec-2024 16:59 is 1.27.
The 52-week high of Pioneer Embroideries is ₹70.66 and the 52-week low is ₹38.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pioneer Embroideries is ₹368.8 ( 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 2 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.