Pioneer Agro Extracts Ltd
₹ 9.31
4.96%
10 Jan 2024
About
Pioneer Agro Extracts is a leading manufacturer and marketer of healthier edible and vanaspati oils having strong portfolio of Brand viz ISHWAR.
[
edit about
]
[
add key points
]
- Market Cap ₹ 4.03 Cr.
- Current Price ₹ 9.31
- High / Low ₹ 9.31 / 6.60
- Stock P/E 40.3
- Book Value ₹ 12.2
- Dividend Yield 0.00 %
- ROCE 1.33 %
- ROE 1.33 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.76 times its book value
Cons
- Company has a low return on equity of 2.85% over last 3 years.
* 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.
Loading peers table ...
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
120.05 | 59.74 | 38.03 | 51.63 | 14.69 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.55 | 1.68 | 1.39 | |
117.56 | 59.04 | 38.67 | 53.07 | 18.00 | 0.32 | 0.31 | 0.30 | 0.22 | 0.25 | 0.82 | 1.95 | 1.77 | |
Operating Profit | 2.49 | 0.70 | -0.64 | -1.44 | -3.31 | -0.32 | -0.31 | -0.30 | -0.22 | -0.25 | -0.27 | -0.27 | -0.38 |
OPM % | 2.07% | 1.17% | -1.68% | -2.79% | -22.53% | -49.09% | -16.07% | -27.34% | |||||
0.82 | 0.34 | 0.30 | 0.32 | 3.19 | 0.72 | 1.46 | 0.61 | 0.68 | 0.69 | 0.31 | 0.37 | 0.51 | |
Interest | 1.81 | 1.30 | 0.67 | 0.85 | 0.18 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Depreciation | 0.67 | 0.89 | 0.76 | 0.67 | 0.29 | 0.01 | 0.18 | 0.12 | 0.08 | 0.06 | 0.04 | 0.03 | 0.02 |
Profit before tax | 0.83 | -1.15 | -1.77 | -2.64 | -0.59 | 0.39 | 0.96 | 0.19 | 0.38 | 0.38 | 0.00 | 0.07 | 0.11 |
Tax % | 18.07% | 8.70% | 3.95% | 2.65% | 15.25% | 0.00% | -3.12% | 26.32% | 13.16% | 0.00% | 0.00% | ||
0.68 | -1.04 | -1.69 | -2.57 | -0.50 | 0.39 | 0.99 | 0.14 | 0.32 | 0.38 | 0.00 | 0.07 | 0.10 | |
EPS in Rs | 1.57 | -2.40 | -3.90 | -5.93 | -1.15 | 0.90 | 2.29 | 0.32 | 0.74 | 0.88 | 0.00 | 0.16 | 0.24 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | -30% |
5 Years: | % |
3 Years: | % |
TTM: | 62% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 18% |
3 Years: | -40% |
TTM: | 150% |
Stock Price CAGR | |
---|---|
10 Years: | -13% |
5 Years: | 0% |
3 Years: | 5% |
1 Year: | 35% |
Return on Equity | |
---|---|
10 Years: | -14% |
5 Years: | 4% |
3 Years: | 3% |
Last Year: | 1% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
Reserves | 4.60 | 3.56 | 1.87 | -0.71 | -1.22 | -0.83 | 0.17 | 0.27 | 0.65 | 1.07 | 0.85 | 0.92 | 0.92 |
17.71 | 4.32 | 4.74 | 5.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
3.51 | 1.08 | 0.80 | 1.15 | 0.21 | 0.18 | 0.13 | 0.19 | 0.19 | 0.17 | 0.18 | 0.14 | 0.15 | |
Total Liabilities | 30.18 | 13.32 | 11.77 | 9.92 | 3.35 | 3.71 | 4.66 | 4.82 | 5.20 | 5.60 | 5.39 | 5.42 | 5.43 |
5.71 | 4.89 | 4.39 | 3.72 | 0.29 | 0.38 | 0.39 | 0.27 | 0.18 | 0.13 | 0.09 | 0.06 | 0.05 | |
CWIP | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
24.47 | 8.41 | 7.38 | 6.20 | 2.92 | 3.33 | 4.27 | 4.55 | 5.02 | 5.47 | 5.30 | 5.36 | 5.38 | |
Total Assets | 30.18 | 13.32 | 11.77 | 9.92 | 3.35 | 3.71 | 4.66 | 4.82 | 5.20 | 5.60 | 5.39 | 5.42 | 5.43 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-6.85 | 6.96 | -0.79 | -1.11 | 2.05 | 0.48 | -0.21 | 0.02 | 0.50 | 0.42 | 0.20 | -0.16 | |
3.32 | 0.00 | 0.02 | 0.28 | 5.35 | 0.08 | 1.07 | -2.52 | 0.00 | -0.48 | 0.00 | -1.29 | |
10.83 | -13.99 | 0.51 | 0.80 | -5.23 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | -0.22 | 0.00 | |
Net Cash Flow | 7.30 | -7.03 | -0.26 | -0.03 | 2.17 | 0.55 | 0.86 | -2.53 | 0.50 | -0.06 | -0.02 | -1.46 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 15.54 | 3.97 | 7.49 | 8.13 | 0.00 | 0.00 | 0.00 | |||||
Inventory Days | 32.03 | 45.19 | 62.92 | 33.61 | 0.25 | 0.00 | 0.00 | |||||
Days Payable | 2.72 | 1.85 | 1.87 | 2.77 | 0.00 | |||||||
Cash Conversion Cycle | 44.85 | 47.31 | 68.54 | 38.96 | 0.25 | 0.00 | 0.00 | |||||
Working Capital Days | 40.62 | 38.49 | 55.95 | 33.09 | 6.21 | 2,229.82 | 1,060.24 | |||||
ROCE % | 12.44% | 0.31% | -11.63% | -20.97% | -46.18% | 10.49% | -6.95% | 4.15% | 7.88% | 7.28% | 0.00% | 1.33% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 17 Apr
-
Compliance Under Reg 40(10)
17 Apr - Certificate from Practicing Company Secretary under regulation 40(9) of the SEBI (LODR) Reg. 2015.
- Compliance Certificate For The Period Ended 31.03.2024 10 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 10 Apr
- Closure of Trading Window 27 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse