Pioneer Embroideries Ltd

₹ 43.6 1.04%

01 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 ₹ 134 Cr.
Current Price ₹ 43.6
High / Low ₹ 70.9 / 35.7
Stock P/E 29.8
Book Value ₹ 52.0
Dividend Yield 0.00 %
ROCE 6.19 %
ROE 2.90 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.84 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 9.55% over past five years.
Promoter holding is low: 32.7%
Company has a low return on equity of 2.25% over last 3 years.
Promoters have pledged or encumbered 52.6% of their holding.

* 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

Consumer Discretionary Textiles Textiles & Apparels Other Textile Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	74.35	85.92	70.34	65.97	74.41	73.72	82.51	85.32	94.65	96.40	93.81	96.10	88.76
	70.13	83.59	68.05	63.43	69.37	69.55	77.73	79.30	87.26	90.14	86.51	88.48	84.67
Operating Profit	4.22	2.33	2.29	2.54	5.04	4.17	4.78	6.02	7.39	6.26	7.30	7.62	4.09
OPM %	5.68%	2.71%	3.26%	3.85%	6.77%	5.66%	5.79%	7.06%	7.81%	6.49%	7.78%	7.93%	4.61%
	0.69	0.71	10.66	0.52	0.35	0.34	0.77	0.57	2.30	0.84	0.82	0.63	4.01
Interest	1.13	0.85	1.09	0.71	0.99	0.97	2.16	3.20	2.92	2.98	3.20	1.38	2.04
Depreciation	1.94	2.10	2.12	2.10	2.14	2.17	3.10	3.31	3.97	3.83	3.93	3.93	3.96
Profit before tax	1.84	0.09	9.74	0.25	2.26	1.37	0.29	0.08	2.80	0.29	0.99	2.94	2.10
Tax %	32.07%	22.22%	26.39%	28.00%	42.48%	23.36%	17.24%	25.00%	11.07%	24.14%	29.29%	25.85%	32.38%
	1.25	0.06	7.18	0.18	1.29	1.05	0.24	0.06	2.50	0.22	0.70	2.18	1.42
EPS in Rs	0.47	0.02	2.70	0.07	0.49	0.39	0.09	0.02	0.85	0.07	0.23	0.71	0.46
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	273	272	255	236	263	274	238	226	292	297	336	375
	254	246	234	219	253	254	218	198	267	284	314	350
Operating Profit	19	25	22	17	10	20	19	28	25	12	22	25
OPM %	7%	9%	8%	7%	4%	7%	8%	12%	8%	4%	7%	7%
	2	6	18	2	2	1	4	2	2	12	4	6
Interest	17	12	9	11	9	8	6	4	3	4	9	10
Depreciation	11	17	14	8	9	9	9	8	8	8	13	16
Profit before tax	-7	2	16	0	-6	4	8	17	15	12	5	6
Tax %	0%	0%	0%	0%	0%	0%	0%	-17%	28%	29%	16%	29%
	-7	2	16	0	-6	4	8	20	11	9	4	4
EPS in Rs	-3.91	1.20	8.87	0.06	-2.43	1.66	3.32	7.40	4.16	3.28	1.32	1.46
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	3%	7%	0%	0%	0%

Compounded Sales Growth
10 Years:	3%
5 Years:	10%
3 Years:	9%
TTM:	12%

Compounded Profit Growth
10 Years:	-10%
5 Years:	-6%
3 Years:	-26%
TTM:	22%

Stock Price CAGR
10 Years:	3%
5 Years:	12%
3 Years:	5%
1 Year:	-12%

Return on Equity
10 Years:	6%
5 Years:	6%
3 Years:	2%
Last Year:	3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	18	18	19	22	24	25	25	27	27	27	29	31
Reserves	88	99	73	61	51	57	65	88	99	107	121	129
	159	125	92	64	67	56	35	31	30	95	109	94
	46	50	40	44	46	46	37	34	35	56	65	59
Total Liabilities	311	293	223	191	187	184	162	179	190	285	324	314
	97	83	78	99	96	93	85	80	78	75	186	182
CWIP	3	5	3	0	3	2	0	0	8	72	0	0
Investments	27	27	53	9	9	9	9	9	10	21	21	21
	184	178	89	82	79	79	67	90	94	117	117	111
Total Assets	311	293	223	191	187	184	162	179	190	285	324	314

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	61	-5	56	25	16	20	26	18	13	10	12	33
	-5	6	-45	-20	-7	-4	3	-8	-10	-65	-34	-8
	-57	1	-14	-5	-9	-16	-28	-5	-8	60	16	-23
Net Cash Flow	-0	1	-2	-0	0	-1	1	5	-5	5	-6	1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	62	47	35	33	35	37	24	32	27	30	30	27
Inventory Days	60	76	72	108	72	68	94	127	98	101	117	88
Days Payable	38	42	59	81	70	68	60	67	44	53	56	39
Cash Conversion Cycle	84	81	48	60	36	37	58	92	81	77	91	77
Working Capital Days	57	94	20	30	27	23	35	68	72	68	79	71
ROCE %	6%	10%	15%	6%	2%	9%	9%	16%	12%	3%	6%	6%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	32.86%	32.86%	32.86%	32.86%	32.39%	32.39%	32.39%	29.64%	29.64%	32.71%	32.71%	32.71%
	0.11%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	8.48%	8.48%	8.12%	8.16%	8.30%
	9.40%	9.40%	9.40%	9.40%	9.27%	9.27%	9.27%	8.48%	8.41%	6.91%	6.49%	6.49%
	57.63%	57.71%	57.71%	57.72%	58.32%	58.32%	58.35%	53.39%	53.46%	52.26%	52.64%	52.50%
No. of Shareholders	25,608	25,661	25,229	24,909	24,616	24,146	23,685	24,010	24,521	25,924	25,935	25,418

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	30.65%	27.30%	26.47%	25.91%	32.86%	32.86%	32.86%	29.64%	32.71%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.35%	0.00%	8.48%	8.30%
	4.74%	14.80%	17.17%	17.18%	15.77%	9.41%	9.40%	8.48%	6.49%
	64.61%	57.90%	56.36%	56.91%	51.37%	57.38%	57.72%	53.39%	52.50%
No. of Shareholders	24,476	23,320	22,421	21,660	20,850	25,802	24,909	24,010	25,418

* 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