PIONEER EMBROIDERIES
|
PIONEER EMBROIDERIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹336 Cr | ₹297 Cr | ₹292 Cr | ₹226 Cr | ₹238 Cr |
| Sales | ₹334 Cr | ₹295 Cr | ₹291 Cr | ₹225 Cr | ₹238 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.85 Cr | ₹1.76 Cr | ₹1.41 Cr | ₹1.19 Cr | ₹0.51 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹336 Cr | ₹297 Cr | ₹292 Cr | ₹226 Cr | ₹238 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹-0.97 Cr | ₹-9.12 Cr | ₹2.28 Cr | ₹0.79 Cr |
| Raw Material Consumed | ₹216 Cr | ₹182 Cr | ₹173 Cr | ₹112 Cr | ₹133 Cr |
| Opening Raw Materials | ₹14 Cr | ₹10 Cr | ₹16 Cr | ₹8.46 Cr | ₹5.83 Cr |
| Purchases Raw Materials | ₹213 Cr | ₹184 Cr | ₹163 Cr | ₹119 Cr | ₹133 Cr |
| Closing Raw Materials | ₹13 Cr | ₹14 Cr | ₹10 Cr | ₹16 Cr | ₹8.46 Cr |
| Other Direct Purchases / Brought in cost | ₹1.90 Cr | ₹1.95 Cr | ₹3.90 Cr | ₹0.87 Cr | ₹2.47 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹27 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr |
| Electricity & Power | ₹27 Cr | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹38 Cr | ₹34 Cr | ₹35 Cr | ₹29 Cr | ₹32 Cr |
| Salaries, Wages & Bonus | ₹36 Cr | ₹32 Cr | ₹32 Cr | ₹27 Cr | ₹30 Cr |
| Contributions to EPF & Pension Funds | ₹1.68 Cr | ₹1.36 Cr | ₹1.36 Cr | ₹1.10 Cr | ₹1.08 Cr |
| Workmen and Staff Welfare Expenses | ₹0.81 Cr | ₹0.83 Cr | ₹0.72 Cr | ₹0.59 Cr | ₹0.71 Cr |
| Other Employees Cost | - | ₹-0.11 Cr | ₹0.67 Cr | ₹0.55 Cr | - |
| Other Manufacturing Expenses | ₹29 Cr | ₹28 Cr | ₹29 Cr | ₹22 Cr | ₹21 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.48 Cr | ₹7.87 Cr | ₹6.05 Cr | ₹3.25 Cr | ₹3.27 Cr |
| Repairs and Maintenance | ₹2.01 Cr | ₹2.01 Cr | ₹1.86 Cr | ₹1.45 Cr | ₹1.44 Cr |
| Packing Material Consumed | ₹15 Cr | ₹13 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| Other Mfg Exp | ₹6.37 Cr | ₹5.56 Cr | ₹5.14 Cr | ₹4.20 Cr | ₹4.25 Cr |
| General and Administration Expenses | ₹2.51 Cr | ₹2.32 Cr | ₹2.22 Cr | ₹1.97 Cr | ₹2.02 Cr |
| Rent , Rates & Taxes | ₹0.66 Cr | ₹0.69 Cr | ₹0.46 Cr | ₹0.55 Cr | ₹0.57 Cr |
| Insurance | ₹0.60 Cr | ₹0.54 Cr | ₹0.52 Cr | ₹0.47 Cr | ₹0.47 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.04 Cr | ₹0.94 Cr | ₹1.09 Cr | ₹0.80 Cr | ₹0.84 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.21 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr |
| Selling and Distribution Expenses | ₹9.65 Cr | ₹12 Cr | ₹12 Cr | ₹9.42 Cr | ₹7.87 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹9.65 Cr | ₹12 Cr | ₹12 Cr | ₹9.42 Cr | ₹7.87 Cr |
| Miscellaneous Expenses | ₹7.49 Cr | ₹7.43 Cr | ₹5.61 Cr | ₹4.38 Cr | ₹4.65 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.16 Cr | ₹0.46 Cr | ₹0.17 Cr | ₹0.43 Cr | ₹0.23 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.19 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.33 Cr | ₹6.98 Cr | ₹5.44 Cr | ₹3.95 Cr | ₹4.23 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹314 Cr | ₹285 Cr | ₹267 Cr | ₹199 Cr | ₹219 Cr |
| Operating Profit (Excl OI) | ₹22 Cr | ₹12 Cr | ₹25 Cr | ₹27 Cr | ₹19 Cr |
| Other Income | ₹3.98 Cr | ₹3.12 Cr | ₹1.75 Cr | ₹1.87 Cr | ₹1.92 Cr |
| Interest Received | ₹0.62 Cr | ₹0.35 Cr | ₹0.52 Cr | ₹0.19 Cr | ₹0.18 Cr |
| Dividend Received | ₹0.02 Cr | ₹0.01 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.22 Cr | ₹1.15 Cr | ₹0.15 Cr | ₹0.03 Cr | - |
| Profits on sale of Investments | - | ₹0.03 Cr | ₹0.01 Cr | - | - |
| Provision Written Back | ₹2.23 Cr | - | - | - | ₹0.44 Cr |
| Foreign Exchange Gains | ₹0.66 Cr | ₹1.07 Cr | ₹0.64 Cr | ₹0.57 Cr | ₹0.62 Cr |
| Others | ₹0.23 Cr | ₹0.51 Cr | ₹0.42 Cr | ₹1.08 Cr | ₹0.67 Cr |
| Operating Profit | ₹26 Cr | ₹15 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr |
| Interest | ₹9.26 Cr | ₹3.64 Cr | ₹3.20 Cr | ₹4.47 Cr | ₹6.14 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.71 Cr | ₹0.33 Cr | ₹0.28 Cr | ₹0.31 Cr | ₹0.28 Cr |
| Other Interest | ₹8.55 Cr | ₹3.31 Cr | ₹2.93 Cr | ₹4.16 Cr | ₹5.86 Cr |
| PBDT | ₹17 Cr | ₹11 Cr | ₹23 Cr | ₹24 Cr | ₹15 Cr |
| Depreciation | ₹13 Cr | ₹8.46 Cr | ₹8.08 Cr | ₹8.16 Cr | ₹8.95 Cr |
| Profit Before Taxation & Exceptional Items | ₹4.27 Cr | ₹2.78 Cr | ₹15 Cr | ₹16 Cr | ₹5.86 Cr |
| Exceptional Income / Expenses | - | ₹9.12 Cr | - | - | ₹2.19 Cr |
| Profit Before Tax | ₹4.25 Cr | ₹12 Cr | ₹15 Cr | ₹16 Cr | ₹8.05 Cr |
| Provision for Tax | ₹0.70 Cr | ₹3.63 Cr | ₹4.20 Cr | ₹-2.86 Cr | - |
| Current Income Tax | - | ₹0.24 Cr | - | - | - |
| Deferred Tax | ₹0.55 Cr | ₹3.37 Cr | ₹4.20 Cr | ₹-2.86 Cr | - |
| Other taxes | ₹0.16 Cr | ₹0.02 Cr | - | - | - |
| Profit After Tax | ₹3.55 Cr | ₹8.26 Cr | ₹11 Cr | ₹19 Cr | ₹8.05 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.17 Cr | ₹0.23 Cr | ₹0.02 Cr | ₹0.49 Cr | ₹0.16 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹3.72 Cr | ₹8.50 Cr | ₹11 Cr | ₹19 Cr | ₹8.21 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹58 Cr | ₹50 Cr | ₹39 Cr | ₹20 Cr | ₹11 Cr |
| Appropriations | ₹62 Cr | ₹59 Cr | ₹50 Cr | ₹39 Cr | ₹19 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.33 Cr | ₹0.55 Cr | ₹0.38 Cr | ₹-0.36 Cr | ₹-0.56 Cr |
| Equity Dividend % | - | - | ₹3.00 | ₹2.50 | - |
| Earnings Per Share | ₹1.26 | ₹3.19 | ₹4.15 | ₹7.24 | ₹3.29 |
| Adjusted EPS | ₹1.26 | ₹3.19 | ₹4.15 | ₹7.24 | ₹3.29 |
Compare Income Statement of peers of PIONEER EMBROIDERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PIONEER EMBROIDERIES | ₹106.0 Cr | -3.8% | -7% | -27.6% | Stock Analytics | |
| TRIDENT | ₹14,778.3 Cr | 0.9% | 1.1% | -13.9% | Stock Analytics | |
| SANATHAN TEXTILES | ₹4,110.5 Cr | -0.5% | -2.1% | NA | Stock Analytics | |
| FILATEX INDIA | ₹2,857.1 Cr | 15.2% | 24.4% | 15.2% | Stock Analytics | |
| NITIN SPINNERS | ₹1,883.1 Cr | 1.1% | 1.3% | -13.4% | Stock Analytics | |
| JAYBHARAT TEXTILES & REAL ESTATE | ₹992.3 Cr | 2.5% | -7.4% | NA | Stock Analytics | |
PIONEER EMBROIDERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PIONEER EMBROIDERIES | -3.8% |
-7% |
-27.6% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses