PIONEER EMBROIDERIES
|
PIONEER EMBROIDERIES Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
| Equity - Issued | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Paid Up | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | ₹0.49 Cr | ₹1.47 Cr | ₹0.56 Cr | ₹0.67 Cr | - |
| Total Reserves | ₹124 Cr | ₹115 Cr | ₹102 Cr | ₹94 Cr | ₹83 Cr |
| Securities Premium | ₹53 Cr | ₹49 Cr | ₹40 Cr | ₹40 Cr | ₹40 Cr |
| Capital Reserves | - | - | - | - | - |
| Profit & Loss Account Balance | ₹67 Cr | ₹62 Cr | ₹58 Cr | ₹50 Cr | ₹39 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr |
| Reserve excluding Revaluation Reserve | ₹120 Cr | ₹111 Cr | ₹98 Cr | ₹90 Cr | ₹79 Cr |
| Revaluation reserve | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr | ₹3.64 Cr |
| Shareholder's Funds | ₹155 Cr | ₹146 Cr | ₹129 Cr | ₹121 Cr | ₹110 Cr |
| Minority Interest | ₹0.40 Cr | ₹0.43 Cr | ₹0.61 Cr | ₹0.84 Cr | ₹0.86 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹36 Cr | ₹53 Cr | ₹57 Cr | ₹5.19 Cr | ₹9.71 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹38 Cr | ₹48 Cr | ₹54 Cr | ₹12 Cr | ₹18 Cr |
| Term Loans - Institutions | ₹14 Cr | ₹22 Cr | ₹15 Cr | - | - |
| Other Secured | ₹-15 Cr | ₹-16 Cr | ₹-12 Cr | ₹-6.88 Cr | ₹-8.44 Cr |
| Unsecured Loans | ₹1.80 Cr | ₹1.80 Cr | ₹1.82 Cr | ₹1.82 Cr | ₹1.82 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹1.80 Cr | ₹1.80 Cr | ₹1.82 Cr | ₹1.82 Cr | ₹1.82 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹7.56 Cr | ₹5.73 Cr | ₹5.06 Cr | ₹1.59 Cr | ₹-2.72 Cr |
| Deferred Tax Assets | ₹5.64 Cr | ₹4.75 Cr | ₹3.30 Cr | ₹5.82 Cr | ₹9.35 Cr |
| Deferred Tax Liability | ₹13 Cr | ₹10 Cr | ₹8.35 Cr | ₹7.41 Cr | ₹6.64 Cr |
| Other Long Term Liabilities | ₹20 Cr | ₹17 Cr | ₹14 Cr | ₹3.11 Cr | ₹0.36 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹5.93 Cr | ₹5.37 Cr | ₹5.12 Cr | ₹4.99 Cr | ₹4.67 Cr |
| Total Non-Current Liabilities | ₹71 Cr | ₹83 Cr | ₹83 Cr | ₹17 Cr | ₹14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹25 Cr | ₹31 Cr | ₹27 Cr | ₹20 Cr | ₹22 Cr |
| Sundry Creditors | ₹25 Cr | ₹31 Cr | ₹27 Cr | ₹20 Cr | ₹22 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹36 Cr | ₹38 Cr | ₹32 Cr | ₹26 Cr | ₹28 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹1.06 Cr | ₹1.56 Cr | ₹1.14 Cr | ₹1.72 Cr | ₹1.32 Cr |
| Interest Accrued But Not Due | ₹0.08 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹35 Cr | ₹36 Cr | ₹30 Cr | ₹24 Cr | ₹26 Cr |
| Short Term Borrowings | ₹35 Cr | ₹34 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr |
| Secured ST Loans repayable on Demands | ₹31 Cr | ₹27 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr |
| Working Capital Loans- Sec | ₹31 Cr | ₹27 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-28 Cr | ₹-20 Cr | ₹-22 Cr | ₹-14 Cr | ₹-12 Cr |
| Short Term Provisions | ₹0.33 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.23 Cr | ₹0.14 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | - | - | - | - | - |
| Provision for post retirement benefits | - | - | - | - | ₹0.14 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.33 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.23 Cr | - |
| Total Current Liabilities | ₹95 Cr | ₹103 Cr | ₹81 Cr | ₹61 Cr | ₹61 Cr |
| Total Liabilities | ₹322 Cr | ₹332 Cr | ₹293 Cr | ₹199 Cr | ₹186 Cr |
| ASSETS | |||||
| Gross Block | ₹255 Cr | ₹251 Cr | ₹129 Cr | ₹125 Cr | ₹120 Cr |
| Less: Accumulated Depreciation | ₹73 Cr | ₹65 Cr | ₹54 Cr | ₹47 Cr | ₹40 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹182 Cr | ₹186 Cr | ₹75 Cr | ₹78 Cr | ₹80 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹0.17 Cr | - | ₹72 Cr | ₹7.81 Cr | - |
| Non Current Investments | ₹10 Cr | ₹11 Cr | ₹11 Cr | - | - |
| Long Term Investment | ₹10 Cr | ₹11 Cr | ₹11 Cr | - | - |
| Quoted | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr | - |
| Unquoted | ₹10 Cr | ₹11 Cr | ₹11 Cr | - | ₹0.18 Cr |
| Long Term Loans & Advances | ₹3.74 Cr | ₹2.76 Cr | ₹15 Cr | ₹4.76 Cr | ₹8.78 Cr |
| Other Non Current Assets | ₹0.87 Cr | ₹0.40 Cr | ₹1.45 Cr | ₹2.20 Cr | ₹0.47 Cr |
| Total Non-Current Assets | ₹197 Cr | ₹199 Cr | ₹174 Cr | ₹93 Cr | ₹89 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹0.98 Cr | ₹0.98 Cr | ₹1.33 Cr | ₹1.04 Cr | - |
| Quoted | - | - | ₹0.35 Cr | ₹0.05 Cr | - |
| Unquoted | ₹0.98 Cr | ₹0.98 Cr | ₹0.98 Cr | ₹0.98 Cr | - |
| Inventories | ₹58 Cr | ₹67 Cr | ₹54 Cr | ₹47 Cr | ₹43 Cr |
| Raw Materials | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹10 Cr | ₹16 Cr |
| Work-in Progress | ₹8.99 Cr | ₹13 Cr | ₹7.56 Cr | ₹7.19 Cr | ₹6.84 Cr |
| Finished Goods | ₹32 Cr | ₹34 Cr | ₹26 Cr | ₹20 Cr | ₹16 Cr |
| Packing Materials | ₹0.62 Cr | ₹0.72 Cr | ₹0.61 Cr | ₹0.66 Cr | ₹0.63 Cr |
| Stores  and Spare | ₹3.57 Cr | ₹3.54 Cr | ₹4.34 Cr | ₹2.47 Cr | ₹2.06 Cr |
| Other Inventory | ₹1.25 Cr | ₹3.29 Cr | ₹1.45 Cr | ₹6.98 Cr | ₹1.75 Cr |
| Sundry Debtors | ₹31 Cr | ₹30 Cr | ₹27 Cr | ₹25 Cr | ₹23 Cr |
| Debtors more than Six months | ₹8.91 Cr | ₹9.05 Cr | ₹6.99 Cr | ₹13 Cr | ₹15 Cr |
| Debtors Others | ₹25 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr | ₹19 Cr |
| Cash and Bank | ₹1.89 Cr | ₹1.58 Cr | ₹9.45 Cr | ₹1.37 Cr | ₹6.24 Cr |
| Cash in hand | ₹0.38 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.29 Cr | ₹0.31 Cr |
| Balances at Bank | ₹1.52 Cr | ₹1.44 Cr | ₹9.34 Cr | ₹1.08 Cr | ₹5.94 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹5.04 Cr | ₹2.75 Cr | ₹2.10 Cr | ₹2.61 Cr | ₹8.87 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.74 Cr | ₹2.01 Cr | ₹1.22 Cr | ₹1.53 Cr | ₹0.46 Cr |
| Other current_assets | ₹3.30 Cr | ₹0.75 Cr | ₹0.88 Cr | ₹1.08 Cr | ₹8.41 Cr |
| Short Term Loans and Advances | ₹20 Cr | ₹22 Cr | ₹18 Cr | ₹21 Cr | ₹15 Cr |
| Advances recoverable in cash or in kind | ₹14 Cr | ₹17 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr |
| Advance income tax and TDS | ₹1.36 Cr | ₹1.15 Cr | ₹1.57 Cr | ₹1.50 Cr | ₹1.00 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | ₹3.90 Cr | ₹3.53 Cr | ₹2.52 Cr | ₹3.36 Cr | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹0.38 Cr | ₹0.37 Cr | ₹0.39 Cr | ₹0.30 Cr | ₹0.28 Cr |
| Total Current Assets | ₹116 Cr | ₹125 Cr | ₹111 Cr | ₹98 Cr | ₹96 Cr |
| Net Current Assets (Including Current Investments) | ₹21 Cr | ₹22 Cr | ₹30 Cr | ₹37 Cr | ₹35 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹322 Cr | ₹332 Cr | ₹293 Cr | ₹199 Cr | ₹186 Cr |
| Contingent Liabilities | ₹2.68 Cr | ₹2.66 Cr | ₹2.37 Cr | ₹2.38 Cr | ₹3.00 Cr |
| Total Debt | ₹89 Cr | ₹106 Cr | ₹93 Cr | ₹28 Cr | ₹32 Cr |
| Book Value | - | 47.65 | 46.84 | 43.86 | 39.85 |
| Adjusted Book Value | 48.92 | 47.65 | 46.84 | 43.86 | 39.85 |
Compare Balance Sheet of peers of PIONEER EMBROIDERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PIONEER EMBROIDERIES | ₹106.0 Cr | -4.8% | -0.2% | -23.1% | Stock Analytics | |
| TRIDENT | ₹14,304.3 Cr | -2.6% | -1.2% | -17.4% | Stock Analytics | |
| SANATHAN TEXTILES | ₹4,156.9 Cr | -0.2% | -3.6% | NA | Stock Analytics | |
| FILATEX INDIA | ₹2,692.9 Cr | -4.6% | 18.1% | 6.7% | Stock Analytics | |
| NITIN SPINNERS | ₹1,718.1 Cr | -4.6% | -1.7% | -23.2% | 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 | -4.8% |
-0.2% |
-23.1% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses