Home > Income Statement > PIONEER EMBROIDERIES

PIONEER EMBROIDERIES
Income Statement

COMMUNITY POLL
for PIONEER EMBROIDERIES
Please provide your vote to see the results

PIONEER EMBROIDERIES Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
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 ₹129.4 Cr -1.1% -2.3% -13.8% Stock Analytics
TRIDENT ₹16,057.4 Cr 1% 7.8% -16.1% Stock Analytics
SANATHAN TEXTILES ₹4,668.8 Cr 3.1% 22.8% NA Stock Analytics
FILATEX INDIA ₹2,605.4 Cr -0.1% 15.9% -1% Stock Analytics
NITIN SPINNERS ₹2,182.7 Cr 1.5% 3.1% -2.4% Stock Analytics
JAYBHARAT TEXTILES & REAL ESTATE ₹968.2 Cr 0.1% -3.5% NA Stock Analytics


PIONEER EMBROIDERIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PIONEER EMBROIDERIES

-1.1%

-2.3%

-13.8%

SENSEX

-0.9%

0.4%

1.4%


You may also like the below Video Courses