Pioneer Distil [Merged] Key Ratios
NSE: PIONDIST | BSE: 531879
₹180.55
As on 05-Jan-2023IST
Market cap
₹242 Cr
Revenue (TTM)
₹226 Cr
P/E Ratio
--
P/B Ratio
-0.6
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -4.70 | -11.82 | 22.82 | 12.26 | -0.27 |
| EBIT | 4.30 | 14.69 | 37.77 | 11.89 | -191.72 |
| Net Profit | -4.10 | 2.02 | 22.19 | 13.94 | -212.92 |
| EPS | -4.10 | 2.02 | 22.19 | 13.94 | -212.92 |
| Book Value | -- | -- | -25.87 | -285.63 | -242.09 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Mar-22 | Mar-21 |
| EBIT-Margin
| -30.42 | -20.61 | -17.04 | -19.48 | -34.53 |
| Net Margin
| -55.71 | -38.23 | -31.13 | -33.49 | -50.69 |
| Return on equity
| 0.00 | 0.00 | -- | 0.00 | 0.00 |
| Return on Capital
| -22.94 | -7.91 | -- | -24.72 | -26.17 |
| Return on Assets
| -23.38 | -13.65 | -20.17 | -18.56 | -20.53 |
| Debt to Equity (x)
| -- | -- | -0.35 | -1.36 | -1.65 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
-24.72
|
-26.17
|
-17.92
|
-18.90
|
|
Peer Median
|
--
|
21.54
|
20.07
|
19.82
|
19.97
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
16.34
|
21.54
|
16.67
|
16.42
|
18.76
|
ROA
-20.17
Lower than Peers by 31.42
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-20.17
|
-18.56
|
-20.53
|
-31.05
|
-12.29
|
|
Peer Median
|
11.25
|
15.05
|
12.78
|
8.18
|
7.84
|
EBIT Margin
-17.04
Lower than Peers by 23.10
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-17.04
|
-19.48
|
-34.53
|
-37.23
|
-52.09
|
|
Peer Median
|
6.05
|
4.45
|
4.98
|
3.88
|
4.60
|
Net Margin
-31.13
Lower than Peers by 36.79
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-31.13
|
-33.49
|
-50.69
|
-82.94
|
-46.99
|
|
Peer Median
|
5.66
|
11.54
|
11.24
|
7.98
|
7.39
|
Cash Profit Margin
--
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
-17.76
|
-31.92
|
-59.63
|
-13.35
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
22.82
Higher than Peers by 9.73
Year on year growth in net sales
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
22.82
|
26.46
|
-2.41
|
23.96
|
-54.14
|
|
Peer Median
|
13.09
|
27.80
|
28.06
|
-10.68
|
--
|
EBIT Growth
37.77
Lower than Peers by 3.10
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
37.77
|
28.66
|
9.49
|
11.39
|
-159.31
|
|
Peer Median
|
40.87
|
-23.33
|
96.88
|
-21.36
|
--
|
Net Profit Growth
22.19
Higher than Peers by 5.91
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
22.19
|
16.88
|
41.97
|
-122.41
|
-195.81
|
|
Peer Median
|
16.28
|
-11.00
|
82.49
|
-15.11
|
--
|
EPS Growth
22.19
Lower than Peers by 17.09
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
22.19
|
16.88
|
41.97
|
-122.41
|
-195.81
|
|
Peer Median
|
39.28
|
-13.89
|
82.50
|
-16.12
|
--
|
Book Value Growth
--
--
Year on year growth in book value per share
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
-25.87
|
-45.86
|
-357.30
|
-263.05
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
-0.35
Lower than Peers by 0.50
Total debt / Net worth
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-0.35
|
-1.36
|
-1.65
|
-2.23
|
-10.24
|
|
Peer Median
|
0.15
|
0.04
|
0.10
|
0.15
|
0.22
|
Short term debt to equity ratio
--
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
-0.97
|
-1.15
|
-1.49
|
-6.75
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
0.19
Lower than Peers by 1.44
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
0.19
|
0.24
|
0.22
|
0.29
|
0.39
|
|
Peer Median
|
1.63
|
1.64
|
1.35
|
1.47
|
1.21
|
Quick Ratio
0.06
Lower than Peers by 0.90
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
0.06
|
0.07
|
0.06
|
0.06
|
0.25
|
|
Peer Median
|
0.96
|
1.04
|
1.03
|
1.01
|
0.81
|
Interest Coverage
-0.99
Lower than Peers by 8.14
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-0.99
|
-1.13
|
-1.69
|
-1.65
|
-2.31
|
|
Peer Median
|
7.14
|
88.10
|
14.27
|
9.73
|
11.07
|
Operating Efficiency
Debtors to sales
0.00
Lower than Peers by 13.07
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
0.00
|
--
|
--
|
0.01
|
0.08
|
|
Peer Median
|
13.07
|
4.98
|
6.37
|
7.77
|
6.97
|
Asset Turnover
0.64
Lower than Peers by 1.18
Sales / Average Total Assets
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
0.64
|
0.55
|
0.40
|
0.36
|
0.25
|
|
Peer Median
|
1.82
|
2.15
|
2.49
|
2.64
|
5.18
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
--
|
--
|
0.13
|
0.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
129.63
|
176.90
|
158.48
|
129.96
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
49.72
|
49.57
|
33.25
|
44.95
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
79.91
|
127.33
|
125.35
|
85.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
43.41
|
13.44
|
38.92
|
19.63
|
11.98
|
Price / Book Value
-0.62
Lower than Peers by 5.10
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-0.62
|
-0.67
|
-0.52
|
-0.65
|
-4.69
|
|
Peer Median
|
4.48
|
2.25
|
7.02
|
2.30
|
2.02
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
0.19
|
0.23
|
0.18
|
0.31
|
0.19
|
EV/EBITDA
-386.67
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
-386.67
|
-190.33
|
-28.34
|
-63.50
|
-32.54
|
|
Peer Median
|
--
|
10.22
|
33.87
|
16.54
|
11.10
|
Market Cap
242
Lower than Peers by 5,858
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Mar-22
|
Mar-21
|
Mar-20
|
Mar-19
|
|---|---|---|---|---|---|
|
Pioneer Distil [Merged]
|
242
|
233
|
145
|
123
|
195
|
|
Peer Median
|
6,100
|
1,141
|
2,607
|
844
|
616
|