Login
Home
Charts
Search
Watchlist
Products

Pioneer Distilleries Ltd

PIONDIST·NSE
180.550.00%Thu, 5 Jan '23

Pioneer Distilleries Ltd

PIONDIST
NSE
180.55
0.00%
|Thu, 5 Jan '23
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
242Cr
Close
Close Price
180.55
Industry
Industry
Distilleries
PE
Price To Earnings
PS
Price To Sales
1.07
Revenue
Revenue
226Cr
Rev Gr TTM
Revenue Growth TTM
22.82%
PAT Gr TTM
PAT Growth TTM
22.19%

Quarterly Results

Standalone
Numbers
Percentage
QuarterDec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Revenue
RevenueCr
503933513251376455565956
Growth YoY
Revenue Growth YoY%
14.415.8-23.728.4-35.732.612.225.270.29.660.0-11.8
Expenses
ExpensesCr
445437534557426855536360
Operating Profit
Operating ProfitCr
6-16-4-2-13-5-5-4-13-4-3
OPM
OPM%
12.5-40.1-13.6-3.8-39.6-10.1-12.5-7.0-1.65.7-6.4-6.1
Other Income
Other IncomeCr
111111111111
Interest Expense
Interest ExpenseCr
8888888899910
Depreciation
DepreciationCr
121288898108899
PBT
PBTCr
-13-35-20-17-28-21-21-22-17-13-21-21
Tax
TaxCr
000000000000
PAT
PATCr
-13-35-20-17-28-21-21-22-17-13-21-21
Growth YoY
PAT Growth YoY%
-12.7-43.975.314.0-118.738.7-2.5-27.339.241.40.62.0
NPM
NPM%
-25.6-90.0-61.1-33.5-87.1-41.6-55.9-34.1-31.1-22.3-34.7-37.9
EPS
EPS
-9.5-26.0-15.0-12.8-20.9-16.0-15.4-16.3-12.7-9.4-15.3-15.9
QuarterDec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Revenue
RevenueCr
503933513251376455565956
Growth YoY
Revenue Growth YoY%
14.415.8-23.728.4-35.732.612.225.270.29.660.0-11.8
Expenses
ExpensesCr
445437534557426855536360
Operating Profit
Operating ProfitCr
6-16-4-2-13-5-5-4-13-4-3
OPM
OPM%
12.5-40.1-13.6-3.8-39.6-10.1-12.5-7.0-1.65.7-6.4-6.1
Other Income
Other IncomeCr
111111111111
Interest Expense
Interest ExpenseCr
8888888899910
Depreciation
DepreciationCr
121288898108899
PBT
PBTCr
-13-35-20-17-28-21-21-22-17-13-21-21
Tax
TaxCr
000000000000
PAT
PATCr
-13-35-20-17-28-21-21-22-17-13-21-21
Growth YoY
PAT Growth YoY%
-12.7-43.975.314.0-118.738.7-2.5-27.339.241.40.62.0
NPM
NPM%
-25.6-90.0-61.1-33.5-87.1-41.6-55.9-34.1-31.1-22.3-34.7-37.9
EPS
EPS
-9.5-26.0-15.0-12.8-20.9-16.0-15.4-16.3-12.7-9.4-15.3-15.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Revenue
RevenueCr
10314618219096135138172167212226
Growth
Revenue Growth%
41.524.74.4-49.239.82.624.0-2.426.522.8
Expenses
ExpensesCr
111137153109110144162183192218231
Operating Profit
Operating ProfitCr
-882981-13-9-23-12-24-7-5
OPM
OPM%
-8.15.815.842.8-13.9-6.5-17.0-6.8-14.5-3.2-2.1
Other Income
Other IncomeCr
10101717043333
Interest Expense
Interest ExpenseCr
1019392419232934323436
Depreciation
DepreciationCr
911242627374947333434
PBT
PBTCr
-27-21-3432-43102-97-89-87-72-71
Tax
TaxCr
10-1210-1332-3060000
PAT
PATCr
-28-21-2222-3070-67-149-87-72-71
Growth
PAT Growth%
23.6-1.6201.3-237.3332.7-195.8-122.442.016.922.2
NPM
NPM%
-27.0-14.6-11.911.6-31.251.9-48.5-87.0-51.7-34.0-31.5
EPS
EPS
-20.8-15.9-16.216.4-22.552.3-50.1-111.4-64.7-53.8-53.3
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Revenue
RevenueCr
10314618219096135138172167212226
Growth
Revenue Growth%
41.524.74.4-49.239.82.624.0-2.426.522.8
Expenses
ExpensesCr
111137153109110144162183192218231
Operating Profit
Operating ProfitCr
-882981-13-9-23-12-24-7-5
OPM
OPM%
-8.15.815.842.8-13.9-6.5-17.0-6.8-14.5-3.2-2.1
Other Income
Other IncomeCr
10101717043333
Interest Expense
Interest ExpenseCr
1019392419232934323436
Depreciation
DepreciationCr
911242627374947333434
PBT
PBTCr
-27-21-3432-43102-97-89-87-72-71
Tax
TaxCr
10-1210-1332-3060000
PAT
PATCr
-28-21-2222-3070-67-149-87-72-71
Growth
PAT Growth%
23.6-1.6201.3-237.3332.7-195.8-122.442.016.922.2
NPM
NPM%
-27.0-14.6-11.911.6-31.251.9-48.5-87.0-51.7-34.0-31.5
EPS
EPS
-20.8-15.9-16.216.4-22.552.3-50.1-111.4-64.7-53.8-53.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital
Equity CapitalCr
1313131313131313131313
Reserves
ReservesCr
-44-72-105-28-5812-55-204-291-363-405
Current Liabilities
Current LiabilitiesCr
129187235180295345389395432469474
Non Current Liabilities
Non Current LiabilitiesCr
194200205206214222230238247255260
Total Liabilities
Total LiabilitiesCr
293329349371463592577443401375343
Current Assets
Current AssetsCr
61669898922151531149611391
Non Current Assets
Non Current AssetsCr
231263251272372377423329305262252
Total Assets
Total AssetsCr
293329349371463592577443401375343
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital
Equity CapitalCr
1313131313131313131313
Reserves
ReservesCr
-44-72-105-28-5812-55-204-291-363-405
Current Liabilities
Current LiabilitiesCr
129187235180295345389395432469474
Non Current Liabilities
Non Current LiabilitiesCr
194200205206214222230238247255260
Total Liabilities
Total LiabilitiesCr
293329349371463592577443401375343
Current Assets
Current AssetsCr
61669898922151531149611391
Non Current Assets
Non Current AssetsCr
231263251272372377423329305262252
Total Assets
Total AssetsCr
293329349371463592577443401375343

Cash Flow

Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Operating Cash Flow
Operating Cash FlowCr
1058785135-14-9129524
Investing Cash Flow
Investing Cash FlowCr
-36-39-19-6-93-51-11-5-17-18
Financing Cash Flow
Financing Cash FlowCr
25-19-59-465865102-2411-6
Net Cash Flow
Net Cash FlowCr
-111-10000-10
Free Cash Flow
Free Cash FlowCr
-26205945-58-65-10224-126
CFO To PAT
CFO To PAT%
-35.1-273.4-360.0230.8-115.5-20.4135.5-19.6-6.1-33.7
CFO To EBITDA
CFO To EBITDA%
-117.1686.8270.962.3-259.0164.1387.4-249.6-21.6-359.4
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Operating Cash Flow
Operating Cash FlowCr
1058785135-14-9129524
Investing Cash Flow
Investing Cash FlowCr
-36-39-19-6-93-51-11-5-17-18
Financing Cash Flow
Financing Cash FlowCr
25-19-59-465865102-2411-6
Net Cash Flow
Net Cash FlowCr
-111-10000-10
Free Cash Flow
Free Cash FlowCr
-26205945-58-65-10224-126
CFO To PAT
CFO To PAT%
-35.1-273.4-360.0230.8-115.5-20.4135.5-19.6-6.1-33.7
CFO To EBITDA
CFO To EBITDA%
-117.1686.8270.962.3-259.0164.1387.4-249.6-21.6-359.4

Ratios

Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
778395173220226195123145233242
Price To Earnings
Price To Earnings
7.93.2
Price To Sales
Price To Sales
0.80.60.50.92.31.71.40.70.91.11.1
Price To Book
Price To Book
-2.5-1.4-1.0-11.9-4.98.8-4.7-0.7-0.5-0.7-0.6
EV To EBITDA
EV To EBITDA
-19.617.64.82.4-33.3-60.8-26.3-46.5-24.8-105.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
1.314.424.953.42.210.115.23.50.710.310.3
OPM
OPM%
-8.15.815.842.8-13.9-6.5-17.0-6.8-14.5-3.2-2.1
NPM
NPM%
-27.0-14.6-11.911.6-31.251.9-48.5-87.0-51.7-34.0-31.5
ROCE
ROCE%
-30.4-23.9-12.21,399.5-13.237.8-17.8-23.9-30.1-29.9-46.5
ROE
ROE%
91.036.623.6-149.667.1273.7161.178.331.220.618.2
ROA
ROA%
-9.5-6.5-6.25.9-6.511.8-11.6-33.7-21.6-19.2-20.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
778395173220226195123145233242
Price To Earnings
Price To Earnings
7.93.2
Price To Sales
Price To Sales
0.80.60.50.92.31.71.40.70.91.11.1
Price To Book
Price To Book
-2.5-1.4-1.0-11.9-4.98.8-4.7-0.7-0.5-0.7-0.6
EV To EBITDA
EV To EBITDA
-19.617.64.82.4-33.3-60.8-26.3-46.5-24.8-105.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
1.314.424.953.42.210.115.23.50.710.310.3
OPM
OPM%
-8.15.815.842.8-13.9-6.5-17.0-6.8-14.5-3.2-2.1
NPM
NPM%
-27.0-14.6-11.911.6-31.251.9-48.5-87.0-51.7-34.0-31.5
ROCE
ROCE%
-30.4-23.9-12.21,399.5-13.237.8-17.8-23.9-30.1-29.9-46.5
ROE
ROE%
91.036.623.6-149.667.1273.7161.178.331.220.618.2
ROA
ROA%
-9.5-6.5-6.25.9-6.511.8-11.6-33.7-21.6-19.2-20.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Pioneer Distilleries Ltd was the dedicated manufacturing arm of United Spirits Ltd - the company that actually made the alcohol, matured the malt spirit and bottled the brands before they ever reached a shop shelf. Incorporated in 1992 and acquired by United Spirits in 2011-12, it operated as a captive supplier under the Diageo group umbrella, running the group’s only integrated “grain-to-glass” distillery in Maharashtra. The recurring approach was simple: own one large, technically capable plant, run it as a tied manufacturer for a single dominant customer that bore all the commercial risk, and let the parent handle everything the consumer ever sees. # Business segments A single engine - a tied distillery and bottler that converted molasses and grain into spirits and filled bottles for its parent, United Spirits, under a manufacturing arrangement where the parent took the sales risk and the company earned a processing fee. ## 1. Contract distilling and bottling: the factory behind the brands **Pioneer Distilleries was not a branded spirits company - it was a manufacturing facility that produced bulk alcohol, matured malt spirit and bottled Indian Made Foreign Liquor exclusively for United Spirits, recording only bottling charges as its operating income.** - **One integrated site, four production lines** - the Balapur plant in Nanded, Maharashtra, housed a molasses-based Extra Neutral Alcohol line (100 kilolitres per day), a grain-based ENA line (60 KLPD), a fresh malt spirit plant (12 KLPD) and a bottling line capable of 2 lakh cases per month, making it the group’s only facility that handled raw-material processing, distillation, maturation and bottling under one roof. - **Paid for processing, not for product** - under the tie-up manufacturing arrangement with United Spirits, the company manufactured and supplied beverage alcohol on USL’s behalf; USL bore the inventory risk, set prices and dealt with customers, while Pioneer recorded only bottling charges as revenue on a net basis. - **Malt spirit was the exception** - a separate supply agreement signed in late 2020 allowed Pioneer to sell malt spirit directly to USL, including recovering evaporation losses during maturation from the parent, which gave the company a second, more margin-stable revenue stream beyond plain processing fees. - **By-products turned waste into cash** - the distillery also produced and sold Special Denatured Spirit, commercial grade Carbon-di-Oxide and Distillery Dry Grain Soluble (DDGS) as a by-product of the process, extracting value from what would otherwise be effluent. - **A structural tax disadvantage on molasses** - because molasses-based ENA fell outside the GST net while the raw material molasses itself was taxed under GST, the company could not claim input credit on its primary feedstock, permanently inflating its cost of operations relative to a fully GST-covered supply chain. # Group structure and partners **Pioneer Distilleries was a publicly listed subsidiary of United Spirits - itself part of the global Diageo group - until it was merged into its parent and dissolved in late 2022 to simplify the corporate structure and consolidate a loss-making asset.** - **Owned by the industry’s largest player** - United Spirits held 75% of Pioneer’s equity, having acquired the company in 2011-12; the ultimate parent was Diageo plc, the global spirits giant, making Pioneer an indirect subsidiary two steps removed from the London-listed group. - **Listed but not independent** - the company’s shares traded on the BSE and the National Stock Exchange, but with 98.29% of equity in dematerialised form and a single dominant shareholder, it functioned as a captive manufacturing unit rather than a standalone commercial enterprise. - **Merged to stop the losses** - by March 2021, accumulated losses had reached Rs 8,657 lakhs and net worth was fully eroded; the company relied on a letter of financial support from USL simply to continue as a going concern, which made amalgamation a matter of survival rather than strategy. - **The merger mechanics** - shareholders approved the scheme in October 2021 with 98.32% of votes in favour; the National Company Law Tribunal sanctioned it in November 2022 with an appointed date of 1 April 2021, and Pioneer shareholders received 10 USL shares for every 47 Pioneer shares held before the company was dissolved without winding up.

Documents — Pioneer Distilleries Ltd

  • Q2 FY2022 Quarterly Result (Sep 2021, PDF): https://www.stockscans.in/document/afkhprlx75rusdnm9wk6wd5t.pdf
  • Q3 FY2021 Quarterly Result (Dec 2020, PDF): https://www.stockscans.in/document/l2o11895pq522ytl2dswy1of.pdf
  • Q2 FY2021 Quarterly Result (Sep 2020, PDF): https://www.stockscans.in/document/pbo2v1iaxcxdiz5h2eh0k5k6.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/c14udm6zxe5sfct3czi8owyh.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/mey43jrb8rrtbpzz2dc6ly6d.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/qiczh7p510c6bkjcmglmzpym.pdf