Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Marvel Decor
Join Channel
Consolidated Standalone

Marvel Decor

₹117 0 | 0%

WEBSITE BSE:0 NSE : 17 May, 00:00

Market Cap ₹199 Cr.

Stock P/E 0.0

P/B 4.3

Current Price ₹117

Book Value ₹ 27.4

Face Value 10

52W High ₹118

Dividend Yield 0%

52W Low ₹ 29

Edit Ratio

Marvel Decor Research see more...

Overview Inc. Year: 1996Industry: Ceramics/Marble/Granite/Sanitaryware

Marvel Decor Ltd manufactures and resources window overlaying fashion blinds and additives to window covering blind agencies in India and across the world. The organisation offers roller, aric, patricia, colby, luzon, grayson, wood venetian, dorren, panel, roman, skylight, printed, sierra, eton, meliso, vertical, and bamboo blinds. It operates under the Marvel and Callistus logo names. As of March 31, 2021, the employer operated a community of approximately 350 galleries and 650 dealers in 245 cities of 25 states in India. The agency was previously called Accumax Interior Products Pvt Ltd. Marvel Decor Ltd incorporated in 1996 and is based in Jamnagar, India.

Read More..

Marvel Decor Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Marvel Decor Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Marvel Decor Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 32 26 30 28 41 50
Other Income 0 1 1 1 2 3
Total Income 32 27 30 29 43 52
Total Expenditure 24 20 25 25 37 46
Operating Profit 8 7 5 4 5 6
Interest 2 0 1 1 2 2
Depreciation 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 4 5 2 0 2 3
Provision for Tax 1 1 1 0 0 0
Profit After Tax 3 4 1 0 2 2
Adjustments 0 0 0 0 -0 0
Profit After Adjustments 3 4 1 0 1 2
Adjusted Earnings Per Share 1.8 2.1 0.7 0.1 0.9 1.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 22% 19% 9% 0%
Operating Profit CAGR 20% 6% -6% 0%
PAT CAGR 0% 26% -8% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 208% 66% 35% NA%
ROE Average 5% 3% 4% 4%
ROCE Average 7% 5% 7% 8%

Marvel Decor Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 40 43 44 44 45 48
Minority's Interest 0 1 2 1 1 0
Borrowings 2 1 2 3 2 1
Other Non-Current Liabilities 1 1 1 1 1 1
Total Current Liabilities 7 13 18 15 18 22
Total Liabilities 50 59 66 64 66 71
Fixed Assets 13 15 18 16 16 16
Other Non-Current Assets 0 1 2 2 3 3
Total Current Assets 37 42 46 45 47 52
Total Assets 50 59 66 64 66 71

Marvel Decor Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 0 9 1 0 1 0
Cash Flow from Operating Activities 0 -7 3 3 2 -1
Cash Flow from Investing Activities 0 -5 -5 -1 -3 -1
Cash Flow from Financing Activities 0 0 1 -1 -0 2
Net Cash Inflow / Outflow 0 -11 -1 1 -1 0
Closing Cash & Cash Equivalent 0 -3 0 1 0 0

Marvel Decor Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 1.82 2.06 0.69 0.06 0.87 1.33
CEPS(Rs) 2.89 3.21 1.77 1.3 2.07 2.44
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 23.24 24.58 25.27 25.34 26.12 27.42
Core EBITDA Margin(%) 24.86 19.07 11.77 8.43 7.49 5.5
EBIT Margin(%) 19.77 15.5 7.99 4.45 6.73 7.03
Pre Tax Margin(%) 13.08 14.23 4.51 0.67 3.59 4.43
PAT Margin (%) 9.64 10.13 2.01 0.22 3.14 3.89
Cash Profit Margin (%) 15.28 15.81 8.42 6.87 7.11 7.16
ROA(%) 6.25 6.46 1.15 0.11 2.4 3.27
ROE(%) 7.84 8.59 1.69 0.17 3.56 4.95
ROCE(%) 15.21 12.07 5.65 2.64 6.09 7.02
Receivable days 71.46 58.37 55.88 65.43 40.27 42.9
Inventory Days 222.12 273.99 344.66 406.19 276.96 251.87
Payable days 141.97 391.75 176 198.09 151.94 138.75
PER(x) 31.01 14.36 29.18 358.89 34.97 30.18
Price/Book(x) 2.43 1.2 0.79 0.87 1.17 1.46
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 2.81 2.07 1.53 1.7 1.52 1.64
EV/Core EBITDA(x) 10.99 7.41 8.76 13.21 11.81 13.65
Net Sales Growth(%) 0 -18.38 12.85 -5.78 48.05 20.49
EBIT Growth(%) 0 -15.93 -46.69 -49.77 133.14 21.94
PAT Growth(%) 0 12.7 -79.53 -90.03 2087.07 44.48
EPS Growth(%) 0 12.7 -66.65 -91.06 1322.84 51.95
Debt/Equity(x) 0.06 0.12 0.26 0.26 0.25 0.3
Current Ratio(x) 5.03 3.24 2.52 2.97 2.58 2.42
Quick Ratio(x) 2.34 0.74 0.59 0.53 0.43 0.51
Interest Cover(x) 2.96 12.17 2.29 1.18 2.14 2.7
Total Debt/Mcap(x) 0.02 0.1 0.33 0.3 0.21 0.2

Marvel Decor Shareholding Pattern

# Sep 2019 Mar 2020 Sep 2020 Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023 Mar 2024
Promoter 72.91 72.91 72.91 72.91 72.91 72.91 72.91 72.91 72.91 72.91
FII 0 0 0 0 0 0 0 0 0 0
DII 1.43 0 0 0 0 0 0 0 0 0
Public 25.66 27.09 27.09 27.09 27.09 27.09 27.09 27.09 27.09 27.09
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 151.94 to 138.75days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Stock is trading at 4.3 times its book value.
  • The company has delivered a poor profit growth of -7% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Marvel Decor News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!