WEBSITE BSE:0 NSE: Inc. Year: 1996 Industry: Household & Personal Products My Bucket: Add Stock
Last updated: 15:41
No Notes Added Yet
1. Business Overview
Marvel Decor Ltd. (MDL) is an Indian company operating in the Household & Personal Products sector, with a specific focus indicated by "Decor" in its name. It is likely engaged in the manufacturing, distribution, and sale of various decorative household items and related products. This could include a range of items such as wall coverings, floorings (e.g., laminates, PVC flooring), decorative panels, home textiles, decorative accessories, or other materials used for interior decoration and home improvement. The core business model involves producing these items and distributing them through various channels, which may include direct sales to retailers, project developers (B2B), or potentially even direct-to-consumer (B2C) sales through its own stores or e-commerce platforms. The company makes money by selling its decor products to its customer base.
2. Key Segments / Revenue Mix
Without specific financial data, the exact revenue mix is not available. However, based on the company's name and sector, potential key segments could include:
Wall Decor: Wallpapers, decorative panels, wall stickers.
Floor Decor: Laminate flooring, PVC flooring, decorative tiles.
Home Furnishings & Accessories: Decorative textiles, small decor items.
Building Materials: Decorative laminates for furniture or surfaces.
Specific contribution percentages for these segments are not publicly available.
3. Industry & Positioning
The Indian household decor and home improvement industry is a rapidly growing but highly fragmented market. It comprises a mix of organized and unorganized players, local manufacturers, importers, and large multinational brands. Growth is driven by rising disposable incomes, urbanization, increasing aspirations for modern living spaces, and a growing real estate sector. Marvel Decor Ltd. likely positions itself within this competitive landscape, potentially targeting specific price points (economy, mid-range, premium) or geographical regions. Its positioning relative to larger, more established players would depend on its brand strength, distribution reach, product innovation, and cost competitiveness. It likely competes with both specialized decor companies and broader building material manufacturers.
4. Competitive Advantage (Moat)
For a company like Marvel Decor Ltd. in a competitive sector, potential competitive advantages (moats) could include:
Brand Recognition: If the company has built a recognizable and trusted brand name among consumers or B2B clients for its quality or design.
Distribution Network: An extensive and efficient distribution network across India that ensures product availability and timely delivery.
Cost Efficiency: Achieving economies of scale in manufacturing or supply chain management to offer competitive pricing.
Design & Innovation: Ability to consistently introduce new and trendy designs that cater to evolving consumer tastes.
Customer Relationships: Strong relationships with retailers, interior designers, and project developers.
Without specific details, the existence and strength of a durable moat for MDL would need further investigation, as many companies in this sector face significant challenges in establishing long-term, defensible advantages beyond operational efficiency.
5. Growth Drivers
Key factors that can drive growth for Marvel Decor Ltd. over the next 3-5 years include:
Urbanization & Housing Growth: Continued growth in residential and commercial construction, driving demand for interior decor products.
Rising Disposable Incomes: Increased consumer spending on home aesthetics and renovation.
Shift to Organized Retail: Consumers moving from unorganized local markets to branded and organized decor solutions.
E-commerce Penetration: Expanding reach and sales through online platforms, catering to a wider customer base.
Changing Lifestyles & Aspirations: Growing desire for modern, well-designed homes and frequent home makeovers.
Government Initiatives: Policies promoting housing for all and infrastructure development.
6. Risks
Intense Competition: High competition from both domestic and international players, including unorganized sector.
Raw Material Price Volatility: Fluctuations in the cost of key raw materials (e.g., wood pulp, chemicals, plastics) impacting manufacturing costs and margins.
Economic Downturn / Real Estate Cyclicality: A slowdown in the economy or real estate market can directly impact demand for decor products.
Changing Consumer Preferences: Rapid shifts in design trends and consumer tastes can render existing product lines obsolete.
Supply Chain Disruptions: Geopolitical events or natural calamities can disrupt raw material sourcing and product distribution.
Import Competition: Cheaper imports from other countries can put pressure on pricing and market share.
7. Management & Ownership
As is common with many Indian companies, Marvel Decor Ltd. is likely promoter-driven, with the founding family or individuals holding a significant stake and playing a key role in management. Specific details about the quality of independent directors, professional management, or board oversight are not available without further corporate governance reports. Ownership would typically involve the promoter group as the largest shareholder, alongside institutional investors and the public holding a free float.
8. Outlook
Marvel Decor Ltd. operates in a sector poised for long-term growth in India, driven by robust macro trends like urbanization, increasing disposable incomes, and a growing emphasis on home aesthetics. The company has the potential to capitalize on these tailwinds, especially if it can effectively expand its product portfolio, strengthen its brand, and enhance its distribution network. However, the outlook is balanced by the challenges of a highly competitive and fragmented market, susceptibility to raw material price volatility, and the cyclical nature of the real estate industry. Sustained success will depend on its ability to innovate, manage costs efficiently, and adapt to evolving consumer preferences while navigating an intense competitive landscape.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹90 Cr.
Stock P/E 23.7
P/B 1.4
Current Price ₹51
Book Value ₹ 35.3
Face Value 10
52W High ₹105
Dividend Yield 0%
52W Low ₹ 43
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 32 | 26 | 30 | 28 | 41 | 50 | 53 | 63 | |
| Other Income | 0 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | |
| Total Income | 32 | 27 | 30 | 29 | 43 | 52 | 54 | 64 | |
| Total Expenditure | 24 | 20 | 25 | 25 | 37 | 46 | 47 | 57 | |
| Operating Profit | 8 | 7 | 5 | 4 | 5 | 6 | 7 | 7 | |
| Interest | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 4 | 5 | 2 | 0 | 2 | 3 | 4 | 4 | |
| Provision for Tax | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Tax | 3 | 4 | 1 | 0 | 2 | 2 | 3 | 4 | |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | |
| Profit After Adjustments | 3 | 4 | 1 | 0 | 1 | 2 | 3 | 4 | |
| Adjusted Earnings Per Share | 1.8 | 2.1 | 0.7 | 0.1 | 0.9 | 1.3 | 1.9 | 2.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 15% | 16% | 0% |
| Operating Profit CAGR | 0% | 12% | 7% | 0% |
| PAT CAGR | 33% | 26% | 32% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -47% | 10% | 14% | NA% |
| ROE Average | 7% | 6% | 4% | 5% |
| ROCE Average | 8% | 8% | 6% | 8% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 40 | 43 | 44 | 44 | 45 | 48 | 51 | 63 |
| Minority's Interest | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| Borrowings | 2 | 1 | 2 | 3 | 2 | 1 | 1 | 1 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Current Liabilities | 7 | 13 | 18 | 15 | 18 | 22 | 24 | 26 |
| Total Liabilities | 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 |
| Fixed Assets | 13 | 15 | 18 | 16 | 16 | 16 | 15 | 17 |
| Other Non-Current Assets | 0 | 1 | 2 | 2 | 3 | 4 | 3 | 3 |
| Total Current Assets | 37 | 42 | 46 | 45 | 47 | 52 | 59 | 70 |
| Total Assets | 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 9 | 1 | 0 | 1 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 0 | -7 | 3 | 3 | 2 | -1 | -0 | -5 |
| Cash Flow from Investing Activities | 0 | -5 | -5 | -1 | -3 | -1 | 0 | -4 |
| Cash Flow from Financing Activities | 0 | 0 | 1 | -1 | -0 | 2 | 0 | 9 |
| Net Cash Inflow / Outflow | 0 | -11 | -1 | 1 | -1 | 0 | 0 | 1 |
| Closing Cash & Cash Equivalent | 0 | -3 | 0 | 1 | 0 | 0 | 0 | 1 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.82 | 2.06 | 0.69 | 0.06 | 0.87 | 1.33 | 1.89 | 2.16 |
| CEPS(Rs) | 2.89 | 3.21 | 1.77 | 1.3 | 2.07 | 2.44 | 2.89 | 3.12 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 23.24 | 24.58 | 25.27 | 25.34 | 26.12 | 27.93 | 29.79 | 35.3 |
| Core EBITDA Margin(%) | 24.86 | 19.07 | 11.77 | 8.43 | 7.49 | 5.51 | 11.49 | 10.02 |
| EBIT Margin(%) | 19.77 | 15.5 | 7.99 | 4.45 | 6.73 | 7.03 | 9.68 | 9.11 |
| Pre Tax Margin(%) | 13.08 | 14.23 | 4.51 | 0.67 | 3.59 | 4.43 | 6.72 | 6.69 |
| PAT Margin (%) | 9.64 | 10.13 | 2.01 | 0.22 | 3.14 | 3.89 | 6.02 | 6.06 |
| Cash Profit Margin (%) | 15.28 | 15.81 | 8.42 | 6.87 | 7.11 | 7.16 | 9.23 | 8.78 |
| ROA(%) | 6.25 | 6.46 | 1.15 | 0.11 | 2.4 | 3.28 | 4.36 | 4.59 |
| ROE(%) | 7.84 | 8.59 | 1.69 | 0.17 | 3.56 | 4.9 | 6.54 | 6.74 |
| ROCE(%) | 15.21 | 12.07 | 5.65 | 2.64 | 6.09 | 6.97 | 8.18 | 8.02 |
| Receivable days | 71.46 | 58.37 | 55.88 | 65.43 | 40.27 | 42.9 | 62.18 | 67.3 |
| Inventory Days | 222.12 | 273.99 | 344.66 | 406.19 | 276.96 | 251.87 | 297.1 | 279.55 |
| Payable days | 141.97 | 391.75 | 176 | 198.09 | 151.94 | 138.75 | 146.7 | 130.82 |
| PER(x) | 31.01 | 14.36 | 29.18 | 358.89 | 34.97 | 30.18 | 47.65 | 42.89 |
| Price/Book(x) | 2.43 | 1.2 | 0.79 | 0.87 | 1.17 | 1.43 | 3.02 | 2.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.81 | 2.07 | 1.53 | 1.7 | 1.52 | 1.64 | 3.13 | 2.83 |
| EV/Core EBITDA(x) | 10.99 | 7.41 | 8.76 | 13.21 | 11.81 | 13.65 | 24.28 | 23.91 |
| Net Sales Growth(%) | 0 | -18.38 | 12.85 | -5.78 | 48.05 | 20.49 | 7.58 | 18.11 |
| EBIT Growth(%) | 0 | -15.93 | -46.69 | -49.77 | 133.14 | 21.94 | 26.74 | 11.16 |
| PAT Growth(%) | 0 | 12.7 | -79.53 | -90.03 | 2087.07 | 44.49 | 42.52 | 18.8 |
| EPS Growth(%) | 0 | 12.7 | -66.65 | -91.06 | 1322.84 | 51.95 | 42.52 | 14.11 |
| Debt/Equity(x) | 0.06 | 0.12 | 0.26 | 0.26 | 0.25 | 0.29 | 0.28 | 0.25 |
| Current Ratio(x) | 5.03 | 3.24 | 2.52 | 2.97 | 2.58 | 2.42 | 2.48 | 2.67 |
| Quick Ratio(x) | 2.34 | 0.74 | 0.59 | 0.53 | 0.43 | 0.51 | 0.56 | 0.73 |
| Interest Cover(x) | 2.96 | 12.17 | 2.29 | 1.18 | 2.14 | 2.7 | 3.28 | 3.76 |
| Total Debt/Mcap(x) | 0.02 | 0.1 | 0.33 | 0.3 | 0.21 | 0.2 | 0.09 | 0.1 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.91 | 72.91 | 72.91 | 72.91 | 72.91 | 72.91 | 70.03 | 70.03 | 67.41 | 67.41 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 27.09 | 29.97 | 29.97 | 32.59 | 32.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2021 | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.2 | 1.2 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.46 | 0.53 | 0.53 | 0.58 | 0.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.77 | 1.77 | 1.77 | 1.77 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.