WEBSITE BSE:533470 NSE: RUSHIL DECOR Inc. Year: 1993 Industry: Laminates/Decoratives
Last updated: 10:59
Rushil Decor Ltd is engaged inside the commercial enterprise of laminated sheets and different allied items, and medium density fiber board. The Company's segments consist of Decorative Laminated Sheets, Particle Board and Medium Density Fiber Board. Its brands include Signor, VIR MDF and VIR Laminate,. Its products encompass Single Sided Or Decorative Laminate Sheet, Double Sided Or Compact Laminate Sheets, Post-Forming Laminates, Metal Bond Laminates, Digital Laminates, Color Core Laminates and Table Top Grade Laminates. It gives products in ...Read More
Rushil Decor Ltd is engaged inside the commercial enterprise of laminated sheets and different allied items, and medium density fiber board. The Company's segments consist of Decorative Laminated Sheets, Particle Board and Medium Density Fiber Board. Its brands include Signor, VIR MDF and VIR Laminate,. Its products encompass Single Sided Or Decorative Laminate Sheet, Double Sided Or Compact Laminate Sheets, Post-Forming Laminates, Metal Bond Laminates, Digital Laminates, Color Core Laminates and Table Top Grade Laminates. It gives products in numerous sizes, such as 2,440 millimeters (mm) x 1,220 mm, 2,800 mm x 1,300 mm and 3,050 mm x 1,300 mm. It additionally produces Medium Density Fiber Board at its project placed at Chikkamagaluru, Karnataka. Its production centres are positioned at Plot No. 608, G.I.D.C. Mansa, District Gandhinagar, Gujarat, S. No. 125, Near Kalyanpura Patia, Gandhinagar-Mansa Road, Village Itla, Gandhinagar; and Dholakuva Patia, Gandhinagar- Mansa Road, District Gandhinagar. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹584 Cr.
Stock P/E 12.2
P/B 0.9
Current Price ₹19.9
Book Value ₹ 21.3
Face Value 1
52W High ₹33.8
Dividend Yield 0.5%
52W Low ₹ 18.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|
| Net Sales | 225 | 230 | 212 | 231 | 179 | 236 | 217 |
| Other Income | 3 | 1 | 3 | 5 | 0 | 1 | 1 |
| Total Income | 228 | 232 | 215 | 236 | 180 | 236 | 217 |
| Total Expenditure | 199 | 201 | 184 | 208 | 181 | 213 | 193 |
| Operating Profit | 29 | 31 | 31 | 28 | -2 | 23 | 24 |
| Interest | 5 | 8 | 8 | 7 | 8 | 7 | 8 |
| Depreciation | 7 | 8 | 8 | 8 | 8 | 9 | 9 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Profit Before Tax | 17 | 15 | 15 | 15 | -19 | 8 | 7 |
| Provision for Tax | 4 | 4 | 4 | 2 | -4 | 2 | 2 |
| Profit After Tax | 12 | 11 | 11 | 13 | -14 | 5 | 5 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 12 | 11 | 12 | 13 | -14 | 5 | 5 |
| Adjusted Earnings Per Share | 0.5 | 0.4 | 0.4 | 0.4 | -0.5 | 0.2 | 0.2 |
| #(Fig in Cr.) | Mar 2025 | TTM |
|---|---|---|
| Net Sales | 898 | 863 |
| Other Income | 12 | 7 |
| Total Income | 910 | 869 |
| Total Expenditure | 792 | 795 |
| Operating Profit | 118 | 73 |
| Interest | 28 | 30 |
| Depreciation | 30 | 34 |
| Exceptional Income / Expenses | 2 | 2 |
| Profit Before Tax | 63 | 11 |
| Provision for Tax | 15 | 2 |
| Profit After Tax | 48 | 9 |
| Adjustments | 0 | 0 |
| Profit After Adjustments | 48 | 9 |
| Adjusted Earnings Per Share | 1.7 | 0.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -28% | -13% | 5% | 1% |
| ROE Average | 8% | 8% | 8% | 8% |
| ROCE Average | 10% | 10% | 10% | 10% |
| #(Fig in Cr.) | Mar 2025 |
|---|---|
| Shareholder's Funds | 633 |
| Minority's Interest | 4 |
| Borrowings | 139 |
| Other Non-Current Liabilities | 82 |
| Total Current Liabilities | 382 |
| Total Liabilities | 1239 |
| Fixed Assets | 709 |
| Other Non-Current Assets | 29 |
| Total Current Assets | 501 |
| Total Assets | 1239 |
| #(Fig in Cr.) | Mar 2025 |
|---|---|
| Opening Cash & Cash Equivalents | 0 |
| Cash Flow from Operating Activities | 108 |
| Cash Flow from Investing Activities | -97 |
| Cash Flow from Financing Activities | -11 |
| Net Cash Inflow / Outflow | 0 |
| Closing Cash & Cash Equivalent | 1 |
| # | Mar 2025 |
|---|---|
| Earnings Per Share (Rs) | 1.68 |
| CEPS(Rs) | 2.72 |
| DPS(Rs) | 0.1 |
| Book NAV/Share(Rs) | 21 |
| Core EBITDA Margin(%) | 11.77 |
| EBIT Margin(%) | 10.04 |
| Pre Tax Margin(%) | 6.96 |
| PAT Margin (%) | 5.33 |
| Cash Profit Margin (%) | 8.67 |
| ROA(%) | 3.86 |
| ROE(%) | 7.95 |
| ROCE(%) | 10.2 |
| Receivable days | 76 |
| Inventory Days | 98.04 |
| Payable days | 167.17 |
| PER(x) | 12.52 |
| Price/Book(x) | 1 |
| Dividend Yield(%) | 0.48 |
| EV/Net Sales(x) | 0.96 |
| EV/Core EBITDA(x) | 7.31 |
| Net Sales Growth(%) | 0 |
| EBIT Growth(%) | 0 |
| PAT Growth(%) | 0 |
| EPS Growth(%) | 0 |
| Debt/Equity(x) | 0.44 |
| Current Ratio(x) | 1.31 |
| Quick Ratio(x) | 0.68 |
| Interest Cover(x) | 3.26 |
| Total Debt/Mcap(x) | 0.44 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.39 | 56.39 | 56.39 | 55.34 | 54.81 | 54.63 | 56.37 | 55.1 | 55.1 | 55.1 |
| FII | 0.95 | 1.17 | 1.17 | 2.15 | 1.95 | 1.96 | 1.34 | 1.18 | 1.24 | 1.23 |
| DII | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 42.66 | 42.42 | 42.44 | 42.51 | 43.24 | 43.41 | 42.29 | 43.72 | 43.66 | 43.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.5 | 1.5 | 1.5 | 1.5 | 15.07 | 15.07 | 16.17 | 16.17 | 16.17 | 16.17 |
| FII | 0.03 | 0.03 | 0.03 | 0.06 | 0.54 | 0.54 | 0.39 | 0.35 | 0.36 | 0.36 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.13 | 1.13 | 1.13 | 1.15 | 11.89 | 11.97 | 12.13 | 12.83 | 12.81 | 12.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.65 | 2.65 | 2.65 | 2.7 | 27.49 | 27.58 | 28.68 | 29.34 | 29.34 | 29.34 |
* 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.
