Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹458 Cr.
Stock P/E
71.7
P/B
0.7
Current Price
₹15.6
Book Value
₹ 21.7
Face Value
1
52W High
₹27.6
52W Low
₹ 12.5
Dividend Yield
0.32%

Rushil Decor Overview

Business

Rushil Decor Ltd. is an Indian manufacturer and marketer of a range of interior decorative products. Its core business involves the production and sale of decorative laminates, Medium Density Fibreboard (MDF) boards, pre-laminated boards, and particle boards. The company operates primarily under its "VIR" brand. It serves both the B2B segment (e.g., furniture manufacturers, interior designers, contractors) and the B2C segment through a network of distributors and dealers across India. The company makes money by manufacturing these wood panel and surface decor products and selling them through its sales channels.

Revenue Mix

Rushil Decor's primary revenue streams come from two major product categories:

Decorative Laminates: These are used for surfacing applications in furniture, cabinetry, and interior decor.

Wood Panel Products: This segment includes MDF Boards, Pre-laminated Boards (MDF or particle board core with decorative surface), and Particle Boards.

While specific percentage contributions can fluctuate, both laminates and wood panel products (especially MDF) are significant contributors to the company's overall revenue.

Industry

The company operates in the Indian building materials and interior decor industry, specifically within the laminates and wood panel sector. This industry is characterized by significant competition from both organized and unorganized players. Key organized competitors include companies like Greenlam Industries, Century Plyboards, Merino Industries, Action Tesa, and Greenpanel Industries. Rushil Decor is positioned as a mid-sized organized player known for its "VIR" brand. It competes on product quality, design variety, manufacturing capabilities, and an established distribution network.

MOAT

Rushil Decor possesses a moderate competitive advantage primarily derived from:

Brand Recognition: "VIR" is a recognized brand in certain segments of the Indian decorative and wood panel market, helping to build customer trust and preference.

Established Distribution Network: A widespread network of dealers and distributors provides market access and customer reach across various geographies.

Manufacturing Scale: Having multiple manufacturing facilities allows for some economies of scale and ensures product availability, though larger players may have greater scale advantages.

Product Portfolio: A diversified range of products (laminates, MDF, pre-lam, particle board) allows for cross-selling and caters to a broader customer base.

Growth Drivers

Urbanization & Disposable Income Growth: Increasing urbanization and rising disposable incomes in India are leading to higher spending on housing, interior decoration, and renovation.

Growth in Real Estate & Construction: A robust real estate sector, including both residential and commercial projects, directly drives demand for the company's products.

Shift to Organized Sector: A growing preference for quality, branded, and certified products is leading to a gradual shift from the unorganized to the organized sector, benefiting established players like Rushil Decor.

Product Portfolio Expansion: Introduction of new designs, finishes, and product types can capture new market segments and increase market share.

Capacity Expansion: Any expansion of manufacturing capacity to meet growing demand.

Risks

Cyclicality of Real Estate: The company's performance is closely tied to the cyclical nature of the real estate and construction industry, which can be impacted by economic downturns.

Raw Material Price Volatility: Fluctuations in prices of key raw materials such as wood pulp, resins, and chemicals can impact manufacturing costs and profit margins.

Intense Competition: The presence of numerous organized and unorganized players leads to intense price competition, which can put pressure on profitability.

Economic Slowdown: A general economic slowdown can reduce discretionary spending on home interiors and renovations.

Regulatory Changes: Changes in environmental regulations or trade policies could affect manufacturing processes or raw material sourcing.

Management & Ownership

Rushil Decor Ltd. is promoted by the Patel family, with Mr. Rushil Patel serving as the Chairman and Managing Director. The promoters typically hold a significant majority stake in the company, a common characteristic among Indian listed companies, ensuring aligned interests with the company's long-term growth. The remaining ownership is held by public shareholders and institutional investors.

Outlook

Rushil Decor is positioned in an industry with favorable long-term growth prospects, driven by India's urbanization, increasing disposable incomes, and the ongoing shift from unorganized to organized players. The company's established brand, manufacturing capabilities, and distribution network provide a foundation for growth. However, it operates in a highly competitive and price-sensitive market, facing potential pressures from raw material price volatility and economic cycles. Future performance will likely depend on its ability to effectively expand manufacturing capacities, introduce innovative designs, strengthen its distribution reach, and manage costs efficiently amidst competitive dynamics.

Rushil Decor Share Price

Live · BSE / NSE · Inception: 1993
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Rushil Decor Quarterly Results

#(Fig in Cr.) Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 225 230 212 231 179 236 217 231 229
Other Income 3 1 3 5 0 1 1 4 1
Total Income 228 232 215 236 180 236 217 235 230
Total Expenditure 199 201 184 208 181 213 193 204 211
Operating Profit 29 31 31 28 -2 23 24 30 19
Interest 5 8 8 7 8 7 8 8 8
Depreciation 7 8 8 8 8 9 9 9 9
Exceptional Income / Expenses 0 0 0 2 0 0 0 0 0
Profit Before Tax 17 15 15 15 -19 8 7 14 3
Provision for Tax 4 4 4 2 -4 2 2 3 1
Profit After Tax 12 11 11 13 -14 5 5 10 2
Adjustments -0 0 0 0 0 0 0 -0 -0
Profit After Adjustments 12 11 12 13 -14 5 5 10 2
Adjusted Earnings Per Share 0.5 0.4 0.4 0.4 -0.5 0.2 0.2 0.3 0.1

Rushil Decor Profit & Loss

#(Fig in Cr.) Mar 2025 Mar 2026 TTM
Net Sales 898 862 913
Other Income 12 6 7
Total Income 910 868 918
Total Expenditure 792 792 821
Operating Profit 118 75 96
Interest 28 31 31
Depreciation 30 34 36
Exceptional Income / Expenses 2 0 0
Profit Before Tax 63 10 32
Provision for Tax 15 3 8
Profit After Tax 48 6 22
Adjustments 0 0 0
Profit After Adjustments 48 7 22
Adjusted Earnings Per Share 1.7 0.2 0.8

Rushil Decor Balance Sheet

#(Fig in Cr.) Mar 2025 Mar 2026
Shareholder's Funds 633 651
Minority's Interest 4 0
Borrowings 139 97
Other Non-Current Liabilities 82 82
Total Current Liabilities 382 462
Total Liabilities 1239 1291
Fixed Assets 709 730
Other Non-Current Assets 29 31
Total Current Assets 501 530
Total Assets 1239 1291

Rushil Decor Cash Flow

#(Fig in Cr.) Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 0 1
Cash Flow from Operating Activities 108 89
Cash Flow from Investing Activities -97 -62
Cash Flow from Financing Activities -11 -26
Net Cash Inflow / Outflow 0 0
Closing Cash & Cash Equivalent 1 0

Rushil Decor Ratios

# Mar 2025 Mar 2026
Earnings Per Share (Rs) 1.68 0.23
CEPS(Rs) 2.72 1.39
DPS(Rs) 0.1 0.05
Book NAV/Share(Rs) 21 21.65
Core EBITDA Margin(%) 11.77 8.11
EBIT Margin(%) 10.04 4.75
Pre Tax Margin(%) 6.96 1.13
PAT Margin (%) 5.33 0.74
Cash Profit Margin (%) 8.67 4.72
ROA(%) 3.86 0.5
ROE(%) 7.95 1.03
ROCE(%) 10.2 4.61
Receivable days 76 80.94
Inventory Days 98.04 106.51
Payable days 167.17 189.12
PER(x) 12.52 55.85
Price/Book(x) 1 0.59
Dividend Yield(%) 0.48 0.39
EV/Net Sales(x) 0.96 0.73
EV/Core EBITDA(x) 7.31 8.35
Net Sales Growth(%) 0 -3.98
EBIT Growth(%) 0 -54.57
PAT Growth(%) 0 -86.67
EPS Growth(%) 0 -86.33
Debt/Equity(x) 0.44 0.41
Current Ratio(x) 1.31 1.15
Quick Ratio(x) 0.68 0.58
Interest Cover(x) 3.26 1.31
Total Debt/Mcap(x) 0.44 0.69

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -4% — — —
Operating Profit CAGR -36% — — —
PAT CAGR -88% — — —
Share Price CAGR -42% -24% -7% -11%
ROE Average +1% +4% +4% +4%
ROCE Average +5% +7% +7% +7%

Rushil Decor Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 55.1 %
FII 1.05 %
DII (MF + Insurance) 0.44 %
Public (retail) 43.4 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 55.3454.8154.6356.3755.155.155.155.155.155.1
FII 2.151.951.961.341.181.241.231.291.131.05
DII 0000000000.44
Public 42.5143.2443.4142.2943.7243.6643.6743.6143.7743.4
Others 0000000000
Total 100100100100100100100100100100

Rushil Decor Peer Comparison

Laminates/Decoratives Edit Columns

Rushil Decor Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Rushil Decor Pros & Cons

Pros

  • Stock is trading at 0.7 times its book value
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 4% over the last 3 years.
  • Debtor days have increased from 167.17 to 189.12days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp