SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Marvel Decor Ltd (MDL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MDL Household & Personal Products | Small Cap | Marvel Decor Share Price

BSE Share Price
Not Listed

Marvel Decor Ltd (MDL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MDL Household & Personal Products | Small Cap | Marvel Decor Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹131 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹1
TTM Sales
₹36.8 Cr.
Book Value per Share
₹33.7
P/E Ratio
72.88
Lower than its 5-year historical median
Industry PE
45.8
Price to Book (P/B)
2.20
Higher than its 5-year historical median
Price to Sales (P/S)
3.57
Higher than its 5-year historical median
EV/EBITDA
26.43
In line with its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
2.17%
Underperforms industry median
Return on Capital Employed (ROCE)
4.20%
Underperforms industry median
Return on Assets (ROA)
1.54%
Operating Profit Margin
9.4%
Net Profit Margin
3.55%
Gross Profit Margin
8.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
13.1%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-12.71%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
5.41%
Asset Quality
Promoter Holding
67.41%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹42 Cr.
Equity
₹17.7 Cr.
Face Value
₹10
All Time Low / High
- / -

Marvel Decor stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Locked
Login to view analysis.

Valuation

Locked
Login to view analysis.

Price Trend

Locked
Login to view analysis.
Q.1 Is Marvel Decor Ltd a good quality company?
Marvel Decor Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Marvel Decor Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Marvel Decor Ltd vs industry peers?
Marvel Decor Ltd revenue CAGR is 2.56%, compared to the industry median CAGR of 2.59%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Marvel Decor Ltd?
Promoters hold 67.41% of the Marvel Decor Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Marvel Decor Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 13.37% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Marvel Decor Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.9%8.8%17.1%12.7%8.7%2.8%4.7%4.6%4.7%4.2%-
Value Creation
Index
-0.4-0.40.2-0.1-0.4-0.8-0.7-0.7-0.7-0.7-

Growth Parameters

Sales 28.730.132.13429.121.526.32829.23337
Sales YoY Gr.-5%6.5%6.1%-14.6%-26%22.2%6.3%4.3%13.1%-
Adj EPS 0.611.82.40.90.40.2-0.30.50.31
YoY Gr.-57.1%80.8%31.8%-63.6%-59.3%-42.9%-240%NA-41.7%-
BVPS (₹) 9.110.223.225.52727.127.728.4293333.7
Adj Net
Profit
0.81.23.141.50.60.3-0.50.80.52
Cash Flow from Ops. 2.90.53.5-4.64.2-0.45.87.71.2-3.3-
Debt/CF from Ops. 637.90.7-1.12.7-27.11.91.811.2-4.5-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 1.6%2.6%7.8%13.1%
Adj EPS -8.6%-20.1%11.9%-41.7%
BVPS15.4%4.1%6%13.8%
Share Price - 19.8% 27.7% -29.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
7.210.211.79.73.31.30.7-11.70.93
Op. Profit
Mgn %
10.311.125.121.916.516.810.86.312.49.4NAN
Net Profit
Mgn %
2.74.19.511.852.81.3-1.72.81.54.9
Debt to
Equity
1.61.60.10.10.20.20.20.30.30.3-
Working Cap
Days
2782823053695407555815184984940
Cash Conv.
Cycle
2322192122804045734614043833890

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales29303234292226282933
Operating Expenses + 26272427241924262630
Manufacturing Costs3856545667
Material Costs18121113131013131314
Employee Cost 2234222335
Other Costs 3445433334
Operating Profit 3387533243
Operating Profit Margin (%) 10.3%11.0%25.0%20.4%16.1%13.2%10.3%6.2%12.1%9.4%
Other Income + 0001202211
Exceptional Items 0000000000
Interest 1120111111
Depreciation 1122221111
Profit Before Tax 1245301112
Tax 0111100000
Profit After Tax 1134201111
PAT Margin (%) 2.9%4.3%9.7%11.4%8.4%1.1%3.9%3.9%3.8%3.6%
Adjusted EPS (₹)0.71.01.82.31.40.10.60.70.70.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Marvel Decor - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 11134043464647484959
Share Capital 551717171717171718
Reserves 672326292930313241
Debt +162025111111141315
Long Term Debt91121232111
Short Term Debt790410810121214
Minority Interest0000000000
Trade Payables2545655666
Others Liabilities 5234312222
Total Liabilities 34395058666365707181

Fixed Assets

Net Fixed Assets +41413141211109810
Gross Block7171821212222232225
Accumulated Depreciation335791012131415
CWIP 8000000000
Investments 00038814212222
Inventories15192026282725262933
Trade Receivables5461012141210912
Cash Equivalents 0091000001
Others Assets 2234633324
Total Assets 34395058666365707181

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 313-54-0681-3
PBT 1245301112
Adjustment 1122221111
Changes in Working Capital 1-2-1-10-0-235-1-6
Tax Paid -1-1-1-1-1-0-0-0-0-0
Cash Flow From Investing Activity + -3-3-1-3-5-1-6-8-1-4
Capex -2-3-1-3-1-1-0-1-0-3
Net Investments 0000-4-0-6-7-0-1
Others -0-0-0000-0-0-0-0
Cash Flow From Financing Activity + -0115-1020-0-08
Net Proceeds from Shares 00240000008
Net Proceeds from Borrowing 000002-2-0-0-0
Interest Paid 0000000000
Dividend Paid 0000000000
Others -01-9-100200-0
Net Cash Flow 0-217-8-00-0-000

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)7.6910.6811.899.315.490.512.212.32.262.17
ROCE (%)7.948.817.0812.668.652.764.724.644.694.2
Asset Turnover Ratio0.880.840.720.630.470.330.410.420.420.43
PAT to CFO Conversion(x)311-1.252N/A681-3
Working Capital Days
Receivable Days51.1053.2059.9086.60138217.50176.80142.30119.30117.50
Inventory Days206.60206.40220.20246.80342.20466.10361.70333.90343.10340.50
Payable Days33.4096.20150.50135.10152.30185.50131.10143175.70159

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Marvel Decor Ltd FAQs

The current trading price of Marvel Decor on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Marvel Decor stood at ₹131.2 Cr

The latest P/E ratio of Marvel Decor as of 31-Dec-1969 is 72.88.

The latest P/B ratio of Marvel Decor as of 31-Dec-1969 is 2.20.

The 52-week high of Marvel Decor is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marvel Decor is ₹36.77 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Marvel Decor Ltd is a average quality company.

The key valuation ratios of Marvel Decor Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Marvel Decor Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About Marvel Decor Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×