Marvel Decor Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: MDL | Ceramics/Marble/Granite/Sanitaryware | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Marvel Decor

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Marvel Decor stock performance -

mw4me loader
P/E Ratio (SA):
184.78
Market Cap:
204.4 Cr.
52-wk low:
0
52-wk high:
0

Is Marvel Decor Ltd an attractive stock to invest in?

1. Is Marvel Decor Ltd a good quality company?

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

2. Is Marvel Decor Ltd undervalued or overvalued?

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

3. Is Marvel Decor Ltd a good buy now?

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

10 Year X-Ray of Marvel Decor:

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

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.1%7.9%8.8%17.1%12.7%8.7%2.8%4.7%4.6%4.7%-
Value Creation
Index
-0.3-0.4-0.40.2-0.1-0.4-0.8-0.7-0.7-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 22.428.730.132.13429.121.526.32829.229
Sales YoY Gr.-28.5%5%6.5%6.1%-14.6%-26%22.2%6.3%4.3%-
Adj EPS 10.611.82.40.90.40.2-0.30.50.6
YoY Gr.--37%57.1%80.8%31.8%-63.6%-59.3%-42.9%-240%NA-
BVPS (₹) 8.49.110.223.225.52727.127.728.42932.4
Adj Net
Profit
1.30.81.23.141.50.60.3-0.50.81
Cash Flow from Ops. 3.12.90.53.5-4.64.2-0.45.87.71.2-
Debt/CF from Ops. 5.7637.90.7-1.12.7-27.11.91.811.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3%-3%10.7%4.3%
Adj EPS -7.8%-27.3%11.1%NA
BVPS14.7%2.6%2.3%2.2%
Share Price - 34.7% 68.7% 131.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
12.77.210.211.79.73.31.30.7-11.72
Op. Profit
Mgn %
15.610.311.125.121.916.516.810.86.312.4NAN
Net Profit
Mgn %
5.62.74.19.511.852.81.3-1.72.83.8
Debt to
Equity
1.71.61.60.10.10.20.20.20.30.3-
Working Cap
Days
3572782823053695407555815184980
Cash Conv.
Cycle
2992322192122804045734614043830

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.00%

Sales growth is growing at healthy rate in last 3 years 10.65%

Net Profit is growing at healthy rate in last 3 years 11.10%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Marvel Decor Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 1.8
TTM Sales (₹ Cr.) 29.2 53.4
BVPS (₹.) 32.4 33.2
Reserves (₹ Cr.) 40 41
P/BV 3.56 3.47
PE 184.78 63.50
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 204
Equity (₹ Cr.) 17.7
Face Value (₹) 10
Industry PE 44.7

Management X-Ray of Marvel Decor:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Marvel Decor

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales22293032342922262829
Operating Expenses 19262724272419242626
Manufacturing Costs3385654566
Material Costs11181211131310131313
Employee Cost 1223422233
Other Costs 4344543333
Operating Profit 3338753324
Operating Profit Margin (%) 15.6%10.3%11.0%25.0%20.4%16.1%13.2%10.3%6.2%12.1%
Other Income 0000120221
Interest 1112011111
Depreciation 1112222111
Exceptional Items 0000000000
Profit Before Tax 2124530111
Tax 1011110000
Profit After Tax 1113420111
PAT Margin (%) 5.7%2.9%4.2%9.7%11.4%8.4%1.1%3.9%3.9%3.8%
Adjusted EPS (₹)1.00.71.01.82.31.40.10.60.70.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 10111340434646474849
Share Capital 55517171717171717
Reserves 56723262929303132
Minority Interest0000000000
Debt171620251111111413
Long Term Debt99112123211
Short Term Debt77904108101212
Trade Payables2254565566
Others Liabilities 4523431222
Total Liabilities 33343950586663657071

Fixed Assets

Gross Block571718212122222322
Accumulated Depreciation23357910121314
Net Fixed Assets4414131412111098
CWIP 6800000000
Investments 0000388142122
Inventories18151920262827252629
Trade Receivables454610121412109
Cash Equivalents 0009100000
Others Assets1223463332
Total Assets 33343950586663657071

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 3313-540681
PBT 2124530111
Adjustment 1112222111
Changes in Working Capital 11-2-1-10-0-235-1
Tax Paid -1-1-1-1-1-10000
Cash Flow From Investing Activity -3-3-3-1-3-5-1-6-8-1
Capex -3-2-3-1-3-1-10-10
Net Investments 00000-40-6-70
Others 0000000000
Cash Flow From Financing Activity -10115-102000
Net Proceeds from Shares 00024000000
Net Proceeds from Borrowing 0000002-200
Interest Paid 0000000000
Dividend Paid 0000000000
Others -101-9-100200
Net Cash Flow -10-217-800000
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)13.097.6910.6811.899.315.490.512.212.32.26
ROCE (%)10.067.948.817.0812.668.652.764.724.644.69
Asset Turnover Ratio0.730.880.840.720.630.470.330.410.420.42
PAT to CFO Conversion(x)3311-1.252N/A681
Working Capital Days
Receivable Days7451536087138218177142119
Inventory Days254207206220247342466362334343
Payable Days573396150135152185131143176

Marvel Decor Ltd Stock News

Marvel Decor Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Marvel Decor stood at ₹204.4.
The latest P/E ratio of Marvel Decor as of 01-Jan-1970 05:30 is 184.8.
The latest P/B ratio of Marvel Decor as of 01-Jan-1970 05:30 is 3.56.
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 ₹29.17 ( Cr.) .

About Marvel Decor Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.