Rushil Decor Ltd (RUSHIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533470 | NSE: RUSHIL | Laminates/Decoratives | Small Cap

Rushil Decor Share Price

22.80 -0.04 -0.18%
as on 05-Dec'25 15:22

Rushil Decor Ltd (RUSHIL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533470 | NSE: RUSHIL | Laminates/Decoratives | Small Cap

DeciZen - make an informed investing decision on Rushil Decor

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Rushil Decor stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
40.17
Market Cap:
670.2 Cr.
52-wk low:
18.7
52-wk high:
37.9

Is Rushil Decor Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Rushil Decor: 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.
Rushil 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.8%21.9%21.8%10.6%6.1%5%7.8%17.3%11.9%10.6%-
Value Creation
Index
0.10.60.6-0.2-0.6-0.6-0.50.2-0.2-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 297306344344336335624838844891850
Sales YoY Gr.-3.2%12.2%0.1%-2.4%-0.1%86.1%34.3%0.7%5.6%-
Adj EPS 0.41.31.60.61.20.513.91.61.60.6
YoY Gr.-225.6%22.8%-64.1%105.4%-60%119.6%283.2%-58.9%-1.9%-
BVPS (₹) 4.36.58.19.710.911.11215.418.62121.2
Adj Net
Profit
7.223.629.610.822.110.322.686.842.244.917
Cash Flow from Ops. 32.527.55018.647.177.1-6.611540.9108-
Debt/CF from Ops. 3.23.4213.18.64.9-63.63.57.22.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13%21.6%12.6%5.6%
Adj EPS 16.7%6.3%15.6%-1.9%
BVPS19.2%14%20.5%13%
Share Price 1.2% 12.2% -14.4% -33.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
9.322.9205.710.24.28.226.79.37.62.7
Op. Profit
Mgn %
11.915.716.510.71110.411.919.414.211.88.4
Net Profit
Mgn %
2.47.78.63.16.63.13.610.4552
Debt to
Equity
1.30.80.71.31.91.51.61.20.60.40.2
Working Cap
Days
13413415623628024614513917319798
Cash Conv.
Cycle
4552616454496060757818

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Rushil Decor Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 0.5
TTM Sales (₹ Cr.) 850 857
BVPS (₹.) 21.2 21.1
Reserves (₹ Cr.) 592 591
P/BV 1.08 1.08
PE 40.17 42.84
From the Market
52 Week Low / High (₹) 18.70 / 37.85
All Time Low / High (₹) 2.02 / 92.30
Market Cap (₹ Cr.) 670
Equity (₹ Cr.) 29.3
Face Value (₹) 1
Industry PE 41.4

Management X-Ray of Rushil Decor:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *13.2713.2713.270.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Rushil Decor - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Rushil Decor

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales297306344344336335624838844891
Operating Expenses 261258287307299300550689724786
Manufacturing Costs444246505453113118115123
Material Costs173168181192175182316415443478
Employee Cost 18182126292741475867
Other Costs 27303940413980109108118
Operating Profit 35485637373574149120105
Operating Profit Margin (%) 11.9%15.7%16.4%10.7%11.0%10.4%11.8%17.8%14.2%11.8%
Other Income 13384411312
Interest 1210914121220243227
Depreciation 678991024262930
Exceptional Items 0000020002
Profit Before Tax 183443232019311016163
Tax 119129-358241815
Profit After Tax 7253114231423784348
PAT Margin (%) 2.4%8.1%9.0%4.2%6.9%4.1%3.7%9.3%5.1%5.4%
Adjusted EPS (₹)0.41.31.60.71.20.61.03.51.61.7
Dividend Payout Ratio (%)10%3%2%5%3%7%4%1%6%6%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 80121171206228264287363511618
Share Capital 14141515152020202729
Reserves 66106156191213244267343485589
Minority Interest0000000000
Debt917986233397349371354243217
Long Term Debt443339180339295286269162139
Short Term Debt47464753585485858178
Trade Payables51416474968088132171220
Others Liabilities 4256576564115141149175175
Total Liabilities 2642963775787868088879981,0991,230

Fixed Assets

Gross Block170200239258260659690763780881
Accumulated Depreciation31384554627296122150179
Net Fixed Assets 139162194204197587594641630702
CWIP 1249833810066
Investments 0000000004
Inventories616283888684155187225240
Trade Receivables41484855615883119164185
Cash Equivalents 675661265115
Others Assets 151742127976748456288
Total Assets 2642963775787868088879981,0991,230

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 332750194777-711541108
PBT 183443232019311016163
Adjustment 18171622212045506255
Changes in Working Capital 0-16-1-18841-82-23-74-1
Tax Paid -4-7-8-9-2-3-0-13-8-8
Cash Flow From Investing Activity -7-9-64-172-198-39-15-76-35-97
Capex -10-9-42-112-242-61-30-73-24-101
Net Investments -000-000000-4
Others 30-21-59442215-3-119
Cash Flow From Financing Activity -26-1812153151-3821-39-6-12
Net Proceeds from Shares 0020200241-010664
Net Proceeds from Borrowing -13-116141159-44-9-18-107-23
Interest Paid -12-10-9-14-12-12-20-24-32-27
Dividend Paid -1-1-1-1-1-1-1-1-1-3
Others -14-465-550429-23
Net Cash Flow -10-10-01-1-000

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)9.2624.7622.528.411.66.018.8525.2710.288.82
ROCE (%)15.821.9221.8310.636.075.017.7617.3311.910.57
Asset Turnover Ratio1.221.191.040.720.490.420.740.890.80.77
PAT to CFO Conversion(x)4.711.081.611.362.045.5-0.31.470.952.25
Working Capital Days
Receivable Days48495055636541446171
Inventory Days67687591949270748995
Payable Days106991051311771769797125149

Rushil Decor Ltd Stock News

Rushil Decor Ltd FAQs

The current trading price of Rushil Decor on 05-Dec-2025 15:22 is ₹22.80.
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 04-Dec-2025 the market cap of Rushil Decor stood at ₹670.2.
The latest P/E ratio of Rushil Decor as of 04-Dec-2025 is 40.17.
The latest P/B ratio of Rushil Decor as of 04-Dec-2025 is 1.08.
The 52-week high of Rushil Decor is ₹37.85 and the 52-week low is ₹18.70.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rushil Decor is ₹849.7 ( Cr.) .

About Rushil Decor Ltd

Rushil Decor (RDL), a flagship company of the Rushil Group, was incorporated on May 24, 1993 as “Rushil Decor Private Limited” under the provisions of the Companies Act, 1956 with Registrar of Companies, Gujarat, Dadra & Nagar Haveli. However, the name was changed to “Rushil Decor Limited” on December 4, 2007. The promoters have been associated with laminated production since more than a decade under the brand “Vir Laminate”. RDL is the modern state-of-art manufacturer of Decorative Laminated Sheets with a network of branches, distributors and dealers across India.

The company’s product offering includes:

  • Decorative Laminate Sheets
  • Plain Particle Boards

All the products are manufactured by the company in integrated multi-product modern facilities strategically located at Gujarat, Western part of India. The company currently has five manufacturing units which caters to the domestic as well as international customers.

To consolidate the efforts and for better administration, the group companies Viz Mica Rushil Private limited and Rushil High Pressure laminates Private limited engaged in the same line of activity have been amalgamated with RDL with effect from April 1,2005 pursuant to order of Gujarat High court dated January 23, 2007. The combined installed capacity is 30.00 Lakhs Sheets per annum.

RDL has set up a large distribution network and operates through 5 marketing offices, 14 Consignment agents and 70 distributors. As on April 30, 2011, RDL has a network of 2150 dealers who in turn supply to sub dealers/ retailers giving a Vir Laminate presence for marketing of the products. This ensures the availability of products off-the-shelf in any corner of India. The company has the manpower strength of 51 who are deployed for marketing.

RDL has commenced one more unit at Village Navalgadh, Taluka: Dhrangadhra, District: Surendranagar, Gujarat, for manufacture of Plain Particle Board. Apart from this the company is under the process of commissioning an additional plant for Medium Density Fibreboard (MDF) through the proposed Initial Public Offer. Its diversification into MDF manufacture is in furtherance of strategy of increasing share in the mid market segment, which is the largest segment of the market.

Krupesh Ghanshyambhai Thakkar, managing director of company has more than a decade of experience in trading and manufacture of plywood, laminates and allied products. He has been conferred with accolades which include “Rajiv Gandhi Shiromani Award” and 'Indira Gandhi Shadbhavna Award' in the year 2007, acknowledging his achievement in their field of work and contribution to the Nation.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×