Key Metrics 
Check Before You Invest 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
Marvel Decor Ltd (MDL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MDL Furniture and Home Furnishing | Small Cap | Marvel Decor Share Price
BSE Share Price
Not Listed
Not Listed
Marvel Decor Ltd (MDL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: MDL Furniture and Home Furnishing | Small Cap | Marvel Decor Share Price
BSE Share Price
Not Listed
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹96 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹2.5
TTM Sales
₹68.5 Cr.
Book Value per Share
₹36.9
P/E Ratio
22.04
Lower than its 5-year historical median
Industry PE
19.9
Price to Book (P/B)
1.46
Lower than its 5-year historical median
Price to Sales (P/S)
1.40
Lower than its 5-year historical median
EV/EBITDA
13.60
Lower than its 5-year historical median
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
6.81%
Outperforms industry median
Return on Capital Employed (ROCE)
7.82%
Outperforms industry median
Return on Assets (ROA)
4.55%
Operating Profit Margin
8.7%
Net Profit Margin
6.34%
Gross Profit Margin
10.3%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
11.46%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-24.96%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
13.61%
Asset Quality
Promoter Holding
67.41%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹49 Cr.
Equity
₹17.7 Cr.
Face Value
₹10
All Time Low / High
₹0.00 / 0.00
Check Before You Invest
M-Cap below 100cr DeciZen not available
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?
Revenue growth of Marvel Decor Ltd vs industry peers?
Marvel Decor Ltd revenue CAGR is 19.72%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
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.
Stock return of Marvel Decor Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 18.29% 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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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 not performed well majority of the past ten years indicating its past ten year financial track record is not good
Value Creation ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 8.8% | 17.1% | 12.7% | 8.7% | 2.8% | 4.7% | 4.6% | 4.7% | 4.2% | 4.9% | - |
| Value Creation Index ⓘ | -0.4 | 0.2 | -0.1 | -0.4 | -0.8 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 30.1 | 32.1 | 34 | 29.1 | 21.5 | 26.3 | 28 | 29.2 | 33 | 36.8 | 37 |
| Sales YoY Gr. | - | 6.5% | 6.1% | -14.6% | -26% | 22.2% | 6.3% | 4.3% | 13.1% | 11.5% | - |
| Adj EPS ⓘ | 1 | 1.8 | 2.4 | 0.9 | 0.4 | 0.2 | -0.3 | 0.5 | 0.3 | -0.3 | 1 |
| YoY Gr. | - | 80.8% | 31.8% | -63.6% | -59.3% | -42.9% | -240% | NA | -41.7% | -189.3% | - |
| BVPS (₹) ⓘ | 10.2 | 23.2 | 25.5 | 27 | 27.1 | 27.7 | 28.4 | 29 | 33 | 33.7 | 33.7 |
| Adj Net Profit ⓘ | 1.2 | 3.1 | 4 | 1.5 | 0.6 | 0.3 | -0.5 | 0.8 | 0.5 | -0.5 | 2 |
| Cash Flow from Ops. ⓘ | 0.5 | 3.5 | -4.6 | 4.2 | -0.4 | 5.8 | 7.7 | 1.2 | -3.3 | -3.3 | - |
| Debt/CF from Ops. ⓘ | 37.9 | 0.7 | -1.1 | 2.7 | -27.1 | 1.9 | 1.8 | 11.2 | -4.5 | -6.6 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 2.2% | 11.3% | 9.6% | 11.5% | ||||
| Adj EPS ⓘ | -185.8% | -193.5% | NA | -189.3% | ||||
| BVPSⓘ | 14.2% | 4.4% | 5.9% | 2% | ||||
| Share Price | - | 19.7% | 4.1% | -40.7% | ||||
Key Financial Parameters ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 10.2 | 11.7 | 9.7 | 3.3 | 1.3 | 0.7 | -1 | 1.7 | 0.9 | -0.8 | 3 |
| Op. Profit Mgn % ⓘ | 11.1 | 25.1 | 21.9 | 16.5 | 16.8 | 10.8 | 6.3 | 12.4 | 9.4 | 6 | NAN |
| Net Profit Mgn % ⓘ | 4.1 | 9.5 | 11.8 | 5 | 2.8 | 1.3 | -1.7 | 2.8 | 1.5 | -1.2 | 4.9 |
| Debt to Equity ⓘ | 1.6 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | - |
| Working Cap Days ⓘ | 282 | 305 | 369 | 540 | 755 | 581 | 518 | 498 | 494 | 513 | 0 |
| Cash Conv. Cycle ⓘ | 219 | 212 | 280 | 404 | 573 | 461 | 404 | 383 | 389 | 401 | 0 |
Valuation of Marvel Decor - Consolidated
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 32.08 | 26.19 | 29.55 | 27.84 | 41.22 | 49.67 | 53.43 | 63.11 | 68.47 |
| Operating Expenses ⓘ + | 24.07 | 19.59 | 25.35 | 25.12 | 37.50 | 46.47 | 47.29 | 56.69 | 63.66 |
| Operating Profit ⓘ | 8.02 | 6.59 | 4.21 | 2.72 | 3.73 | 3.20 | 6.14 | 6.41 | 4.81 |
| Operating Profit Margin (%) | 25.0% | 25.2% | 14.2% | 9.8% | 9.0% | 6.4% | 11.5% | 10.2% | 7.0% |
| Other Income ⓘ + | 0.18 | 0.73 | 0.94 | 0.86 | 1.59 | 2.78 | 0.74 | 1.14 | 3.74 |
| Interest ⓘ | 2.16 | 0.44 | 1.25 | 1.22 | 1.56 | 1.51 | 1.58 | 1.53 | 1.48 |
| Depreciation ⓘ | 1.82 | 1.97 | 2.29 | 2.14 | 1.97 | 1.90 | 1.71 | 1.72 | 2.03 |
| Profit Before Tax ⓘ | 4.22 | 4.92 | 1.61 | 0.22 | 1.78 | 2.57 | 3.59 | 4.22 | 4.95 |
| Tax ⓘ | 1.11 | 1.42 | 0.89 | 0.14 | 0.22 | 0.31 | 0.37 | 0.40 | 0.61 |
| Profit After Tax | 3.11 | 3.50 | 0.72 | 0.07 | 1.56 | 2.26 | 3.22 | 3.82 | 4.34 |
| PAT Margin (%) | 9.7% | 13.4% | 2.4% | 0.3% | 3.8% | 4.6% | 6.0% | 6.1% | 6.3% |
| Adjusted EPS (₹) | 1.8 | 2.1 | 0.7 | 0.1 | 0.9 | 1.3 | 1.9 | 2.2 | 2.5 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 39.61 | 42.51 | 43.73 | 43.83 | 45.32 | 47.60 | 50.77 | 62.61 | 66.32 | ||
| Debt + | 2.31 | 5.02 | 11.22 | 11.13 | 11.11 | 13.83 | 14.24 | 15.71 | 21.36 | ||
| Minority Interest | 0 | 1.44 | 1.64 | 0.65 | 0.58 | 0 | 0 | 0 | 0 | ||
| Trade Payables | 4.38 | 5.09 | 6.04 | 6.34 | 6.70 | 7.98 | 7.95 | 8.92 | 11.52 | ||
| Others Liabilities ⓘ | 3.45 | 4.60 | 3.46 | 1.73 | 2.78 | 2.01 | 3.40 | 2.89 | 1.52 | ||
| Total Liabilities ⓘ | 49.75 | 58.66 | 66.09 | 63.68 | 66.49 | 71.42 | 76.37 | 90.12 | 100.72 | ||
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 12.59 | 15.49 | 17.57 | 15.95 | 15.85 | 15.65 | 14.54 | 16.80 | 18.83 | ||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Investments ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Inventories | 19.62 | 32.29 | 35.21 | 36.58 | 38.89 | 41.26 | 45.72 | 50.94 | 55.06 | ||
| Trade Receivables | 6.31 | 4.75 | 6.20 | 5.37 | 5.61 | 8.04 | 10.16 | 13.11 | 17.02 | ||
| Cash Equivalents | 8.60 | 1.04 | 0.21 | 1.33 | 0.29 | 0.42 | 0.48 | 1.23 | 0.77 | ||
| Others Assets ⓘ | 2.63 | 5.09 | 6.90 | 4.45 | 5.86 | 6.05 | 5.47 | 8.04 | 9.04 | ||
| Total Assets ⓘ | 49.75 | 58.66 | 66.09 | 63.68 | 66.49 | 71.42 | 76.37 | 90.12 | 100.72 | ||
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 0 | -7.04 | 2.57 | 3.17 | 1.86 | -0.68 | -0.47 | -4.56 | -0.66 |
| Cash Flow From Investing Activity ⓘ + | 0 | -4.69 | -4.52 | -1.01 | -2.73 | -1.33 | 0.12 | -4.17 | -5.46 |
| Cash Flow From Financing Activity ⓘ + | 0 | 0.38 | 1.11 | -1.04 | -0.17 | 2.14 | 0.41 | 9.48 | 5.66 |
| Net Cash Flow ⓘ | 0 | -11.34 | -0.83 | 1.12 | -1.04 | 0.13 | 0.06 | 0.75 | -0.46 |
| PARTICULARS | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 7.84 | 8.59 | 1.69 | 0.17 | 3.56 | 4.9 | 6.54 | 6.78 | 6.81 | |
| ROCE (%) | 15.21 | 12.07 | 5.65 | 2.64 | 6.09 | 6.97 | 8.18 | 8.05 | 7.82 | |
| Asset Turnover Ratio | 0.65 | 0.64 | 0.57 | 0.5 | 0.76 | 0.84 | 0.72 | 0.76 | 0.72 | |
| PAT to CFO Conversion(x) | 0 | -2.01 | 3.57 | 45.29 | 1.19 | -0.3 | -0.15 | -1.19 | -0.15 | |
| Working Capital Days | ||||||||||
| Receivable Days | 71.50 | 58.40 | 55.90 | 65.40 | 40.30 | 42.90 | 62.20 | 67.30 | 80.30 | |
| Inventory Days | 222.10 | 274 | 344.70 | 406.20 | 277 | 251.90 | 297.10 | 279.60 | 282.50 | |
| Payable Days | 142 | 391.80 | 176 | 198.10 | 151.90 | 138.80 | 146.70 | 130.80 | 156.30 | |
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 ₹95.71 Cr
The latest P/E ratio of Marvel Decor as of 31-Dec-1969 is 53.17.
The latest P/B ratio of Marvel Decor as of 31-Dec-1969 is 1.60.
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 below 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 Somewhat Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Marvel Decor Ltd is likely to Fall 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
