Rushil Decor Ltd - Stock Valuation and Financial Performance

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

Rushil Decor Share Price

32.56 -0.13 -0.40%
as on 26-Dec'24 16:01

DeciZen - make an informed investing decision on Rushil Decor

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Rushil Decor stock performance -

mw4me loader
P/E Ratio (SA):
20.37
Market Cap:
901.7 Cr.
52-wk low:
28.6
52-wk high:
45.5

Is Rushil Decor Ltd an attractive stock to invest in?

1. Is Rushil Decor Ltd a good quality company?

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

2. Is Rushil Decor Ltd undervalued or overvalued?

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

3. Is Rushil Decor Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Rushil 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 Rushil 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.
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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 8.7%15.8%21.9%21.8%10.6%6.1%5%7.8%17.3%11.9%-
Value Creation
Index
-0.40.10.60.6-0.2-0.6-0.6-0.50.2-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 276297306344344336335624838844899
Sales YoY Gr.-7.7%3.2%12.2%0.1%-2.4%-0.1%86.1%34.3%0.7%-
Adj EPS 0.20.41.31.60.61.20.513.91.61.6
YoY Gr.-160%225.6%22.8%-64.1%105.4%-60%119.6%283.2%-58.9%-
BVPS (₹) 44.36.58.19.710.911.11215.418.620.9
Adj Net
Profit
2.97.223.629.610.822.110.322.686.842.244
Cash Flow from Ops. 36.632.527.55018.647.177.1-6.611540.9-
Debt/CF from Ops. 3.23.23.4213.18.64.9-63.63.57.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.2%19.7%36%0.7%
Adj EPS 30%23.2%51.2%-58.9%
BVPS18.7%13.8%18.8%20.6%
Share Price 22.4% 29.5% -4.7% -13.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.99.322.9205.710.24.28.226.79.38.2
Op. Profit
Mgn %
10.311.915.716.510.71110.411.919.414.212.8
Net Profit
Mgn %
12.47.78.63.16.63.13.610.454.9
Debt to
Equity
1.61.30.80.71.31.91.51.61.20.60.2
Working Cap
Days
15713413415623628024614513917386
Cash Conv.
Cycle
5245526164544960607521

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 36.01%

Net Profit is growing at healthy rate in last 3 years 51.20%

Debt to equity has declined versus last 3 years average to 0.60

Return on Equity has declined versus last 3 years average to 8.20%

Sales growth is not so good in last 4 quarters at 9.53%

Latest Financials - Rushil Decor Ltd.

Standalone Consolidated
TTM EPS (₹) 1.6 -
TTM Sales (₹ Cr.) 899 -
BVPS (₹.) 20.9 -
Reserves (₹ Cr.) 548 -
P/BV 1.57 -
PE 20.37 -
From the Market
52 Week Low / High (₹) 28.57 / 45.50
All Time Low / High (₹) 2.02 / 92.30
Market Cap (₹ Cr.) 902
Equity (₹ Cr.) 27.6
Face Value (₹) 1
Industry PE 38

Management X-Ray of Rushil Decor:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *18.1318.1318.1318.1313.2713.2713.270.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Rushil 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
Sales276297306344344336335624838844
Operating Expenses 247261258287307299300550689724
Manufacturing Costs34444246505453113118115
Material Costs173173168181192175182316415443
Employee Cost 16181821262927414758
Other Costs 2527303940413980109108
Operating Profit 2835485637373574149120
Operating Profit Margin (%) 10.3%11.9%15.7%16.4%10.7%11.0%10.4%11.8%17.8%14.2%
Other Income 2133844113
Interest 1412109141212202432
Depreciation 76789910242629
Exceptional Items -6000002000
Profit Before Tax 31834432320193110161
Tax 4119129-3582418
Profit After Tax -172531142314237843
PAT Margin (%) -0.2%2.4%8.1%9.0%4.2%6.9%4.1%3.7%9.3%5.1%
Adjusted EPS (₹)0.00.41.31.60.71.20.61.03.51.6
Dividend Payout Ratio (%)0%10%3%2%5%3%7%4%1%6%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 7480121171206228264287363511
Share Capital 14141415151520202027
Reserves 6066106156191213244267343485
Minority Interest0000000000
Debt100917986233397349371354243
Long Term Debt56443339180339295286269162
Short Term Debt43474647535854858581
Trade Payables4951416474968088132171
Others Liabilities 394256576564115141149175
Total Liabilities 2622642963775787868088879981,099

Fixed Assets

Gross Block162170200239258260659690763780
Accumulated Depreciation2531384554627296122150
Net Fixed Assets137139162194204197587594641630
CWIP 0124983381006
Investments 0000000000
Inventories56616283888684155187225
Trade Receivables4441484855615883119164
Cash Equivalents 767566126511
Others Assets181517421279767484562
Total Assets 2622642963775787868088879981,099

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 37332750194777-711541
PBT 31834432320193110161
Adjustment 27181716222120455062
Changes in Working Capital 70-16-1-18841-82-23-74
Tax Paid -1-4-7-8-9-2-30-13-8
Cash Flow From Investing Activity 5-7-9-64-172-198-39-15-76-35
Capex 5-10-9-42-112-242-61-30-73-24
Net Investments 0000000000
Others 030-21-59442215-3-11
Cash Flow From Financing Activity -41-26-1812153151-3821-39-6
Net Proceeds from Shares 000202002410106
Net Proceeds from Borrowing -20-13-116141159-44-9-18-107
Interest Paid -14-12-10-9-14-12-12-20-24-32
Dividend Paid 0-1-1-1-1-1-1-1-1-1
Others -6-14-465-550429
Net Cash Flow 1-10-1001-100
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)-0.879.2624.7622.528.411.66.018.8525.2710.28
ROCE (%)8.6515.821.9221.8310.636.075.017.7617.3311.9
Asset Turnover Ratio1.061.221.191.040.720.490.420.740.890.8
PAT to CFO Conversion(x)N/A4.711.081.611.362.045.5-0.31.470.95
Working Capital Days
Receivable Days53484950556365414461
Inventory Days75676875919492707489
Payable Days110106991051311771769797125

Rushil Decor Ltd Stock News

Rushil Decor Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rushil Decor on 26-Dec-2024 16:01 is ₹32.56.
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 26-Dec-2024 16:01 the market cap of Rushil Decor stood at ₹901.6.
The latest P/E ratio of Rushil Decor as of 26-Dec-2024 16:01 is 20.37.
The latest P/B ratio of Rushil Decor as of 26-Dec-2024 16:01 is 1.57.
The 52-week high of Rushil Decor is ₹45.50 and the 52-week low is ₹28.57.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rushil Decor is ₹898.7 ( 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.

Read More Read Less
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.