
RUSHIL - Rushil Decor Limited Share Price
Consumer Durables
Valuation | |
---|---|
Market Cap | 845.04 Cr |
Price/Earnings (Trailing) | 35.12 |
Price/Sales (Trailing) | 0.98 |
EV/EBITDA | 12.43 |
Price/Free Cashflow | 188.67 |
MarketCap/EBT | 30.46 |
Enterprise Value | 1.11 kCr |
Fundamentals | |
---|---|
Revenue (TTM) | 858.46 Cr |
Rev. Growth (Yr) | -20.8% |
Earnings (TTM) | 21.63 Cr |
Earnings Growth (Yr) | -214.3% |
Profitability | |
---|---|
Operating Margin | 3% |
EBT Margin | 3% |
Return on Equity | 3.42% |
Return on Assets | 1.75% |
Free Cashflow Yield | 0.53% |
Price to Sales Ratio
Revenue (Last 12 mths)
Net Income (Last 12 mths)
Growth & Returns | |
---|---|
Price Change 1W | -9.5% |
Price Change 1M | 25% |
Price Change 6M | 36.9% |
Price Change 1Y | -20.6% |
3Y Cumulative Return | -15.5% |
5Y Cumulative Return | 32.2% |
7Y Cumulative Return | -6.9% |
10Y Cumulative Return | 8% |
Cash Flow & Liquidity | |
---|---|
Cash Flow from Investing (TTM) | -96.53 Cr |
Cash Flow from Operations (TTM) | 108.14 Cr |
Cash Flow from Financing (TTM) | -10.85 Cr |
Cash & Equivalents | 59.6 L |
Free Cash Flow (TTM) | 4.48 Cr |
Free Cash Flow/Share (TTM) | 0.15 |
Balance Sheet | |
---|---|
Total Assets | 1.24 kCr |
Total Liabilities | 597.24 Cr |
Shareholder Equity | 632.78 Cr |
Current Assets | 500.75 Cr |
Current Liabilities | 380.72 Cr |
Net PPE | 696.49 Cr |
Inventory | 239.56 Cr |
Goodwill | 0.00 |
Capital Structure & Leverage | |
---|---|
Debt Ratio | 0.22 |
Debt/Equity | 0.42 |
Interest Coverage | -0.1 |
Interest/Cashflow Ops | 4.51 |
Dividend & Shareholder Returns | |
---|---|
Dividend/Share (TTM) | 0.1 |
Dividend Yield | 0.35% |
Shares Dilution (1Y) | 8.5% |
Shares Dilution (3Y) | 47.4% |
Summary of Latest Earnings Report from Rushil Decor
Summary of Rushil Decor's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.
Last updated:
Management's outlook for Rushil Decor Limited indicates a commitment to recovery following the operational disruption caused by the fire incident at the Andhra Pradesh MDF facility. Despite a challenging quarter, the company anticipates improved performance moving into Q2 FY'26 as operations normalize, aiming for capacity utilization levels between 80% to 85%.
Key forward-looking points include:
Revenue and Volume Targets: The company projects a revenue of approximately Rs. 1,000 crores for FY'26, with a subsequent target of Rs. 1,150 to Rs. 1,200 crores for the following fiscal year, FY'27.
EBITDA Margins: Management expects EBITDA margins for FY'26 to be around 11% to 12%, with potential improvement to 13% or 14% in FY'27, contingent on operational stability and increased capacity utilization from new projects.
Production Recovery: The MDF production, after being disrupted for 43 days, is now reportedly running close to optimal levels. Management indicated that ongoing operations would see improved capacity utilization through value-added products, aiming for a target of 50% of MDF volumes coming from these offerings.
New Facilities: The Jumbo Laminate facility's Phase-I has begun commercial production, with dispatch operations expected to start in Q2 FY'26. The Phase-II expansion is on track for completion by October 2025.
Value-Added Focus: The company achieved 41% of MDF volumes in value-added products this quarter and is focused on reaching 50% going forward.
Sustainability Initiatives: Rushil Decor continues its commitment to environmental sustainability, having planted over 24 million saplings, which supports their long-term responsible sourcing strategy.
Overall, management is optimistic about regaining growth momentum and improving profitability in the near term.
Last updated:
Question 1: "With MDF capacity utilization at 58% this quarter, how quickly do you expect to ramp up back to pre-incident level?"
Answer: I'd like to note that during the incident, our Chikmagalur plant reported a capacity utilization of approximately 99%. As for the Andhra Pradesh plant, we experienced about 43% capacity utilization due to the fire incident. In the previous quarter, we utilized capacity at 80% to 85%. We aim to achieve similar levels in this quarter, which will help us ramp up quickly to pre-incident levels.
Question 2: "What proportion of MDF volumes was achieved from value-added products in the quarter, and what new SKUs are being introduced?"
Answer: This quarter, we achieved nearly 41% in value-added products in terms of quantity, slightly below our usual target of around 44-45%. The limitations were due to the issues with the Andhra Pradesh plant, but we are focused on reaching our objective of 50% moving forward. We are introducing new SKUs, which will enhance our product mix and realization.
Question 3: "What are your margin expectations for this year and next year given the recent disappointments?"
Answer: Starting this financial year, we had anticipated an overall EBITDA margin of around 12-13%. Due to the incident, we now project an EBITDA margin of about 11-12% for this financial year. For next year, we aim to improve that figure to 13-14%, driven by initiatives such as the Jumbo project which is expected to yield higher margins.
Question 4: "Are you passing on the reduction in timber prices to customers?"
Answer: Currently, raw material pricing remains steady. However, we anticipate a possible decline in the upcoming quarters based on demand-supply dynamics. If we see price advantages, we may consider passing these on to our customers to remain competitive.
Question 5: "What revenue growth do you expect for this year and the next fiscal year?"
Answer: For this financial year, we are targeting a turnover of around Rs. 1,000 crores. Looking ahead to the next fiscal year, with the new Jumbo plant's capacity realization expected to exceed 70%, we aim for a turnover of approximately Rs. 1,150 to Rs. 1,200 crores, while maintaining our EBITDA guidance of 11-12% for this year.
Revenue Breakdown
Analysis of Rushil Decor's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.
Last Updated: Mar 31, 2025
Description | Share | Value |
---|---|---|
Medium Density Fiber Board | 73.0% | 171.7 Cr |
Laminates and allied Products | 23.1% | 54.4 Cr |
Polyvinayl Chloride Board | 3.0% | 7.1 Cr |
Plywood | 0.8% | 1.9 Cr |
Total | 235 Cr |
Share Holdings
Understand Rushil Decor ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
Holding Pattern
Share Holding Details
Shareholder Name | Holding % |
---|---|
KRUPESH GHANSHYAMBHAI THAKKAR | 13.99% |
RUSHIL INTERNATIONAL, PARTNERSHIP FIRM (KRUPESH G. THAKKAR AND DEENUBEN G. THAKKAR ARE PARTNERS) | 13.11% |
DEENUBEN GHANSHYAMBHAI THAKKAR | 11.53% |
RUSHIL K THAKKAR | 5.12% |
KRUPA KRUPESH THAKKAR | 1.86% |
TIRTHANKAR SHARES AND SERVICES PVT | 1.72% |
MASUMI KRUPESHBHAI THAKKAR | 0.34% |
Overall Distribution
Distribution across major stakeholders
Ownership Distribution
Distribution across major institutional holders
Is Rushil Decor Better than it's peers?
Detailed comparison of Rushil Decor against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Sector Comparison: RUSHIL vs Consumer Durables
Comprehensive comparison against sector averages
Comparative Metrics
RUSHIL metrics compared to Consumer
Category | RUSHIL | Consumer |
---|---|---|
PE | 35.12 | 73.85 |
PS | 0.98 | 2.46 |
Growth | -2.5 % | 8.4 % |
Performance Comparison
RUSHIL vs Consumer (2021 - 2025)
- 1. RUSHIL is among the Top 10 Plywood Boards/ Laminates companies but not in Top 5.
- 2. The company holds a market share of 6% in Plywood Boards/ Laminates.
- 3. In last one year, the company has had a below average growth that other Plywood Boards/ Laminates companies.
Income Statement for Rushil Decor
Balance Sheet for Rushil Decor
Cash Flow for Rushil Decor
What does Rushil Decor Limited do?
Rushil Décor Limited manufactures and sells decorative laminate sheets and medium density fiber boards for use in residential and commercial spaces in India. It operates through Decorative Laminated Sheets, Medium Density Fiber Board, and Polyvinyl Chloride Boards segments. The company offers pre-laminated medium density fiber boards and polyvinyl chloride boards under the VIR Laminate, VIR MDF, VIR PVC, VIR Prelam MDF, and VIR STUDDIO brands; and plywood products. It also exports its products. Rushil Décor Limited was incorporated in 1993 and is based in Ahmedabad, India.