sharesgurusharesguru
sharesguru
RUSHIL

RUSHIL - Rushil Decor Limited Share Price

Consumer Durables

28.34-0.46(-1.60%)
Market Open as of Sep 29, 2025, 15:30 IST

Valuation

Market Cap845.04 Cr
Price/Earnings (Trailing)35.12
Price/Sales (Trailing)0.98
EV/EBITDA12.43
Price/Free Cashflow188.67
MarketCap/EBT30.46
Enterprise Value1.11 kCr

Fundamentals

Revenue (TTM)858.46 Cr
Rev. Growth (Yr)-20.8%
Earnings (TTM)21.63 Cr
Earnings Growth (Yr)-214.3%

Profitability

Operating Margin3%
EBT Margin3%
Return on Equity3.42%
Return on Assets1.75%
Free Cashflow Yield0.53%

Price to Sales Ratio

Latest reported: 1

Revenue (Last 12 mths)

Latest reported: 858 Cr

Net Income (Last 12 mths)

Latest reported: 22 Cr

Growth & Returns

Price Change 1W-9.5%
Price Change 1M25%
Price Change 6M36.9%
Price Change 1Y-20.6%
3Y Cumulative Return-15.5%
5Y Cumulative Return32.2%
7Y Cumulative Return-6.9%
10Y Cumulative Return8%

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 & Equivalents59.6 L
Free Cash Flow (TTM)4.48 Cr
Free Cash Flow/Share (TTM)0.15

Balance Sheet

Total Assets1.24 kCr
Total Liabilities597.24 Cr
Shareholder Equity632.78 Cr
Current Assets500.75 Cr
Current Liabilities380.72 Cr
Net PPE696.49 Cr
Inventory239.56 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.22
Debt/Equity0.42
Interest Coverage-0.1
Interest/Cashflow Ops4.51

Dividend & Shareholder Returns

Dividend/Share (TTM)0.1
Dividend Yield0.35%
Shares Dilution (1Y)8.5%
Shares Dilution (3Y)47.4%
Pros

Balance Sheet: Strong Balance Sheet.

Smart Money: Smart money has been increasing their position in the stock.

Technicals: Bullish SharesGuru indicator.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -15.5% return compared to 11.2% by NIFTY 50.

Dilution: Company has a tendency to dilute it's stock investors.

Size: It is a small market cap company and can be volatile.

Growth: Poor revenue growth. Revenue grew at a disappointing -2.5% on a trailing 12-month basis.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield0.35%
Dividend/Share (TTM)0.1
Shares Dilution (1Y)8.5%
Earnings/Share (TTM)0.82

Financial Health

Current Ratio1.32
Debt/Equity0.42

Technical Indicators

RSI (14d)57.06
RSI (5d)9.87
RSI (21d)56.59
MACD SignalSell
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalBuy
SMA 100 SignalBuy

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:

  1. 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.

  2. 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.

  3. 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.

  4. 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.

  5. Value-Added Focus: The company achieved 41% of MDF volumes in value-added products this quarter and is focused on reaching 50% going forward.

  6. 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

DescriptionShareValue
Medium Density Fiber Board73.0%171.7 Cr
Laminates and allied Products23.1%54.4 Cr
Polyvinayl Chloride Board3.0%7.1 Cr
Plywood0.8%1.9 Cr
Total235 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 NameHolding %
KRUPESH GHANSHYAMBHAI THAKKAR13.99%
RUSHIL INTERNATIONAL, PARTNERSHIP FIRM (KRUPESH G. THAKKAR AND DEENUBEN G. THAKKAR ARE PARTNERS)13.11%
DEENUBEN GHANSHYAMBHAI THAKKAR11.53%
RUSHIL K THAKKAR5.12%
KRUPA KRUPESH THAKKAR1.86%
TIRTHANKAR SHARES AND SERVICES PVT1.72%
MASUMI KRUPESHBHAI THAKKAR0.34%

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.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
--------

Sector Comparison: RUSHIL vs Consumer Durables

Comprehensive comparison against sector averages

Comparative Metrics

RUSHIL metrics compared to Consumer

CategoryRUSHILConsumer
PE35.1273.85
PS0.982.46
Growth-2.5 %8.4 %
0% metrics above sector average

Performance Comparison

RUSHIL vs Consumer (2021 - 2025)

RUSHIL is underperforming relative to the broader Consumer sector and has declined by 6.7% compared to the previous year.

Key Insights
  • 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

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Balance Sheet for Rushil Decor

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

Cash Flow for Rushil Decor

Consolidated figures (in Rs. Crores) /
Standalone figures (in Rs. Crores) /

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.

Industry Group:Consumer Durables
Employees:833
Website:www.rushil.com