
Consumer Durables
Valuation | |
|---|---|
| Market Cap | 589.47 Cr |
| Price/Earnings (Trailing) | 57.4 |
| Price/Sales (Trailing) | 0.68 |
| EV/EBITDA | 11.51 |
| Price/Free Cashflow | 171.44 |
| MarketCap/EBT | 50.68 |
| Enterprise Value | 866.16 Cr |
Fundamentals | |
|---|---|
Growth & Returns | |
|---|---|
| Price Change 1W | 3.7% |
| Price Change 1M | -10.2% |
| Price Change 6M | -15.4% |
| Price Change 1Y | -30% |
| 3Y Cumulative Return | -12.9% |
| 5Y Cumulative Return | 4.8% |
| 7Y Cumulative Return | -9.1% |
| 10Y Cumulative Return | 1.2% |
| Revenue (TTM) |
| 861.25 Cr |
| Rev. Growth (Yr) | 1.7% |
| Earnings (TTM) | 10.18 Cr |
| Earnings Growth (Yr) | -54.8% |
Profitability | |
|---|---|
| Operating Margin | 1% |
| EBT Margin | 1% |
| Return on Equity | 1.59% |
| Return on Assets | 0.80% |
| Free Cashflow Yield | 0.58% |
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 | 35.6 L |
| Free Cash Flow (TTM) | 4.48 Cr |
| Free Cash Flow/Share (TTM) | 0.15 |
Balance Sheet | |
|---|---|
| Total Assets | 1.28 kCr |
| Total Liabilities | 629.73 Cr |
| Shareholder Equity | 639.81 Cr |
| Current Assets | 510.35 Cr |
| Current Liabilities | 443.41 Cr |
| Net PPE | 703.13 Cr |
| Inventory | 241.71 Cr |
| Goodwill | 0.00 |
Capital Structure & Leverage | |
|---|---|
| Debt Ratio | 0.22 |
| Debt/Equity | 0.43 |
| Interest Coverage | -0.62 |
| Interest/Cashflow Ops | 4.51 |
Dividend & Shareholder Returns | |
|---|---|
| Dividend/Share (TTM) | 0.1 |
| Dividend Yield | 0.50% |
| Shares Dilution (1Y) | 6.4% |
| Shares Dilution (3Y) | 47.4% |
Balance Sheet: Strong Balance Sheet.
Technicals: Bullish SharesGuru indicator.
Smart Money: Smart money has been increasing their position in the stock.
Size: It is a small market cap company and can be volatile.
Past Returns: Underperforming stock! In past three years, the stock has provided -12.9% return compared to 12.8% by NIFTY 50.
Dilution: Company has a tendency to dilute it's stock investors.
Growth: Poor revenue growth. Revenue grew at a disappointing -4.2% on a trailing 12-month basis.
Balance Sheet: Strong Balance Sheet.
Technicals: Bullish SharesGuru indicator.
Smart Money: Smart money has been increasing their position in the stock.
Size: It is a small market cap company and can be volatile.
Past Returns: Underperforming stock! In past three years, the stock has provided -12.9% return compared to 12.8% by NIFTY 50.
Dilution: Company has a tendency to dilute it's stock investors.
Growth: Poor revenue growth. Revenue grew at a disappointing -4.2% on a trailing 12-month basis.
Investor Care | |
|---|---|
| Dividend Yield | 0.50% |
| Dividend/Share (TTM) | 0.1 |
| Shares Dilution (1Y) | 6.4% |
| Earnings/Share (TTM) | 0.35 |
Financial Health | |
|---|---|
| Current Ratio | 1.15 |
| Debt/Equity | 0.43 |
Technical Indicators | |
|---|---|
| RSI (14d) | 29.26 |
| RSI (5d) | 42.86 |
| RSI (21d) | 29.01 |
| MACD Signal | Sell |
| Stochastic Oscillator Signal | Hold |
| SharesGuru Signal | Buy |
| RSI Signal | Buy |
| RSI5 Signal | Hold |
| RSI21 Signal | Buy |
| SMA 5 Signal | Buy |
| SMA 10 Signal |
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.
Management provided an optimistic outlook for Rushil Decor Limited, expecting a revenue exceeding INR 1,000 crores in the upcoming financial year (FY27) and targeting a margin range of 10% to 11%. Additionally, they noted that their Jumbo Laminate business operations, which commenced in Phase 2, are projected to achieve a capacity utilization of 60% to 65% next year.
The management highlighted several forward-looking points:
Overall, management remains confident in scaling operations, enhancing product offerings, and improving market penetration to drive sustained growth.
Understand Rushil Decor ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
| 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% |
| KRUPESH GHANSHYAMBHAI THAKKAR-HUF (KARTA-KRUPESH THAKKAR) | 9.15% |
| RUSHIL K THAKKAR | 5.12% |
| KRUPA KRUPESH THAKKAR | 1.86% |
Detailed comparison of Rushil Decor against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Comprehensive comparison against sector averages
RUSHIL metrics compared to Consumer
| Category | RUSHIL | Consumer |
|---|---|---|
| PE | 56.74 | 74.29 |
| PS | 0.67 | 2.26 |
| Growth | -4.2 % | 11 % |
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.
This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.
| Buy |
| SMA 20 Signal | Sell |
| SMA 50 Signal | Sell |
| SMA 100 Signal | Sell |
RUSHIL vs Consumer (2021 - 2026)
Question 1: What is the revenue potential from the Jumbo Phase 1 expansion, and what was the revenue contribution from Jumbo in the current quarter and EBITDA margins?
Answer: For this particular quarter, the revenue contribution from Jumbo operations was approximately INR 6 crores. However, the capacity utilization was only around 20%-25%, which impacts meaningful analysis. As we improve capacity utilization in coming quarters and scale up operations, we expect revenues to rise significantly, possibly reaching around INR 25 crores per quarter. Margins for the Jumbo Laminate are projected at 14%-16%.
Question 2: What is the outlook for MDF segment margins moving forward, especially in light of increased competition?
Answer: The MDF segment has faced challenges recently, with margins dropping from 15% to approximately 10%-11%. This is partly due to competitors entering the market and resin prices rising. However, we're now seeing a downturn in resin prices, which should help stabilize margins. We are also focusing on increasing our value-added product share, targeting 50% by the end of this financial year, which will improve our overall profitability.
Question 3: What is your revenue guidance for FY27, considering the expected performance of the Jumbo project?
Answer: For FY27, we expect our overall turnover to exceed INR 1,000 crores, driven by improved operational performance and capacity utilization from our Jumbo Laminate project, which we anticipate will reach around 60%-65% utilization. Margins are expected to be in the range of 10%-11%.
Question 4: Can you discuss the trends in domestic MDF pricing discipline versus industry-wide pricing trends?
Answer: Our pricing discipline aims to maintain stable prices for our offerings, particularly for value-added MDF products. The industry overall is experiencing a pricing war due to overcapacity and competition. While we are focused on value-added products to enhance margins, we observe continued aggressive pricing from many players, particularly in standard MDF categories, which keeps the pricing environment challenging.
Question 5: How is the export performance for MDF affected in the current quarter, and what strategies are you employing?
Answer: We've seen a decline in MDF export volumes due to our strategy of prioritizing high-margin orders and developing new markets rather than competing solely on price in lower-margin regions. While our export volumes decreased briefly, we are now positioned to see growth in new markets, and we have completed our export obligations, focusing on optimizing profitability where possible.
Question 6: What is the outlook for timber prices and demand from the real estate sector?
Answer: Timber prices have remained stable, which has helped us maintain our costs. As for real estate demand, we are seeing a positive trend with increased inquiries and order volumes. Looking at FY27, we expect significant recovery and growth in this sector, driven by India's ongoing development and the positive impacts of major events such as the Commonwealth Games.
Question 7: Can you provide clarity on anticipated pricing discipline within the MDF industry moving forward?
Answer: Overall, realistic expectations suggest that pricing discipline remains tenuous due to high competitive intensity. We foresee that improvements in our margins will chiefly arise from increasing our value-added product offerings rather than commodity pricing shifts, where significant price competition persists.
Question 8: What are the anticipated figures for industry capacity expansion at the national level?
Answer: The industry is expected to see the addition of about 4 plants that will significantly increase capacity. With an estimated average of 800 cubic meters per day, we anticipate a total industry capacity to cross 6 million CBM by FY28, indicating a 15% CAGR.
| TIRTHANKAR SHARES AND SERVICES PVT | 1.72% |
| NISARG AJAYKUMAR VAKHARIA | 1.07% |
| MASUMI KRUPESHBHAI THAKKAR | 0.34% |
Distribution across major stakeholders
Distribution across major institutional holders
| -8.3% |
| 210 |
| 229 |
| 198 |
| 222 |
| 199 |
| 216 |
| Profit Before exceptional items and Tax | -5.7% | 7.16 | 7.53 | -18.53 | 13 | 15 | 15 |
| Exceptional items before tax | - | 0 | 0 | 0 | 2 | 0 | 0 |
| Total profit before tax | -5.7% | 7.16 | 7.53 | -18.53 | 15 | 15 | 15 |
| Current tax | - | 0 | 0 | 0 | 1.19 | 2.6 | 2.42 |
| Deferred tax | -32.1% | 1.95 | 2.4 | -4.46 | 1.28 | 1.36 | 1.6 |
| Total tax | -32.1% | 1.95 | 2.4 | -4.46 | 2.47 | 3.96 | 4.02 |
| Total profit (loss) for period | 1.7% | 5.2 | 5.13 | -14.07 | 13 | 11 | 11 |
| Other comp. income net of taxes | 0% | 0.01 | 0.01 | 0.01 | 0.11 | -0.02 | -0.02 |
| Total Comprehensive Income | 1.7% | 5.21 | 5.14 | -14.05 | 13 | 11 | 11 |
| Earnings Per Share, Basic | 0% | 0.19 | 0.19 | -0.49 | 0.45 | 0.42 | 0.42 |
| Earnings Per Share, Diluted | 0% | 0.19 | 0.19 | -0.49 | 0.42 | 0.38 | 0.38 |
| 15.8% |
| 67 |
| 58 |
| 47 |
| 41 |
| 27 |
| 29 |
| Finance costs | -16.1% | 27 | 32 | 24 | 20 | 12 | 12 |
| Depreciation and Amortization | 3.6% | 30 | 29 | 26 | 24 | 9.73 | 8.69 |
| Other expenses | 8.1% | 241 | 223 | 226 | 183 | 92 | 95 |
| Total Expenses | 7.3% | 843 | 786 | 739 | 595 | 323 | 319 |
| Profit Before exceptional items and Tax | 0% | 61 | 61 | 101 | 31 | 17 | 20 |
| Exceptional items before tax | - | 2 | 0 | 0 | 0 | 1.52 | 0 |
| Total profit before tax | 3.3% | 63 | 61 | 101 | 31 | 19 | 20 |
| Current tax | -19.5% | 9.05 | 11 | 11 | 0 | 0.01 | 4.02 |
| Deferred tax | -24.7% | 5.61 | 7.12 | 13 | 7.87 | 4.94 | -7.36 |
| Total tax | -17.6% | 15 | 18 | 24 | 7.87 | 4.95 | -3.33 |
| Total profit (loss) for period | 11.9% | 48 | 43 | 78 | 23 | 14 | 23 |
| Other comp. income net of taxes | 12.1% | 0.06 | -0.07 | -0.23 | -0.07 | -0.24 | 0.33 |
| Total Comprehensive Income | 11.9% | 48 | 43 | 77 | 23 | 13 | 23 |
| Earnings Per Share, Basic | 13.2% | 1.77 | 1.68 | 3.902 | 1.145 | 0.811 | 1.544 |
| Earnings Per Share, Diluted | 6.6% | 1.65 | 1.61 | 3.902 | 1.145 | 0.811 | 1.544 |
| 25.9% |
| 4.99 |
| 4.17 |
| 3.92 |
| 0.01 |
| 0.01 |
| 0.01 |
| Loans, non-current | 9.8% | 0.17 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Total non-current financial assets | 47.1% | 26 | 18 | 19 | 32 | 14 | 13 |
| Total non-current assets | 3.7% | 761 | 734 | 707 | 668 | 658 | 660 |
| Total assets | 3% | 1,267 | 1,230 | 1,156 | 1,099 | 1,027 | 998 |
| Borrowings, non-current | -18.1% | 114 | 139 | 140 | 162 | 188 | 269 |
| Total non-current financial liabilities | -17.7% | 122 | 148 | 150 | 171 | 196 | 278 |
| Provisions, non-current | -5.9% | 4.02 | 4.21 | 3.6 | 3.26 | 3.01 | 2.77 |
| Total non-current liabilities | -13.4% | 188 | 217 | 229 | 233 | 256 | 335 |
| Borrowings, current | 27.6% | 163 | 128 | 124 | 134 | 120 | 137 |
| Total current financial liabilities | 13.8% | 396 | 348 | 309 | 305 | 255 | 269 |
| Provisions, current | 123.5% | 39 | 18 | 21 | 6.91 | 14 | 13 |
| Current tax liabilities | -869.2% | 0 | 1.13 | 0.35 | 0.58 | 0 | 0 |
| Total current liabilities | 16.1% | 442 | 381 | 336 | 324 | 279 | 300 |
| Total liabilities | 5.5% | 630 | 597 | 565 | 557 | 535 | 634 |
| Equity share capital | 0% | 29 | 29 | 27 | 27 | 27 | 20 |
| Total equity | 0.6% | 637 | 633 | 591 | 543 | 492 | 363 |
| Total equity and liabilities | 3% | 1,267 | 1,230 | 1,156 | 1,099 | 1,027 | 998 |
| Proceeds from sales of PPE |
| - |
| 2.4 |
| 0 |
| 0.08 |
| 0.02 |
| - |
| - |
| Purchase of property, plant and equipment | 347.8% | 104 | 24 | 73 | 30 | - | - |
| Other inflows (outflows) of cash | 162.3% | 8.89 | -11.67 | -2.33 | 15 | - | - |
| Net Cashflows From Investing Activities | -168.5% | -96.53 | -35.32 | -76.09 | -14.91 | - | - |
| Proceeds from issuing shares | -79.8% | 2.14 | 6.64 | -0.01 | 0.18 | - | - |
| Proceeds from issuing other equity instruments | -66.9% | 44 | 131 | -0.31 | 0.73 | - | - |
| Proceeds from borrowings | 75.9% | 0 | -3.15 | 3.66 | 50 | - | - |
| Repayments of borrowings | -73.6% | 29 | 107 | 18 | 9.03 | - | - |
| Dividends paid | 430.3% | 2.75 | 1.33 | 1 | 1 | - | - |
| Interest paid | -16.1% | 27 | 32 | 24 | 20 | - | - |
| Net Cashflows from Financing Activities | -95.3% | -11.91 | -5.61 | -38.8 | 21 | - | - |
| Net change in cash and cash eq. | 5.9% | 0.04 | -0.02 | -0.01 | -1.04 | - | - |
Analysis of Rushil Decor's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.
Last Updated: Dec 31, 2025
| Description | Share | Value |
|---|---|---|
| Medium Density Fiber Board | 68.9% | 152.4 Cr |
| Laminates & allied products | 26.8% | 59.3 Cr |
| Polyvinayl Chloride Board | 3.7% | 8.2 Cr |
| Plywood | 0.6% | 1.2 Cr |
| Total | 221.1 Cr |