sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
RUSHIL

RUSHIL - Rushil Decor Limited Share Price

Consumer Durables

₹23.29+0.06(+0.26%)
Market Closed as of Dec 12, 2025, 15:30 IST

Valuation

Market Cap683.37 Cr
Price/Earnings (Trailing)38.18
Price/Sales (Trailing)0.8
EV/EBITDA11.79
Price/Free Cashflow171.44
MarketCap/EBT34.4
Enterprise Value960.06 Cr

Fundamentals

Revenue (TTM)858.84 Cr
Rev. Growth (Yr)1.8%
Earnings (TTM)15.84 Cr
Earnings Growth (Yr)-55.8%

Profitability

Operating Margin2%
EBT Margin2%
Return on Equity2.48%
Return on Assets1.25%
Free Cashflow Yield0.58%

Price to Sales Ratio

Latest reported: 0.8

Revenue (Last 12 mths)

Latest reported: 858.8 Cr

Net Income (Last 12 mths)

Latest reported: 15.8 Cr

Growth & Returns

Price Change 1W2.4%
Price Change 1M-6.6%
Price Change 6M-22.1%
Price Change 1Y-35.7%
3Y Cumulative Return-17.6%
5Y Cumulative Return13.2%
7Y Cumulative Return-8.6%
10Y Cumulative Return0.80%

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 & Equivalents35.6 L
Free Cash Flow (TTM)4.48 Cr
Free Cash Flow/Share (TTM)0.15

Balance Sheet

Total Assets1.27 kCr
Total Liabilities629.73 Cr
Shareholder Equity639.81 Cr
Current Assets505.56 Cr
Current Liabilities443.41 Cr
Net PPE703.13 Cr
Inventory241.71 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.22
Debt/Equity0.43
Interest Coverage-0.33
Interest/Cashflow Ops4.51

Dividend & Shareholder Returns

Dividend/Share (TTM)0.1
Dividend Yield0.43%
Shares Dilution (1Y)6.7%
Shares Dilution (3Y)47.4%
Pros

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Strong Balance Sheet.

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

Cons

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

Past Returns: Underperforming stock! In past three years, the stock has provided -17.6% return compared to 11.9% by NIFTY 50.

Growth: Poor revenue growth. Revenue grew at a disappointing -5.1% on a trailing 12-month basis.

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

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 Yield0.43%
Dividend/Share (TTM)0.1
Shares Dilution (1Y)6.7%
Earnings/Share (TTM)0.61

Financial Health

Current Ratio1.14
Debt/Equity0.43

Technical Indicators

RSI (14d)41.7
RSI (5d)71.91
RSI (21d)29.47
MACD SignalBuy
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalBuy
SMA 5 SignalBuy
SMA 10 SignalBuy
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

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%
NISARG AJAYKUMAR VAKHARIA1.07%
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
PE38.0876.95
PS0.792.48
Growth-5.1 %9.6 %
0% metrics above sector average
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 5.8% 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) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations-898-----
Other Income-12-----
Total Income-910-----
Cost of Materials-496-----
Purchases of stock-in-trade-0.45-----
Employee Expense-68-----
Finance costs-28-----
Depreciation and Amortization-30-----
Other expenses-243-----
Total Expenses-850-----
Profit Before exceptional items and Tax-61-----
Exceptional items before tax-2-----
Total profit before tax-63-----
Current tax-9.05-----
Deferred tax-5.61-----
Total tax-15-----
Total profit (loss) for period-48-----
Other comp. income net of taxes-0.06-----
Total Comprehensive Income-48-----
Earnings Per Share, Basic-1.75-----
Earnings Per Share, Diluted-1.63-----
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations32%236179231212230225
Other Income33.9%0.630.444.783.241.083.38
Total Income31.3%236180236215232228
Cost of Materials37.5%13397127118125127
Purchases of stock-in-trade-9%0.030.11-0.010.0600.39
Employee Expense18.8%201718171716
Finance costs-18.8%7.048.447.227.547.765.12
Depreciation and Amortization2.6%8.568.377.547.567.557.36
Other expenses5.1%636061576560
Total Expenses15.7%229198222199216212
Profit Before exceptional items and Tax133.4%7.53-18.5313151517
Exceptional items before tax-002000
Total profit before tax133.4%7.53-18.5315151517
Current tax-001.192.62.422.83
Deferred tax125.6%2.4-4.461.281.361.61.38
Total tax125.6%2.4-4.462.473.964.024.21
Total profit (loss) for period127.4%5.13-14.0713111112
Other comp. income net of taxes0%0.010.010.11-0.02-0.02-0.02
Total Comprehensive Income127.5%5.14-14.0513111112
Earnings Per Share, Basic45.6%0.19-0.490.450.420.420.464
Earnings Per Share, Diluted45.6%0.19-0.490.420.380.380.408
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations5.6%891844838624335336
Other Income488.2%122.871.381.414.323.54
Total Income6.7%904847840626340339
Cost of Materials12.1%492439433370174173
Purchases of stock-in-trade-0002.061.741.35
Employee Expense15.8%675847412729
Finance costs-16.1%273224201212
Depreciation and Amortization3.6%302926249.738.69
Other expenses8.1%2412232261839295
Total Expenses7.3%843786739595323319
Profit Before exceptional items and Tax0%6161101311720
Exceptional items before tax-20001.520
Total profit before tax3.3%6361101311920
Current tax-19.5%9.05111100.014.02
Deferred tax-24.7%5.617.12137.874.94-7.36
Total tax-17.6%1518247.874.95-3.33
Total profit (loss) for period11.9%484378231423
Other comp. income net of taxes12.1%0.06-0.07-0.23-0.07-0.240.33
Total Comprehensive Income11.9%484377231323
Earnings Per Share, Basic13.2%1.771.683.9021.1450.8111.544
Earnings Per Share, Diluted6.6%1.651.613.9021.1450.8111.544
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations31.8%233177229210229224
Other Income35.7%0.640.444.783.241.083.38
Total Income31.6%234178234214230227
Cost of Materials37.9%13296127117123126
Employee Expense26.7%201617171716
Finance costs-19.2%6.98.37.097.417.55.12
Depreciation and Amortization2.3%8.448.277.447.497.457.34
Other expenses5.2%625960576460
Total Expenses15.4%226196220198214210
Profit Before exceptional items and Tax138.5%8.37-18.1413161616
Exceptional items before tax-002000
Total profit before tax138.5%8.37-18.1415161616
Current tax-001.212.62.422.82
Deferred tax125.5%2.39-4.461.281.381.581.36
Total tax125.5%2.39-4.462.493.9944.18
Total profit (loss) for period133.9%5.97-13.6813121212
Other comp. income net of taxes0%0.010.010.11-0.03-0.02-0.02
Total Comprehensive Income134%5.99-13.6713111212
Earnings Per Share, Basic46.6%0.21-0.480.460.420.430.461
Earnings Per Share, Diluted46.6%0.21-0.480.430.380.390.406

Balance Sheet for Rushil Decor

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-60%0.360.62.82---
Total current financial assets40.3%269192195---
Inventories0.4%242241215---
Total current assets1.8%510501454---
Property, plant and equipment-0.1%703704632---
Capital work-in-progress285.8%267.4834---
Non-current investments0%0.010.010.01---
Loans, non-current9.8%0.170.080.08---
Total non-current financial assets53.8%211415---
Total non-current assets3.7%765738711---
Total assets2.9%1,2751,2391,165---
Borrowings, non-current-18.1%114139145---
Total non-current financial liabilities-16.6%127152154---
Provisions, non-current-5.6%4.044.223.6---
Total non-current liabilities-13.2%192221234---
Borrowings, current27.6%163128124---
Total current financial liabilities13.8%397349309---
Provisions, current123.5%391821---
Current tax liabilities-869.2%01.130.37---
Total current liabilities16%443382337---
Total liabilities5.5%636603571---
Equity share capital0%292927---
Non controlling interest11.1%4.13.793.76---
Total equity0.6%640636595---
Total equity and liabilities2.9%1,2751,2391,165---
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-28.1%0.270.432.480.490.510.51
Loans, current-00000.540.82
Total current financial assets40.2%266190236206130125
Inventories0%240240214225209187
Total current assets2%506496450431369338
Property, plant and equipment-0.3%694696626624626635
Capital work-in-progress352.8%256.3326.463.880.09
Non-current investments25.9%4.994.173.920.010.010.01
Loans, non-current9.8%0.170.080.080.080.080.08
Total non-current financial assets47.1%261819321413
Total non-current assets3.7%761734707668658660
Total assets3%1,2671,2301,1561,0991,027998
Borrowings, non-current-18.1%114139140162188269
Total non-current financial liabilities-17.7%122148150171196278
Provisions, non-current-5.9%4.024.213.63.263.012.77
Total non-current liabilities-13.4%188217229233256335
Borrowings, current27.6%163128124134120137
Total current financial liabilities13.8%396348309305255269
Provisions, current123.5%3918216.911413
Current tax liabilities-869.2%01.130.350.5800
Total current liabilities16.1%442381336324279300
Total liabilities5.5%630597565557535634
Equity share capital0%292927272720
Total equity0.6%637633591543492363
Total equity and liabilities3%1,2671,2301,1561,0991,027998

Cash Flow for Rushil Decor

Consolidated figures (in Rs. Crores) /
Finance costs-
Change in inventories-
Depreciation-
Net Cashflows from Operations-
Income taxes paid (refund)-
Net Cashflows From Operating Activities-
Proceeds from sales of PPE-
Purchase of property, plant and equipment-
Other inflows (outflows) of cash-
Net Cashflows From Investing Activities-
Proceeds from issuing shares-
Proceeds from issuing other equity instruments-
Repayments of borrowings-
Dividends paid-
Interest paid-
Net Cashflows from Financing Activities-
Net change in cash and cash eq.-
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-16.1%27322420--
Change in inventories60.6%-14.5-38.32-31.32-71.15--
Depreciation3.6%30292624--
Net Cashflows from Operations139.6%11649128-6.45--
Income taxes paid (refund)1.9%8.027.89130.23--
Net Cashflows From Operating Activities167.5%10841115-6.68--
Cashflows used in obtaining control of subsidiaries-4.16000--
Proceeds from sales of PPE-2.400.080.02--
Purchase of property, plant and equipment347.8%104247330--
Other inflows (outflows) of cash162.3%8.89-11.67-2.3315--
Net Cashflows From Investing Activities-168.5%-96.53-35.32-76.09-14.91--
Proceeds from issuing shares-79.8%2.146.64-0.010.18--
Proceeds from issuing other equity instruments-66.9%44131-0.310.73--
Proceeds from borrowings75.9%0-3.153.6650--
Repayments of borrowings-73.6%29107189.03--
Dividends paid430.3%2.751.3311--
Interest paid-16.1%27322420--
Net Cashflows from Financing Activities-95.3%-11.91-5.61-38.821--
Net change in cash and cash eq.5.9%0.04-0.02-0.01-1.04--

What does Rushil Decor Limited do?

Plywood Boards/ Laminates•Consumer Durables•Small Cap

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

Important Disclosure & Data Context

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.

Sharesguru Stock Score for RUSHIL

58/100

Performance Comparison

RUSHIL vs Consumer (2021 - 2025)

RUSHIL is underperforming relative to the broader Consumer sector and has declined by 21.8% compared to the previous year.