Marvel Decor Ltd
Marvel Decor is presently in the business of window covering fashion blinds, component and supplying it to the company making window covering fashion blinds.
- Market Cap ₹ 154 Cr.
- Current Price ₹ 87.0
- High / Low ₹ 143 / 73.0
- Stock P/E 40.4
- Book Value ₹ 35.3
- Dividend Yield 0.00 %
- ROCE 8.02 %
- ROE 6.74 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Tax rate seems low
- Company has a low return on equity of 5.96% over last 3 years.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Half Yearly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
31.52 | 25.77 | 29.12 | 27.51 | 40.80 | 49.26 | 53.03 | 62.68 | |
23.50 | 19.11 | 24.78 | 24.67 | 37.07 | 46.04 | 46.89 | 56.35 | |
Operating Profit | 8.02 | 6.66 | 4.34 | 2.84 | 3.73 | 3.22 | 6.14 | 6.33 |
OPM % | 25.44% | 25.84% | 14.90% | 10.32% | 9.14% | 6.54% | 11.58% | 10.10% |
0.18 | 0.73 | 0.89 | 0.82 | 1.59 | 2.76 | 0.74 | 1.14 | |
Interest | 2.16 | 0.51 | 1.33 | 1.30 | 1.56 | 1.51 | 1.58 | 1.53 |
Depreciation | 1.82 | 1.97 | 2.29 | 2.14 | 1.97 | 1.90 | 1.71 | 1.72 |
Profit before tax | 4.22 | 4.91 | 1.61 | 0.22 | 1.79 | 2.57 | 3.59 | 4.22 |
Tax % | 26.30% | 28.92% | 55.90% | 68.18% | 12.29% | 12.06% | 10.31% | 9.48% |
3.11 | 3.50 | 0.72 | 0.07 | 1.57 | 2.26 | 3.22 | 3.82 | |
EPS in Rs | 1.83 | 2.05 | 0.16 | 0.02 | 0.79 | 1.19 | 1.89 | 2.15 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 17% |
3 Years: | 15% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 69% |
3 Years: | 42% |
TTM: | 19% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 33% |
3 Years: | 32% |
1 Year: | -12% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 6% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 17.04 | 17.04 | 17.04 | 17.04 | 17.04 | 17.04 | 17.04 | 17.74 |
Reserves | 22.57 | 25.47 | 26.69 | 26.79 | 28.28 | 30.56 | 33.73 | 44.87 |
2.32 | 5.02 | 11.22 | 11.13 | 11.11 | 13.83 | 14.24 | 15.71 | |
7.81 | 11.13 | 11.14 | 8.71 | 10.06 | 9.99 | 11.35 | 11.81 | |
Total Liabilities | 49.74 | 58.66 | 66.09 | 63.67 | 66.49 | 71.42 | 76.36 | 90.13 |
12.59 | 15.49 | 17.57 | 15.95 | 15.85 | 15.65 | 14.54 | 16.80 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
37.15 | 43.17 | 48.52 | 47.72 | 50.64 | 55.77 | 61.82 | 73.33 | |
Total Assets | 49.74 | 58.66 | 66.09 | 63.67 | 66.49 | 71.42 | 76.36 | 90.13 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
-7.04 | 2.57 | 3.17 | 1.86 | -0.68 | -0.47 | -4.56 | ||
-4.69 | -4.52 | -1.01 | -2.73 | -1.33 | 0.12 | -4.17 | ||
0.38 | 1.11 | -1.04 | -0.17 | 2.14 | 0.41 | 9.48 | ||
Net Cash Flow | -11.34 | -0.83 | 1.12 | -1.04 | 0.13 | 0.06 | 0.75 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|
Debtor Days | 73.07 | 67.28 | 77.71 | 71.25 | 50.19 | 59.57 | 69.93 | 76.34 |
Inventory Days | 635.99 | 2,672.53 | 1,113.66 | 1,170.18 | 906.44 | 779.90 | 841.54 | 790.19 |
Days Payable | 141.98 | 421.28 | 191.04 | 202.81 | 156.16 | 150.84 | 146.33 | 138.37 |
Cash Conversion Cycle | 567.08 | 2,318.53 | 1,000.33 | 1,038.61 | 800.47 | 688.64 | 765.14 | 728.16 |
Working Capital Days | 240.75 | 395.59 | 343.94 | 374.95 | 253.35 | 223.77 | 238.56 | 248.24 |
ROCE % | 11.93% | 5.67% | 2.78% | 5.95% | 6.92% | 8.16% | 8.02% |
Documents
Announcements
-
Shareholders meeting
1 October 2025 - AGM (30 Sep 2025): all five resolutions passed; audited financials adopted; statutory auditor appointed five-year term.
-
Shareholders meeting
1 October 2025 - Consolidated scrutinizer’s report for 29th AGM (30 Sep 2025); all resolutions passed; audited FY2024-25 adopted; auditors appointed.
-
Shareholders meeting
1 October 2025 - 29th AGM (30 Sep 2025): adopted FY2024-25 financials; reappointed auditor Chetan Agarwal & Co. (5-year term); director reappointments, remuneration revision.
-
Appointment
1 October 2025 - Chetan Agarwal & Co. appointed statutory auditor on Sep 30, 2025, for five-year term FY2025–26 to FY2029–30.
-
Shareholders meeting
1 October 2025 - Consolidated scrutinizer report: 29th AGM on Sep 30, 2025; all resolutions (financials, auditors, directors, remuneration) passed.
Annual reports
Concalls
-
Jun 2025TranscriptPPT
-
Nov 2024Transcript PPT
-
Jun 2024TranscriptNotesPPT
-
Jan 2024TranscriptNotesPPT
Product Feature[1][2]
Blinds: The company offers 16+ types of blinds, including Sierra, Roman, Vertical, Roller, Wooden, Panel, and Skylight Blinds.
Operating Systems: Provides 10+ unique systems (manual and motorized) that are compatible with smart devices like Amazon Alexa and Google Home.
Fabric Options: Features a range of 2000+ fabric shades suitable for home and office interiors.