Nifty
:
23907.25
Sensex
:
79117.11
557.35 (2.39%)
1961.32 (2.54%)
Nifty
Sensex
:
:
23907.25
79117.11
557.35 (2.39%)
1961.32 (2.54%)

Marvel Decor Ltd.

Ceramics/Marble/Granite/Sanitaryware

Rating :
N/A

BSE: Not Listed | NSE: MDL

NSE BSE
99.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  100.00
  •  100.00
  •  99.35
  •  104.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6000
  •  5.98
  •  130.00
  •  60.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 186.27
  • 57.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 200.03
  • N/A
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.03%
  • 7.81%
  • 20.39%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.77%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 47.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.83

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
-
53.43
49.67
41.22
27.84
29.55
26.19
32.08
Net Sales Growth
-
7.57%
20.50%
48.06%
-5.79%
12.83%
-18.36%
 
Cost Of Goods Sold
-
19.83
19.31
15.66
11.41
11.54
4.41
11.26
Gross Profit
-
33.61
30.36
25.57
16.44
18.01
21.78
20.83
GP Margin
-
62.90%
61.12%
62.03%
59.05%
60.95%
83.16%
64.93%
Total Expenditure
-
47.29
46.47
37.50
25.12
25.35
19.59
24.07
Power & Fuel Cost
-
1.23
1.17
0.42
0.39
0.34
0.28
0.23
% Of Sales
-
2.30%
2.36%
1.02%
1.40%
1.15%
1.07%
0.72%
Employee Cost
-
8.52
7.58
6.29
3.25
2.76
3.85
3.38
% Of Sales
-
15.95%
15.26%
15.26%
11.67%
9.34%
14.70%
10.54%
Manufacturing Exp.
-
10.91
11.12
8.78
5.34
3.74
3.44
3.31
% Of Sales
-
20.42%
22.39%
21.30%
19.18%
12.66%
13.13%
10.32%
General & Admin Exp.
-
5.13
4.38
4.46
3.11
3.43
3.45
2.87
% Of Sales
-
9.60%
8.82%
10.82%
11.17%
11.61%
13.17%
8.95%
Selling & Distn. Exp.
-
0.97
1.02
0.91
0.55
3.32
3.53
2.85
% Of Sales
-
1.82%
2.05%
2.21%
1.98%
11.24%
13.48%
8.88%
Miscellaneous Exp.
-
0.71
1.89
0.99
1.08
0.22
0.63
0.17
% Of Sales
-
1.33%
3.81%
2.40%
3.88%
0.74%
2.41%
0.53%
EBITDA
-
6.14
3.20
3.72
2.72
4.20
6.60
8.01
EBITDA Margin
-
11.49%
6.44%
9.02%
9.77%
14.21%
25.20%
24.97%
Other Income
-
0.74
2.78
1.59
0.86
0.94
0.73
0.18
Interest
-
1.58
1.51
1.56
1.22
1.25
0.44
2.16
Depreciation
-
1.71
1.90
1.97
2.14
2.29
1.97
1.82
PBT
-
3.59
2.57
1.78
0.22
1.61
4.92
4.22
Tax
-
0.37
0.31
0.22
0.14
0.89
1.42
1.11
Tax Rate
-
10.31%
12.06%
12.36%
63.64%
55.28%
28.86%
26.30%
PAT
-
3.22
2.26
1.48
0.10
1.17
3.50
3.11
PAT before Minority Interest
-
3.22
2.26
1.56
0.07
0.72
3.50
3.11
Minority Interest
-
0.00
0.00
-0.08
0.03
0.45
0.00
0.00
PAT Margin
-
6.03%
4.55%
3.59%
0.36%
3.96%
13.36%
9.69%
PAT Growth
-
42.48%
52.70%
1,380.00%
-91.45%
-66.57%
12.54%
 
EPS
-
1.82
1.28
0.84
0.06
0.66
1.98
1.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
50.77
47.60
45.32
43.83
43.73
42.51
39.61
Share Capital
17.04
17.04
17.04
17.04
17.04
17.04
17.04
Total Reserves
33.73
30.56
28.28
26.79
26.69
25.47
22.57
Non-Current Liabilities
1.82
2.29
2.54
4.18
2.49
1.80
2.85
Secured Loans
0.77
1.41
1.59
3.23
1.62
1.20
2.28
Unsecured Loans
0.40
0.07
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
23.78
21.53
18.05
15.01
18.23
12.91
7.29
Trade Payables
7.95
7.98
6.70
6.34
6.04
5.09
4.38
Other Current Liabilities
2.73
1.18
1.81
0.73
2.54
3.95
2.84
Short Term Borrowings
13.07
12.34
9.52
7.90
9.60
3.82
0.03
Short Term Provisions
0.03
0.03
0.02
0.05
0.05
0.05
0.05
Total Liabilities
76.37
71.42
66.49
63.67
66.09
58.66
49.75
Net Block
14.54
15.65
15.85
15.95
17.57
15.49
12.59
Gross Block
28.50
28.98
27.89
27.48
26.93
22.56
17.69
Accumulated Depreciation
13.96
13.33
12.04
11.53
9.36
7.07
5.10
Non Current Assets
17.44
19.27
19.03
18.43
19.54
16.16
13.06
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.03
0.95
0.78
0.47
0.51
0.37
0.47
Other Non Current Assets
1.87
2.67
2.40
2.01
1.45
0.30
0.00
Current Assets
58.93
52.15
46.65
44.60
45.88
41.88
36.69
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
45.72
41.26
38.89
36.58
35.21
32.29
19.62
Sundry Debtors
10.16
8.04
5.61
5.37
6.20
4.75
6.31
Cash & Bank
0.48
0.42
0.29
1.33
0.21
1.04
8.60
Other Current Assets
2.56
0.02
0.06
0.05
4.27
3.80
2.16
Short Term Loans & Adv.
2.54
2.41
1.81
1.28
4.16
3.68
2.14
Net Current Assets
35.15
30.62
28.60
29.59
27.65
28.97
29.40
Total Assets
76.37
71.42
66.49
63.68
66.09
58.66
49.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
-0.47
-0.68
1.86
3.17
2.57
-7.04
0.00
PBT
3.59
2.57
1.78
0.22
1.61
4.92
0.00
Adjustment
1.67
1.96
1.96
2.21
2.30
1.18
0.00
Changes in Working Capital
-5.35
-4.90
-1.66
0.89
-0.45
-11.75
0.00
Cash after chg. in Working capital
-0.09
-0.37
2.08
3.32
3.47
-5.65
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.37
-0.31
-0.22
-0.14
-0.89
-1.39
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.12
-1.33
-2.73
-1.01
-4.52
-4.69
0.00
Net Fixed Assets
0.28
-0.54
-0.42
-0.57
-0.66
-2.83
Net Investments
-0.32
-7.05
-5.82
-0.44
-4.46
-3.46
Others
0.16
6.26
3.51
0.00
0.60
1.60
Cash from Financing Activity
0.41
2.14
-0.17
-1.04
1.11
0.38
0.00
Net Cash Inflow / Outflow
0.06
0.13
-1.04
1.12
-0.83
-11.34
0.00
Opening Cash & Equivalents
0.42
0.29
1.33
0.21
1.04
8.56
0.00
Closing Cash & Equivalent
0.48
0.42
0.29
1.33
0.21
-2.78
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
29.79
27.93
26.12
25.34
25.27
24.58
23.24
ROA
4.36%
3.27%
2.40%
0.11%
1.15%
6.46%
6.25%
ROE
6.54%
4.90%
3.56%
0.17%
1.69%
8.59%
7.84%
ROCE
8.18%
6.97%
6.09%
2.64%
5.65%
12.07%
15.21%
Fixed Asset Turnover
2.18
2.04
1.80
1.19
1.44
1.72
1.82
Receivable days
52.96
42.90
40.27
65.43
55.88
58.37
71.46
Inventory Days
253.05
251.87
276.96
406.19
344.66
273.99
222.12
Payable days
146.70
138.75
151.94
198.09
73.41
56.02
64.59
Cash Conversion Cycle
159.31
156.02
165.29
273.53
327.13
276.34
228.99
Total Debt/Equity
0.28
0.29
0.25
0.26
0.26
0.12
0.06
Interest Cover
3.28
2.70
2.14
1.18
2.29
12.17
2.96

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.