Marvel Decor Ltd.
•Add ratio to table
ABOUT
AI Sector View
AI GENERATEDFast Moving Consumer Goods
Rural demand proxies are mixed. Tractor sales rose 18.0% YoY (2026-07) and 2-wheelers were up 23.0% YoY (2026-06), but rural employment slowed to 1.0% YoY (2026-07), fertiliser sales were 0.0% YoY (2026-05), and food inflation of 5.52% (Jul/26) can pressure household budgets. FPI outflows remain heavy at INR -8081 crore over 3 months to 2026-08-31, limiting upside.
PROS
- Company has delivered good sales growth of 16.4% CAGR over last 5 years
- Company has consistently been profitable over the last 5 years
- Attractively priced for its growth - PEG of 0.7
- Company maintains a comfortable, low leverage position
CONS
- Operating cash flow has been negative in recent years
- Company has a low return on capital employed of 7.7%
- Company has a low return on equity of 6.1% over last 3 years
- A large part of profit comes from other income (27.0% of PBT)
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.61x)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| MDL | 62.00 | 25.33 | 109.99 | 0.00 | — | — | — | — | 8.02 | — |
| AHLADA | 35.48 | 0.00 | 45.84 | 0.00 | 0.17 | -69.83 | 24.03 | -12.09 | 2.69 | 13.52 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
No quarterly results found
We don't have this information yet. Please check back later.
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 | |
|---|---|---|---|---|---|---|---|---|
| 32 | 26 | 30 | 28 | 41 | 50 | 53 | 63 | |
| 24 | 20 | 25 | 25 | 37 | 46 | 47 | 57 | |
| Operating Profit | 8 | 7 | 4 | 3 | 4 | 3 | 6 | 6 |
| OPM % | 24.98% | 25.18% | 14.23% | 9.77% | 9.04% | 6.44% | 11.49% | 10.02% |
| 0 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | |
| Interest | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before Tax | 4 | 5 | 2 | 0 | 2 | 3 | 4 | 4 |
| Tax % | 26.35% | 28.81% | 55.52% | 66.95% | 12.35% | 12.13% | 10.43% | 9.41% |
| Net Profit | 3 | 4 | 1 | 0 | 2 | 2 | 3 | 4 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.89 | 2.16 |
| 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:
- 16%
- 3 Years:
- 15%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- 27%
- 3 Years:
- 37%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- 20%
- 3 Years:
- 29%
- 1 Year:
- -28%
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 | 17 | 17 | 17 | 17 | 17 | 17 | 18 |
| Minority Interest | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| 23 | 25 | 27 | 27 | 28 | 31 | 34 | 45 | |
| 2 | 5 | 11 | 11 | 11 | 14 | 14 | 16 | |
| Trade Payables | 4 | 5 | 6 | 6 | 7 | 8 | 8 | 9 |
| 3 | 5 | 3 | 2 | 3 | 2 | 3 | 3 | |
| Total Liabilities | 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 |
| 13 | 15 | 18 | 16 | 16 | 16 | 15 | 17 | |
| 20 | 32 | 35 | 37 | 39 | 41 | 46 | 51 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 10 | 13 | |
| Cash & Bank | 9 | 1 | 0 | 1 | 0 | 0 | 0 | 1 |
| 9 | 10 | 13 | 10 | 11 | 14 | 5 | 8 | |
| Total Assets | 50 | 59 | 66 | 64 | 66 | 71 | 76 | 90 |
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 | |
|---|---|---|---|---|---|---|---|---|
| 0 | -6 | 3 | 3 | 2 | -0 | -0 | -5 | |
| Cash from Investing | 0 | -5 | -5 | -1 | -3 | -1 | 0 | -4 |
| Cash from Financing | 0 | 0 | 1 | -1 | -0 | 2 | 0 | 9 |
| 0 | -11 | -1 | 1 | -1 | 0 | 0 | 1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
No announcements filed.
News
Recent coverage and analyst commentary for MDL
Loading news…
AI Stock Analyst
Marvel Decor Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account