Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:19 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Marvel Decor Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹54.05Fairly Valued by 4.51%vs CMP ₹56.60

P/E (27.0) × ROE (6.7%) × BV (₹36.40) × DY (2.00%)

₹37.37Overvalued by 33.98%vs CMP ₹56.60
MoS: -51.5% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹65.4123%Under (+15.6%)
Graham NumberEarnings₹40.9717%Over (-27.6%)
Earnings PowerEarnings₹3.7711%Over (-93.3%)
DCFCash Flow₹39.4111%Over (-30.4%)
Net Asset ValueAssets₹36.597%Over (-35.4%)
EV/EBITDAEnterprise₹34.439%Over (-39.2%)
Earnings YieldEarnings₹20.507%Over (-63.8%)
ROCE CapitalReturns₹11.697%Over (-79.3%)
Revenue MultipleRevenue₹35.486%Over (-37.3%)
Consensus (9 models)₹37.37100%Overvalued
Key Drivers: Wide model spread (₹4–₹65) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 21.0%

*Investments are subject to market risks

Investment Snapshot

62
Marvel Decor Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health70/100 · Strong
ROCE 8.0% AverageROE 6.7% AverageD/E 0.25 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money35/100 · Weak
Promoter decreased by 2.62% Caution
Earnings Quality55/100 · Moderate
OPM expanding (8% → 11%) ImprovingWorking capital: 247 days Capital intensive
Quarterly Momentum80/100 · Strong
Revenue (4Q): +30% YoY AcceleratingProfit (4Q): +54% YoY StrongOPM: 6.8% (down 4.9% YoY) Margin pressure
Industry Rank50/100 · Moderate
P/E 27.0 vs industry 19.3 In-lineROCE 8.0% vs industry 7.8% Average3Y sales CAGR: 15% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Marvel Decor Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
60/100
Moderate
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 27.0 vs Ind 19.3 | ROCE 8.0% | ROE 6.7% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.25x | IntCov 0.0x | Current 2.97x | Borrow/Reserve 0.42x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹4 Cr | CFO/NP N/A
Ownership Accumulation
-50
Distribution
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom -2.62 pp
Business Momentum
+44
Watch closely
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +14.8% | Q NP +30.4% | Q OPM -1.8 pp
Derived FieldValueHow it is derived
Valuation Gap %-34.0%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.42xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change-2.62 ppLatest promoter% minus previous promoter%
Shareholder Count Change+11Latest shareholder count minus previous count
Quarterly Sales Change+14.8%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+30.4%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-1.8 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:19 am

Market Cap 100 Cr.
Current Price 56.6
Intrinsic Value₹37.37
High / Low 106/43.0
Stock P/E27.0
Book Value 36.4
Dividend Yield0.00 %
ROCE8.02 %
ROE6.74 %
Face Value 10.0
PEG Ratio1.29

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Marvel Decor Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Marvel Decor Ltd 100 Cr. 56.6 106/43.027.0 36.40.00 %8.02 %6.74 % 10.0
BirlaNu Ltd 1,027 Cr. 1,362 2,428/1,190 1,5632.20 %2.58 %7.25 % 10.0
Ahlada Engineers Ltd 45.6 Cr. 35.3 81.0/31.222.0 1074.53 %6.03 %2.68 % 10.0
Omfurn India Ltd 47.1 Cr. 40.0 140/38.08.97 52.60.00 %14.6 %11.6 % 10.0
Industry Average563.50 Cr373.4819.32439.751.68%7.81%7.07%10.00

All Competitor Stocks of Marvel Decor Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 14.6314.849.6218.2319.5121.7123.4326.2326.2027.2330.9032.2036.97
Expenses 12.8712.4810.7514.3918.3219.1822.9723.4923.1423.8827.2529.4334.46
Operating Profit 1.762.36-1.133.841.192.530.462.743.063.353.652.772.51
OPM % 12.03%15.90%-11.75%21.06%6.10%11.65%1.96%10.45%11.68%12.30%11.81%8.60%6.79%
Other Income 0.310.720.330.530.900.692.160.620.320.150.310.741.58
Interest 0.550.690.560.650.710.850.730.780.820.760.670.860.86
Depreciation 1.101.191.071.070.951.020.881.020.840.880.760.960.95
Profit before tax 0.421.20-2.432.650.431.351.011.561.721.862.531.692.28
Tax % 85.71%45.00%-2.06%7.55%23.26%8.89%14.85%10.26%14.53%6.45%11.46%6.51%9.65%
Net Profit 0.060.65-2.382.460.331.230.861.391.481.742.251.582.06
EPS in Rs 0.170.25-1.521.580.250.620.500.820.871.021.270.891.16

Last Updated: December 30, 2025, 12:37 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:00 am

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 31.5225.7729.1227.5140.8049.2653.0362.6869.17
Expenses 23.5019.1124.7824.6737.0746.0446.8956.3563.89
Operating Profit 8.026.664.342.843.733.226.146.335.28
OPM % 25.44%25.84%14.90%10.32%9.14%6.54%11.58%10.10%7.63%
Other Income 0.180.730.890.821.592.760.741.142.32
Interest 2.160.511.331.301.561.511.581.531.72
Depreciation 1.821.972.292.141.971.901.711.721.91
Profit before tax 4.224.911.610.221.792.573.594.223.97
Tax % 26.30%28.92%55.90%68.18%12.29%12.06%10.31%9.48%
Net Profit 3.113.500.720.071.572.263.223.823.64
EPS in Rs 1.832.050.160.020.791.191.892.152.05
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)12.54%-79.43%-90.28%2142.86%43.95%42.48%18.63%
Change in YoY Net Profit Growth (%)0.00%-91.97%-10.85%2233.13%-2098.91%-1.47%-23.84%

Marvel Decor Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:17%
3 Years:16%
TTM:19%
Compounded Profit Growth
10 Years:%
5 Years:70%
3 Years:43%
TTM:35%
Stock Price CAGR
10 Years:%
5 Years:33%
3 Years:26%
1 Year:-24%
Return on Equity
10 Years:%
5 Years:4%
3 Years:6%
Last Year:7%

Last Updated: Unknown

Balance Sheet

Last Updated: December 10, 2025, 3:04 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 17.0417.0417.0417.0417.0417.0417.0417.7417.74
Reserves 22.5725.4726.6926.7928.2830.5633.7344.8746.91
Borrowings 2.325.0211.2211.1311.1113.8314.2415.7119.67
Other Liabilities 7.8111.1311.148.7110.069.9911.3511.8126.16
Total Liabilities 49.7458.6666.0963.6766.4971.4276.3690.13110.48
Fixed Assets 12.5915.4917.5715.9515.8515.6514.5416.8017.20
CWIP 0.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.00
Other Assets 37.1543.1748.5247.7250.6455.7761.8273.3393.28
Total Assets 49.7458.6666.0963.6766.4971.4276.3690.13110.48

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -7.042.573.171.86-0.68-0.47-4.56
Cash from Investing Activity + -4.69-4.52-1.01-2.73-1.330.12-4.17
Cash from Financing Activity + 0.381.11-1.04-0.172.140.419.48
Net Cash Flow -11.34-0.831.12-1.040.130.060.75
Free Cash Flow -11.83-1.812.65-0.02-2.38-1.07-8.45
CFO/OP -85%80%117%56%-11%-2%-66%

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow5.701.64-6.88-8.29-7.38-10.61-8.10-9.38

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 73.0767.2877.7171.2550.1959.5769.9380.45
Inventory Days 635.992,672.531,113.661,170.18906.44779.90841.54789.85
Days Payable 141.98421.28191.04202.81156.16150.84146.33138.31
Cash Conversion Cycle 567.082,318.531,000.331,038.61800.47688.64765.14731.99
Working Capital Days 240.75395.59343.94374.95253.35223.77238.56246.50
ROCE %11.93%5.67%2.78%5.95%6.92%8.16%8.15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Promoters 72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%70.03%70.03%67.41%
Public 27.08%27.10%27.09%27.10%27.09%27.09%27.09%27.09%27.09%29.97%29.97%32.59%
No. of Shareholders 404392358345344347345400402425445456

Shareholding Pattern Chart

No. of Shareholders

Marvel Decor Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 2.161.891.330.870.06
Diluted EPS (Rs.) 2.161.891.330.870.06
Cash EPS (Rs.) 3.173.052.442.081.30
Book Value[Excl.RevalReserv]/Share (Rs.) 35.3029.7927.9326.9326.11
Book Value[Incl.RevalReserv]/Share (Rs.) 35.3029.7927.9326.9326.11
Revenue From Operations / Share (Rs.) 35.5731.3629.1524.1916.34
PBDIT / Share (Rs.) 4.214.043.513.122.10
PBIT / Share (Rs.) 3.243.032.391.960.84
PBT / Share (Rs.) 2.382.111.511.050.12
Net Profit / Share (Rs.) 2.151.891.330.910.04
NP After MI And SOA / Share (Rs.) 2.151.891.330.870.06
PBDIT Margin (%) 11.8212.8812.0312.9012.85
PBIT Margin (%) 9.109.678.218.115.15
PBT Margin (%) 6.686.725.174.320.77
Net Profit Margin (%) 6.056.024.543.790.25
NP After MI And SOA Margin (%) 6.056.024.543.600.37
Return on Networth / Equity (%) 6.106.334.743.270.23
Return on Capital Employeed (%) 9.009.838.176.902.94
Return On Assets (%) 4.244.213.162.230.16
Long Term Debt / Equity (X) 0.010.020.030.030.07
Total Debt / Equity (X) 0.250.280.290.240.25
Asset Turnover Ratio (%) 0.750.720.720.400.33
Current Ratio (X) 2.672.482.422.582.97
Quick Ratio (X) 0.730.550.500.430.53
Inventory Turnover Ratio (X) 1.310.550.530.380.29
Interest Coverage Ratio (X) 4.894.363.963.402.94
Interest Coverage Ratio (Post Tax) (X) 3.503.042.502.001.06
Enterprise Value (Cr.) 178.48167.1281.5763.3847.94
EV / Net Operating Revenue (X) 2.833.131.641.541.72
EV / EBITDA (X) 23.9124.2813.6511.9213.40
MarketCap / Net Operating Revenue (X) 2.602.871.371.261.35
Price / BV (X) 2.623.021.431.150.85
Price / Net Operating Revenue (X) 2.602.871.371.261.35
EarningsYield 0.020.020.030.020.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Marvel Decor Ltd. is a Public Limited Listed company incorporated on 04/10/1996 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L18109GJ1996PLC030870 and registration number is 030870. Currently Company is involved in the business activities of Manufacture of other articles. Company's Total Operating Revenue is Rs. 32.99 Cr. and Equity Capital is Rs. 17.74 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Furniture, Furnishing & FlooringPlot No 211, GIDC Phase II, Jamnagar Gujarat 361004Contact not found
Management
NamePosition Held
Mr. Ashok R PaunChairman & Managing Director
Ms. Urmi A PaunDirector & CFO
Mr. Dipak R PaunDirector
Ms. Dipti D PaunDirector
Ms. Khwahish A PaunDirector
Mr. Dhansukhbhai J DevaniIndependent Director
Mr. Rajesh J MorzariaIndependent Director
Mr. Dhiren M ShahIndependent Director

FAQ

What is the intrinsic value of Marvel Decor Ltd and is it undervalued?

As of 06 April 2026, Marvel Decor Ltd's intrinsic value is ₹37.37, which is 33.98% lower than the current market price of ₹56.60, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (6.74 %), book value (₹36.4), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Marvel Decor Ltd?

Marvel Decor Ltd is trading at ₹56.60 as of 06 April 2026, with a FY2026-2027 high of ₹106 and low of ₹43.0. The stock is currently near its 52-week low. Market cap stands at ₹100 Cr..

How does Marvel Decor Ltd's P/E ratio compare to its industry?

Marvel Decor Ltd has a P/E ratio of 27.0, which is above the industry average of 19.32. The premium over industry average may reflect growth expectations or speculative interest.

Is Marvel Decor Ltd financially healthy?

Key indicators for Marvel Decor Ltd: ROCE of 8.02 % is on the lower side compared to the industry average of 7.81%; ROE of 6.74 % is below ideal levels (industry average: 7.07%). Dividend yield is 0.00 %.

Is Marvel Decor Ltd profitable and how is the profit trend?

Marvel Decor Ltd reported a net profit of ₹4 Cr in Mar 2025 on revenue of ₹63 Cr. Compared to ₹2 Cr in Mar 2022, the net profit shows an improving trend.

Does Marvel Decor Ltd pay dividends?

Marvel Decor Ltd has a dividend yield of 0.00 % at the current price of ₹56.60. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Marvel Decor Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports