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
Month
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Debtor Days
73.07
67.28
77.71
71.25
50.19
59.57
Inventory Days
635.99
2,672.53
1,113.66
1,170.18
906.44
779.90
Days Payable
141.98
421.28
191.04
202.81
156.16
150.84
Cash Conversion Cycle
567.08
2,318.53
1,000.33
1,038.61
800.47
688.64
Working Capital Days
241.09
449.70
464.27
479.77
338.52
315.21
ROCE %
11.93%
5.67%
2.78%
5.95%
6.92%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Sep 2018
Mar 2019
Sep 2019
Mar 2020
Sep 2020
Mar 2021
Sep 2021
Mar 2022
Sep 2022
Mar 2023
Sep 2023
Mar 2024
Promoters
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
72.91%
DIIs
1.87%
1.77%
1.43%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Public
25.22%
25.32%
25.65%
27.08%
27.10%
27.09%
27.10%
27.09%
27.09%
27.09%
27.09%
27.09%
No. of Shareholders
431
422
403
404
392
358
345
344
347
345
400
402
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
FaceValue
10.00
10.00
10.00
10.00
10.00
Basic EPS (Rs.)
1.89
1.33
0.87
0.06
0.42
Diluted EPS (Rs.)
1.89
1.33
0.87
0.06
0.42
Cash EPS (Rs.)
2.89
2.44
2.08
1.30
1.77
Book Value[Excl.RevalReserv]/Share (Rs.)
29.79
27.93
26.93
26.11
26.62
Book Value[Incl.RevalReserv]/Share (Rs.)
29.79
27.93
26.93
26.11
26.62
Revenue From Operations / Share (Rs.)
31.36
29.15
24.19
16.34
17.29
PBDIT / Share (Rs.)
4.19
3.51
3.12
2.10
3.02
PBIT / Share (Rs.)
3.19
2.39
1.96
0.84
1.68
PBT / Share (Rs.)
2.11
1.51
1.05
0.12
0.94
Net Profit / Share (Rs.)
1.89
1.33
0.91
0.04
0.42
NP After MI And SOA / Share (Rs.)
1.89
1.33
0.87
0.06
0.42
PBDIT Margin (%)
13.37
12.03
12.90
12.85
17.47
PBIT Margin (%)
10.17
8.21
8.11
5.15
9.69
PBT Margin (%)
6.72
5.17
4.32
0.77
5.47
Net Profit Margin (%)
6.02
4.54
3.79
0.25
2.43
NP After MI And SOA Margin (%)
6.02
4.54
3.60
0.37
2.43
Return on Networth / Equity (%)
6.33
4.74
3.27
0.23
1.63
Return on Capital Employeed (%)
10.33
8.17
6.90
2.94
5.97
Return On Assets (%)
4.21
3.16
2.23
0.16
1.08
Long Term Debt / Equity (X)
0.02
0.03
0.03
0.07
0.03
Total Debt / Equity (X)
0.28
0.29
0.24
0.25
0.25
Asset Turnover Ratio (%)
0.72
0.72
0.40
0.33
0.46
Current Ratio (X)
2.48
2.42
2.58
2.97
2.52
Quick Ratio (X)
0.55
0.50
0.43
0.53
0.58
Inventory Turnover Ratio (X)
0.55
0.53
0.38
0.29
0.47
Interest Coverage Ratio (X)
4.53
3.96
3.40
2.94
4.14
Interest Coverage Ratio (Post Tax) (X)
3.21
2.50
2.00
1.06
1.58
Enterprise Value (Cr.)
167.12
81.57
63.38
47.94
46.73
EV / Net Operating Revenue (X)
3.13
1.64
1.54
1.72
1.59
EV / EBITDA (X)
23.39
13.65
11.92
13.40
9.07
MarketCap / Net Operating Revenue (X)
2.87
1.37
1.26
1.35
1.16
Price / BV (X)
3.02
1.43
1.15
0.85
0.77
Price / Net Operating Revenue (X)
2.87
1.37
1.26
1.35
1.16
EarningsYield
0.02
0.03
0.02
0.00
0.02
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value: ₹117.57
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
Undervalued: 8.86% compared to the current price ₹108.00
Intrinsic Value: 188.39
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
Undervalued: 74.44% compared to the current price ₹108.00
Last 5 Year EPS CAGR: 60.23%
*Investments are subject to market risks
Strength and Weakness
Strength
Weakness
The company has higher reserves (27.73 cr) compared to borrowings (9.84 cr), indicating strong financial stability.
The company has shown consistent growth in sales (36.63 cr) and profit (2.66 cr) over the years.
The stock has a low average ROCE of 4.75%, which may not be favorable.
The stock has a high average Working Capital Days of 326.94, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 294.31, which may not be favorable.
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Marvel Decor Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 6.33% (Industry Average ROE: 6.75%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 53.5 (Industry average Stock P/E: 21.38)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: 0.28
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
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. 26.31 Cr. and Equity Capital is Rs. 17.04 Cr. for the Year ended 31/03/2022.
Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.
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
Manage Consent
We use technologies like cookies to store and/or access device information. We do this to improve browsing experience and to show (non-) personalized ads. Consenting to these technologies will allow us to process data such as browsing behavior or unique IDs on this site. Not consenting or withdrawing consent, may adversely affect certain features and functions.
Functional
Always active
The technical storage or access is strictly necessary for the legitimate purpose of enabling the use of a specific service explicitly requested by the subscriber or user, or for the sole purpose of carrying out the transmission of a communication over an electronic communications network.
Preferences
The technical storage or access is necessary for the legitimate purpose of storing preferences that are not requested by the subscriber or user.
Statistics
The technical storage or access that is used exclusively for statistical purposes.The technical storage or access that is used exclusively for anonymous statistical purposes. Without a subpoena, voluntary compliance on the part of your Internet Service Provider, or additional records from a third party, information stored or retrieved for this purpose alone cannot usually be used to identify you.
Marketing
The technical storage or access is required to create user profiles to send advertising, or to track the user on a website or across several websites for similar marketing purposes.
