Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 27 February, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of Marvel Decor Ltd

About the Company - Marvel Decor Ltd

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.
INDUSTRYADDRESSCONTACT
Decoratives - Wood/Fibre/OthersPlot No 211, Jamnagar Gujarat 361004info@marvellifestyle.com
http://www.marvellifestyle.com
Management
NamePosition Held
Mr. Ashok R PaunChairman & Managing Director
Mr. Dipak R PaunDirector
Ms. Urmi A PaunDirector & CFO
Ms. Dipti D PaunDirector
Mr. Dhansukhbhai J DevaniIndependent Director
Mr. Rajesh J MorzariaIndependent Director
Ms. Khwahish A PaunDirector
Mr. Dhiren M ShahIndependent Director

Marvel Decor Ltd. Share Price Update

Share PriceValue
Today₹89.95
Previous Day₹90.95

Basic Stock Data of Marvel Decor Ltd

Market Cap 158 Cr.
Current Price 92.9
High / Low99.4/29.0
Stock P/E52.4
Book Value 28.8
Dividend Yield0.00 %
ROCE6.92 %
ROE4.41 %
Face Value 10.0

Data Source: screener.in

Competitors of Marvel Decor Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Priti International Ltd 253 Cr. 193300/13724.2 38.60.00 %31.9 %23.6 % 10.0
Western India Plywoods Ltd (WIPL) 153 Cr. 180195/75.335.5 49.10.55 %11.4 %8.78 % 10.0
Industry Average203.00 Cr186.5029.8543.850.28%21.65%16.19%10.00

Marvel Decor Ltd Quarterly Results

MonthMar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023
Sales8.9414.6314.849.6218.2319.5121.7123.4326.2326.20
Expenses6.1612.8712.4810.7514.3918.3219.1822.9723.4923.14
Operating Profit2.781.762.36-1.133.841.192.530.462.743.06
OPM %31.10%12.03%15.90%-11.75%21.06%6.10%11.65%1.96%10.45%11.68%
Other Income0.310.310.720.330.530.900.692.160.620.32
Interest0.210.550.690.560.650.710.850.730.780.82
Depreciation1.111.101.191.071.070.951.020.881.020.84
Profit before tax1.770.421.20-2.432.650.431.351.011.561.72
Tax %32.20%85.71%45.00%2.06%7.55%23.26%8.89%14.85%10.26%14.53%
Net Profit1.200.060.65-2.382.460.331.230.861.391.48
EPS in Rs0.700.170.25-1.521.580.250.620.500.820.87

Marvel Decor Ltd Quarterly Chart

Marvel Decor Ltd Profit & Loss

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales31.5225.7729.1227.5140.8049.2652.43
Expenses23.5019.1124.7824.6737.0746.0446.63
Operating Profit8.026.664.342.843.733.225.80
OPM %25.44%25.84%14.90%10.32%9.14%6.54%11.06%
Other Income0.180.730.890.821.592.760.94
Interest2.160.511.331.301.561.511.60
Depreciation1.821.972.292.141.971.901.86
Profit before tax4.224.911.610.221.792.573.28
Tax %26.30%28.92%55.90%68.18%12.29%12.06%
Net Profit3.113.500.720.071.572.262.87
EPS in Rs1.832.050.160.020.791.191.69
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%

Marvel Decor Ltd Profit & Loss Yearly Chart

Marvel Decor Ltd Growth

Compounded Sales Growth
10 Years:%
5 Years:9%
3 Years:19%
TTM:16%
Compounded Profit Growth
10 Years:%
5 Years:-8%
3 Years:95%
TTM:58%
Stock Price CAGR
10 Years:%
5 Years:17%
3 Years:59%
1 Year:107%
Return on Equity
10 Years:%
5 Years:3%
3 Years:3%
Last Year:4%

Marvel Decor Ltd Balance Sheet

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital17.0417.0417.0417.0417.0417.0417.04
Reserves22.5725.4726.6926.7928.2830.5631.99
Borrowings2.325.0211.2211.1311.1113.8314.43
Other Liabilities7.8111.1311.148.7110.069.9910.47
Total Liabilities49.7458.6666.0963.6766.4971.4273.93
Fixed Assets12.5915.4917.5715.9515.8515.6515.13
CWIP-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
Other Assets37.1543.1748.5247.7250.6455.7758.80
Total Assets49.7458.6666.0963.6766.4971.4273.93

Marvel Decor Ltd Reserves and Borrowings Chart

Marvel Decor Ltd Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -7.042.573.171.86-0.68
Cash from Investing Activity -4.69-4.52-1.01-2.73-1.33
Cash from Financing Activity 0.381.11-1.04-0.172.14
Net Cash Flow-11.34-0.831.12-1.040.13

Marvel Decor Ltd Financial Efficiency Indicators

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days73.0767.2877.7171.2550.1959.57
Inventory Days635.992,672.531,113.661,170.18906.44779.90
Days Payable141.98421.28191.04202.81156.16150.84
Cash Conversion Cycle567.082,318.531,000.331,038.61800.47688.64
Working Capital Days241.09449.70464.27479.77338.52315.21
ROCE %11.93%5.67%2.78%5.95%6.92%

Marvel Decor Ltd Financial Efficiency Indicators Chart

Marvel Decor Ltd Share Holding Pattern

MonthMar 2018Sep 2018Mar 2019Sep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023
Promoters72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%72.91%
DIIs1.87%1.87%1.77%1.43%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public25.23%25.22%25.32%25.65%27.08%27.10%27.09%27.10%27.09%27.09%27.09%27.09%
No. of Shareholders558431422403404392358345344347345400

Marvel Decor Ltd Shareholding Pattern Chart

No. of Marvel Decor Ltd Shareholders

This stock is not held by any mutual fund

Marvel Decor Ltd ROCE Trend

Marvel Decor Ltd EPS Trend

Marvel Decor Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)1.330.870.060.422.06
Diluted EPS (Rs.)1.330.870.060.422.06
Cash EPS (Rs.)2.442.081.301.773.21
Book Value[Excl.RevalReserv]/Share (Rs.)27.9326.9326.1126.6224.96
Book Value[Incl.RevalReserv]/Share (Rs.)27.9326.9326.1126.6224.96
Revenue From Operations / Share (Rs.)29.1524.1916.3417.2915.37
PBDIT / Share (Rs.)3.513.122.103.024.30
PBIT / Share (Rs.)2.391.960.841.683.15
PBT / Share (Rs.)1.511.050.120.942.89
Net Profit / Share (Rs.)1.330.910.040.422.06
NP After MI And SOA / Share (Rs.)1.330.870.060.422.06
PBDIT Margin (%)12.0312.9012.8517.4727.97
PBIT Margin (%)8.218.115.159.6920.46
PBT Margin (%)5.174.320.775.4718.78
Net Profit Margin (%)4.543.790.252.4313.37
NP After MI And SOA Margin (%)4.543.600.372.4313.37
Return on Networth / Equity (%)4.743.270.231.638.23
Return on Capital Employeed (%)8.176.902.945.9711.71
Return On Assets (%)3.162.230.161.085.96
Long Term Debt / Equity (X)0.030.030.070.030.03
Total Debt / Equity (X)0.290.240.250.250.12
Asset Turnover Ratio (%)0.720.400.330.460.63
Current Ratio (X)2.422.582.972.523.32
Quick Ratio (X)0.500.430.530.580.81
Inventory Turnover Ratio (X)0.640.380.290.470.84
Interest Coverage Ratio (X)3.963.402.944.1416.63
Interest Coverage Ratio (Post Tax) (X)2.502.001.061.588.95
Enterprise Value (Cr.)81.5763.3847.9446.7354.49
EV / Net Operating Revenue (X)1.641.541.721.592.08
EV / EBITDA (X)13.6511.9213.409.077.44
MarketCap / Net Operating Revenue (X)1.371.261.351.161.92
Price / BV (X)1.431.150.850.771.18
Price / Net Operating Revenue (X)1.371.261.351.161.92
EarningsYield0.030.020.000.020.06

Marvel Decor Ltd Profitability Ratios (%)

Marvel Decor Ltd Liquidity Ratios

Marvel Decor Ltd Liquidity Ratios (%)

Marvel Decor Ltd Interest Coverage Ratios (%)

Marvel Decor Ltd Valuation Ratios

Fair Value of Marvel Decor Ltd Stock

Fair Value: ₹67.88

The stock is overvalued by 26.93% compared to the current price ₹92.9

*Investments are subject to market risks

Strength and Weakness of Marvel Decor Ltd Stock

StrengthWeakness
  1. The company has higher reserves (27.48 cr) compared to borrowings (9.87 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (36.63 cr) and profit (2.66 cr) over the years.
  1. The stock has a low average ROCE of 5.54%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 381.43, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 343.37, which may not be favorable.

About the Author

Author Avatar
Getaka

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