Rushil Decor Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of Rushil Decor Ltd and is it undervalued?

As of 27 April 2026, Rushil Decor Ltd's intrinsic value is 26.96, which is 65.40% higher than the current market price of 16.30, suggesting the stock is undervalued. Calculated using the PE ratio method factoring in ROE (7.96 %), book value (21.7), dividend yield (0.61 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of Rushil Decor Ltd?

Rushil Decor Ltd is trading at 16.30 as of 27 April 2026, with a FY2026-2027 high of 34.0 and low of 12.5. The stock is currently near its 52-week low. Market cap stands at 479 Cr..

Q: Is Rushil Decor Ltd financially healthy?

Key indicators: ROCE of 10.1 % is moderate. Dividend yield is 0.61 %.

Q: Is Rushil Decor Ltd profitable and how is the profit trend?

Rushil Decor Ltd reported a net profit of 48 Cr in Mar 2025 on revenue of 891 Cr. Compared to 23 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹72.57Undervalued by 345.21%vs CMP ₹16.30

P/E (52.2) × ROE (8.0%) × BV (₹21.70) × DY (0.61%)

₹28.53Undervalued by 75.03%vs CMP ₹16.30

MoS: +42.9% (Strong)Confidence: 48/100 (Moderate)Models: 5 Under, 3 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹61.31	26%	Under (+276.1%)
Graham Number	Earnings	₹13.44	19%	Over (-17.5%)
Earnings Power	Earnings	₹5.37	13%	Over (-67.1%)
Net Asset Value	Assets	₹21.64	8%	Under (+32.8%)
EV/EBITDA	Enterprise	₹27.33	11%	Under (+67.7%)
Earnings Yield	Earnings	₹3.70	8%	Over (-77.3%)
ROCE Capital	Returns	₹26.62	8%	Under (+63.3%)
Revenue Multiple	Revenue	₹30.32	6%	Under (+86%)
Consensus (8 models)		₹28.53	100%	Undervalued

Key Drivers: EPS CAGR -15.5% drags value — could be higher if earnings stabilize. | Wide model spread (₹4–₹61) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -15.5%

*Investments are subject to market risks

Analyst Summary

Rushil Decor Ltd operates in the Laminates segment, current market price is ₹16.30, market cap is 479 Cr.. At a glance, stock P/E is 52.2, ROE is 7.96 %, ROCE is 10.1 %, book value is 21.7, dividend yield is 0.61 %. The latest intrinsic value estimate is ₹28.53, which is about 75.0% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹891 Cr versus the prior period change of 5.6%, while latest net profit is about ₹48 Cr with a prior-period change of 11.6%. The 52-week range shown on this page is 34.0/12.5, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisRushil Decor Ltd. is a Public Limited Listed company incorporated on 24/05/1993 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L25209GJ…

This summary is generated from the stock page data available for Rushil Decor Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Rushil Decor Ltd scores 52/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health61/100 · Moderate

ROCE 10.1% AverageROE 8.0% AverageD/E 0.43 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 55.1% Stable

Earnings Quality50/100 · Moderate

OPM stable around 13% Steady

Quarterly Momentum40/100 · Moderate

Revenue (4Q): -5% YoY FlatProfit (4Q): -76% YoY Declining

Industry Rank55/100 · Moderate

P/E 52.2 vs industry 174.2 Cheaper than peersROCE 10.1% vs industry 11.7% AverageROE 8.0% vs industry 30.2% Below peers3Y sales CAGR: 13% 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.

Share Price and Basic Stock Data

Last Updated: April 25, 2026, 11:43 pm

Market Cap	479 Cr.
Current Price	16.3
Intrinsic Value	₹26.96
High / Low	34.0/12.5
Stock P/E	52.2
Book Value	21.7
Dividend Yield	0.61 %
ROCE	10.1 %
ROE	7.96 %
Face Value	1.00
PEG Ratio	-3.36

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Rushil Decor Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Rushil Decor Ltd	479 Cr.	16.3	34.0/12.5	52.2	21.7	0.61 %	10.1 %	7.96 %	1.00
Ecoboard Industries Ltd	163 Cr.	70.9	77.8/26.2		3.81	0.00 %	40.2 %	239 %	10.0
Duroply Industries Ltd	162 Cr.	149	270/121	22.4	140	0.00 %	7.23 %	5.22 %	10.0
Archidply Industries Ltd	150 Cr.	75.6	121/60.0	14.0	62.8	0.00 %	9.56 %	6.74 %	10.0
Airo Lam Ltd	129 Cr.	85.7	137/79.4	15.0	53.4	0.00 %	7.78 %	4.77 %	10.0
Industry Average	3,299.78 Cr	175.17		174.16	64.69	0.12%	11.65%	30.18%	5.91

All Competitor Stocks of Rushil Decor Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	210.31	213.92	192.82	204.61	213.12	233.43	223.50	228.63	210.39	228.81	177.29	233.24	215.23
Expenses	183.78	185.71	163.91	175.68	182.47	204.19	197.93	199.15	183.23	205.69	179.29	210.18	191.84
Operating Profit	26.53	28.21	28.91	28.93	30.65	29.24	25.57	29.48	27.16	23.12	-2.00	23.06	23.39
OPM %	12.61%	13.19%	14.99%	14.14%	14.38%	12.53%	11.44%	12.89%	12.91%	10.10%	-1.13%	9.89%	10.87%
Other Income	0.44	0.32	2.27	0.53	0.36	1.90	3.38	1.08	3.24	6.78	0.44	0.64	0.82
Interest	6.48	6.54	7.52	8.34	8.41	7.97	5.12	7.50	7.41	7.09	8.30	6.90	7.99
Depreciation	7.07	6.32	7.24	7.36	7.39	7.29	7.34	7.45	7.49	7.44	8.27	8.44	8.60
Profit before tax	13.42	15.67	16.42	13.76	15.21	15.88	16.49	15.61	15.50	15.37	-18.13	8.36	7.62
Tax %	23.77%	13.47%	25.70%	23.33%	25.31%	43.26%	25.35%	25.69%	25.68%	16.20%	-24.60%	28.59%	25.59%
Net Profit	10.23	13.56	12.20	10.55	11.36	9.00	12.31	11.60	11.51	12.88	-13.68	5.97	5.67
EPS in Rs	0.39	0.51	0.46	0.40	0.43	0.34	0.46	0.42	0.42	0.45	-0.47	0.20	0.19

Last Updated: February 4, 2026, 9:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 3:46 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	256	276	297	306	344	344	336	335	624	838	844	891	855
Expenses	228	247	261	258	287	307	299	300	550	689	724	786	787
Operating Profit	28	28	35	48	56	37	37	35	74	149	120	105	68
OPM %	11%	10%	12%	16%	16%	11%	11%	10%	12%	18%	14%	12%	8%
Other Income	1	-4	1	3	3	8	4	6	1	1	3	14	9
Interest	15	14	12	10	9	14	12	12	20	24	32	27	30
Depreciation	8	7	6	7	8	9	9	10	24	26	29	30	33
Profit before tax	7	3	18	34	43	23	20	19	31	101	61	63	13
Tax %	54%	119%	60%	26%	28%	37%	-17%	27%	26%	23%	30%	23%
Net Profit	3	-1	7	25	31	14	23	14	23	78	43	48	11
EPS in Rs	0.12	-0.03	0.28	0.97	1.18	0.54	0.87	0.53	0.86	2.93	1.62	1.68	0.37
Dividend Payout %	0%	0%	10%	3%	2%	5%	3%	7%	4%	1%	6%	6%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-133.33%	800.00%	257.14%	24.00%	-54.84%	64.29%	-39.13%	64.29%	239.13%	-44.87%	11.63%
Change in YoY Net Profit Growth (%)	0.00%	933.33%	-542.86%	-233.14%	-78.84%	119.12%	-103.42%	103.42%	174.84%	-284.00%	56.50%

Rushil Decor Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	12%
5 Years:	22%
3 Years:	13%
TTM:	-3%

Compounded Profit Growth
10 Years:	43%
5 Years:	15%
3 Years:	27%
TTM:	-52%

Stock Price CAGR
10 Years:	9%
5 Years:	25%
3 Years:	-21%
1 Year:	-29%

Return on Equity
10 Years:	12%
5 Years:	11%
3 Years:	12%
Last Year:	8%

Last Updated: September 5, 2025, 1:10 pm

Balance Sheet

Last Updated: December 4, 2025, 1:54 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	14	14	14	14	15	15	15	20	20	20	27	29	29
Reserves	60	60	66	111	156	191	213	244	267	343	516	604	607
Borrowings	144	118	104	93	101	245	405	379	420	406	296	267	277
Other Liabilities	78	70	79	78	105	128	152	166	180	229	261	330	353
Total Liabilities	296	262	264	296	377	578	786	808	887	998	1,099	1,230	1,267
Fixed Assets	155	137	139	162	194	204	197	587	594	641	630	702	699
CWIP	0	0	1	2	4	98	338	1	0	0	6	6	25
Investments	0	0	0	0	0	0	0	0	0	0	0	4	5
Other Assets	142	125	124	133	178	276	250	220	292	356	463	518	537
Total Assets	296	262	264	296	377	578	786	808	887	998	1,099	1,230	1,267

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	18	37	33	28	50	19	47	77	-7	115	41	108
Cash from Investing Activity +	-18	5	-7	-9	-64	-172	-198	-39	-15	-76	-35	-97
Cash from Financing Activity +	1	-41	-26	-18	12	153	151	-38	21	-39	-6	-12
Net Cash Flow	1	1	-1	0	-1	0	0	1	-1	-0	0	0
Free Cash Flow	4	41	23	18	8	-94	-195	16	-37	42	17	7
CFO/OP	70%	133%	92%	73%	103%	75%	132%	229%	-9%	86%	41%	111%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-116.00	-90.00	-69.00	-45.00	-45.00	-208.00	-368.00	-344.00	-346.00	-257.00	-176.00	-162.00

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	60	58	50	57	51	59	67	63	48	52	71	76
Inventory Days	150	119	129	134	168	167	179	169	179	164	186	183
Days Payable	126	104	107	89	129	140	200	160	101	116	141	168
Cash Conversion Cycle	84	72	72	103	91	86	45	72	126	100	115	91
Working Capital Days	-2	-4	-3	18	17	29	12	-22	2	14	42	45
ROCE %	11%	12%	16%	22%	21%	10%	6%	5%	8%	17%	12%	10%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	55.03%	56.39%	56.39%	56.39%	56.39%	55.34%	54.81%	54.63%	56.37%	55.11%	55.11%	55.11%
FIIs	1.45%	0.92%	0.95%	1.17%	1.17%	2.15%	1.95%	1.96%	1.35%	1.18%	1.24%	1.23%
DIIs	0.00%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.07%	0.06%	0.06%	0.06%	0.06%
Public	43.51%	42.69%	42.65%	42.41%	42.43%	42.51%	43.24%	43.35%	42.21%	43.65%	43.60%	43.61%
No. of Shareholders	15,550	17,293	18,565	22,257	24,293	26,427	45,708	54,363	55,320	56,394	55,528	53,189

Shareholding Pattern Chart

No. of Shareholders

Rushil 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

Month	Mar 25
FaceValue	1.00
Basic EPS (Rs.)	1.75
Diluted EPS (Rs.)	1.63
Cash EPS (Rs.)	2.72
Book Value[Excl.RevalReserv]/Share (Rs.)	21.51
Book Value[Incl.RevalReserv]/Share (Rs.)	22.05
Revenue From Operations / Share (Rs.)	31.31
PBDIT / Share (Rs.)	4.12
PBIT / Share (Rs.)	3.07
PBT / Share (Rs.)	2.18
Net Profit / Share (Rs.)	1.67
NP After MI And SOA / Share (Rs.)	1.68
PBDIT Margin (%)	13.16
PBIT Margin (%)	9.82
PBT Margin (%)	6.96
Net Profit Margin (%)	5.33
NP After MI And SOA Margin (%)	5.35
Return on Networth / Equity (%)	7.79
Return on Capital Employeed (%)	10.28
Return On Assets (%)	3.88
Long Term Debt / Equity (X)	0.22
Total Debt / Equity (X)	0.43
Current Ratio (X)	1.31
Quick Ratio (X)	0.67
Dividend Payout Ratio (NP) (%)	5.71
Dividend Payout Ratio (CP) (%)	3.52
Earning Retention Ratio (%)	94.29
Cash Earning Retention Ratio (%)	96.48
Interest Coverage Ratio (X)	4.28
Interest Coverage Ratio (Post Tax) (X)	2.66
Enterprise Value (Cr.)	867.67
EV / Net Operating Revenue (X)	0.96
EV / EBITDA (X)	7.34
MarketCap / Net Operating Revenue (X)	0.67
Retention Ratios (%)	94.28
Price / BV (X)	0.97
Price / Net Operating Revenue (X)	0.67
EarningsYield	0.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Rushil Decor Ltd. is a Public Limited Listed company incorporated on 24/05/1993 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L25209GJ1993PLC019532 and registration number is 019532. Currently Company is involved in the business activities of Manufacture of veneer sheets; manufacture of plywood, laminboard, particle board and other panels and board. Company's Total Operating Revenue is Rs. 891.34 Cr. and Equity Capital is Rs. 28.68 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Laminates	S NO 149, Near Kalyanpura Patia, Village Itla, Gandhinagar Mansa Road, Gandhinagar District Gujarat 382845	Contact not found

Management
Name	Position Held
Mr. Krupesh G Thakkar	Chairman & Managing Director
Mr. Rushil K Thakkar	Executive Director
Mr. Ramanik T Kansagara	Whole Time Director
Mr. Kantilal A Puj	Independent Director
Ms. Shreya M Shah	Independent Director
Mr. Hiren S Mahadevia	Independent Director

FAQ

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

As of 27 April 2026, Rushil Decor Ltd's intrinsic value is ₹28.53, which is 75.03% higher than the current market price of ₹16.30, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (7.96 %), book value (₹21.7), dividend yield (0.61 %), and 5-year EPS CAGR.

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

Rushil Decor Ltd is trading at ₹16.30 as of 27 April 2026, with a FY2026-2027 high of ₹34.0 and low of ₹12.5. The stock is currently near its 52-week low. Market cap stands at ₹479 Cr..

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

Rushil Decor Ltd has a P/E ratio of 52.2, which is below the industry average of 174.16. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Rushil Decor Ltd financially healthy?

Key indicators for Rushil Decor Ltd: ROCE of 10.1 % is moderate; ROE of 7.96 % is below ideal levels (industry average: 30.18%). Dividend yield is 0.61 %.

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

Rushil Decor Ltd reported a net profit of ₹48 Cr in Mar 2025 on revenue of ₹891 Cr. Compared to ₹23 Cr in Mar 2022, the net profit shows an improving trend.

Does Rushil Decor Ltd pay dividends?

Rushil Decor Ltd has a dividend yield of 0.61 % at the current price of ₹16.30. The company pays dividends, though the yield is modest.