Search & Analyze
Popular Searches
Marvel Decor Ltd.
FMCG₹70.00
CMP₹70.00
Mkt Cap₹124 Cr
P/E28.60
P/B1.87
ROE6.74%
52W High₹0.00
52W Low₹0.00
Customise metrics bar
Stock DNA
Key Ratios
P/E Ratio
28.60
P/B Ratio
1.87
EV/EBITDA
16.21
Price/Sales
1.81
Dividend Yield (%)
0.00
EPS (TTM ₹)
2.45
Book Value (₹)
37.38
ROE (%)
6.74
ROCE (%)
8.02
ROA (%)
4.59
EBITDA Margin (%)
10.02
Net Profit Margin (%)
6.06
Debt/Equity
0.25
Current Ratio
2.67
Interest Coverage
3.76
Asset Turnover
0.76
Working Capital/Sales
1.44
Core EBITDA Growth (%)
8.46
P&L
| Particulars | FY 2020-21 (Mar) | FY 2021-22 (Mar) | FY 2022-23 (Mar) | FY 2023-24 (Mar) | FY 2024-25 (Mar) |
|---|---|---|---|---|---|
| Gross Sales | 278440268 | 4122.17 | 4966.73 | 5343.2 | 6310.7 |
| Net Sales | 278440268 | 4122.17 | 4966.73 | 5343.2 | 6310.7 |
| Total Income | 287019047 | 4281.52 | 5244.65 | 5417.62 | 6424.72 |
| Total Expenditure | 251235867 | 3749.63 | 4646.9 | 4729.36 | 5678.2 |
| Operating Profit | 35783180 | 531.89 | 597.75 | 688.26 | 746.52 |
| Depreciation | 21430621 | 197.28 | 189.74 | 171.13 | 171.67 |
| Exceptional Items | — | — | — | — | — |
| Profit Before Tax | 2162159 | 178.33 | 257 | 359.31 | 422.05 |
| Tax | 1447505 | 22.03 | 31.17 | 37.46 | 39.7 |
| Profit After Tax (PAT) | 714654 | 156.3 | 225.83 | 321.85 | 382.35 |
| EPS (₹) | 0.06 | 0.87 | 1.32 | 0.65 | 0.66 |
| Dividend Payout % | — | — | — | — | — |
Balance Sheet
| Particulars | FY 2020-21 (Mar) | FY 2021-22 (Mar) | FY 2022-23 (Mar) | FY 2023-24 (Mar) | FY 2024-25 (Mar) |
|---|---|---|---|---|---|
| Share Capital | 170401400 | 1704.01 | 1704.01 | 1704.01 | 1774.01 |
| Reserves | 267930143 | 2827.93 | 3055.78 | 3372.99 | 4487.4 |
| Shareholders Funds | 438331543 | 4531.94 | 4759.79 | 5077 | 6261.41 |
| Total Debt | 111279371 | 1111.27 | 1382.96 | 1424.1 | 1570.56 |
| Total Liabilities | 636762478 | 6649.09 | 7142.09 | 7636.61 | 9012.35 |
| Total Assets | 636762478 | 6649.09 | 7142.09 | 7636.61 | 9012.35 |
| Book Value / Share | 25.3432 | 26.1224 | 27.9329 | 29.7944 | 35.2952 |
| Assets | 636762478 | 6649.09 | 7142.09 | 7636.61 | 9012.35 |
Cash Flows
| Particulars | FY 2020-21 (Mar) | FY 2021-22 (Mar) | FY 2022-23 (Mar) | FY 2023-24 (Mar) | FY 2024-25 (Mar) |
|---|---|---|---|---|---|
| Operating Activities | 31720041 | 185.65 | -67.72 | -46.64 | -456.04 |
| Investing Activities | -10108112.21 | -273.47 | -132.98 | 11.89 | -416.63 |
| Financing Activities | -10445859 | -16.55 | 213.71 | 41.17 | 947.65 |
| Net Cash Flow | 11166069.79 | -104.37 | 13.01 | 6.42 | 74.98 |
MDL
₹70.00
+0%