Valuation Marvel Decor Limited

Stocks

Delayed NSE India S.E. Other stock markets 07:05:09 2026-07-27 EDT			5-day change	1st Jan Change
69.00 ^INR	0.00%		-1.43%	-2.82%

05-29	Marvel Decor Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI
03-24	Marvel Decor approves issue of up to 1.2 million convertible warrants aggregating to 66.60 rupees million rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	340.8	374.9	519.7	681.6	1,534	1,575
Change	-	10%	38.64%	31.15%	125%	2.72%
Enterprise Value (EV) ¹	450.9	472.9	628	815.7	1,671	1,720
Change	-	4.88%	32.81%	29.9%	104.87%	2.93%
P/E	47.5x	359x	33.2x	30.1x	47.6x	42.8x
PBR	0.78x	0.86x	1.15x	1.43x	3.02x	2.62x
PEG	-	-4.2x	0x	0.7x	1.1x	3x
Capitalization / Revenue	1.15x	1.35x	1.26x	1.37x	2.87x	2.5x
EV / Revenue	1.53x	1.7x	1.52x	1.64x	3.13x	2.73x
EV / EBITDA	9.66x	12.8x	12.8x	16.1x	24.3x	24.7x
EV / EBIT	19x	30.7x	21.5x	25.7x	32.3x	32.8x
EV / FCF	-6.81x	17.3x	-133x	-24.5x	-97.9x	-18.1x
FCF Yield	-14.7%	5.79%	-0.75%	-4.08%	-1.02%	-5.53%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.4207	0.0613	0.92	1.33	1.89	2.16
Distribution rate	-	-	-	-	-	-
Net sales ¹	295.5	278.5	412.2	496.7	534.3	631.1
EBITDA ¹	46.7	36.85	48.94	50.73	68.9	69.63
EBIT ¹	23.77	15.42	29.21	31.76	51.78	52.47
Net income ¹	7.169	1.044	14.86	22.58	32.18	38.24
Net Debt ¹	110.1	97.99	108.3	134.1	137.6	144.8
Reference price ²	20.00	22.00	30.50	40.00	90.00	92.45
Nbr of stocks (in thousands)	17,040	17,040	17,040	17,040	17,040	17,040
Announcement Date	9/4/20	9/4/21	9/3/22	9/5/23	9/4/25	9/5/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MARVEL DECOR LIMITED	-	-	-	-	12.76M
MOHAWK INDUSTRIES, INC.	13.57x	0.73x	6.08x	-.--%	7.05B
NIEN MADE ENTERPRISE CO., LTD.	14.91x	2.94x	8.6x	4.56%	3.43B
ORIENTAL WEAVERS CARPETS COMPANY (S.A.E)	8.61x	0.48x	3.5x	7.8%	302M
Average	12.37x	1.38x	6.06x	4.12%	2.7B
Weighted average by Cap.	13.86x	1.42x	6.81x	1.67%