|
Market Closed -
NSE India S.E.
06:05:09 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 60.45 INR | +0.92% |
|
+21.51% | -14.86% |
| 11-07 | Marvel Decor Limited Reports Earnings Results for the Half Year Ended September 30, 2026 | CI |
| 05-29 | Marvel Decor Limited Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Marvel Decor Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 374.9 | 519.7 | 681.6 | 1,534 | 1,575 | 1,011 |
| Change | - | 38.64% | 31.15% | 125% | 2.72% | -35.81% |
| Enterprise Value (EV) 1 | 472.9 | 628 | 815.7 | 1,671 | 1,720 | 1,217 |
| Change | - | 32.81% | 29.9% | 104.87% | 2.93% | -29.24% |
| P/E | 359x | 33.2x | 30.1x | 47.6x | 42.8x | 23.3x |
| PBR | 0.86x | 1.15x | 1.43x | 3.02x | 2.62x | 1.52x |
| PEG | - | 0x | 0.7x | 1.1x | 3x | 1.7x |
| Capitalization / Revenue | 1.35x | 1.26x | 1.37x | 2.87x | 2.5x | 1.48x |
| EV / Revenue | 1.7x | 1.52x | 1.64x | 3.13x | 2.73x | 1.78x |
| EV / EBITDA | 12.8x | 12.8x | 16.1x | 24.3x | 24.7x | 21.1x |
| EV / EBIT | 30.7x | 21.5x | 25.7x | 32.3x | 32.8x | 32.4x |
| EV / FCF | 17.3x | -133x | -24.5x | -97.9x | -18.1x | -17x |
| FCF Yield | 5.79% | -0.75% | -4.08% | -1.02% | -5.53% | -5.88% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.0613 | 0.92 | 1.33 | 1.89 | 2.16 | 2.45 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 278.5 | 412.2 | 496.7 | 534.3 | 631.1 | 684.7 |
| EBITDA 1 | 36.85 | 48.94 | 50.73 | 68.9 | 69.63 | 57.81 |
| EBIT 1 | 15.42 | 29.21 | 31.76 | 51.78 | 52.47 | 37.53 |
| Net income 1 | 1.044 | 14.86 | 22.58 | 32.18 | 38.24 | 43.42 |
| Net Debt 1 | 97.99 | 108.3 | 134.1 | 137.6 | 144.8 | 205.9 |
| Reference price 2 | 22.00 | 30.50 | 40.00 | 90.00 | 92.45 | 57.00 |
| Nbr of stocks (in thousands) | 17,040 | 17,040 | 17,040 | 17,040 | 17,040 | 17,740 |
| Announcement Date | 9/4/21 | 9/3/22 | 9/5/23 | 9/4/25 | 9/5/25 | 9/7/26 |
1INR in Million2INR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 11.41M | |
| 21.71x | 2.1x | 12.39x | 1.06% | 13.5B | |
| 16.1x | 0.89x | 7.24x | -.--% | 8.75B | |
| 14.16x | 2.64x | 7.91x | 4.86% | 3.1B | |
| 13.18x | 0.95x | 6.94x | 4.68% | 3.19B | |
| 15.77x | 3.47x | 10.96x | 0.61% | 1.95B | |
| 16.69x | 1.91x | 11.54x | 5.18% | 1.55B | |
| 5.65x | 0.33x | 4.58x | 4.13% | 1.5B | |
| 15.83x | - | - | - | 1.27B | |
| Average | 14.88x | 1.76x | 8.79x | 2.93% | 3.87B | |
| Weighted average by Cap. | 17.38x | 1.72x | 9.64x | 1.78% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MDL Stock
- Valuation Marvel Decor Limited
Select your edition
All financial news and data tailored to specific country editions
