Rushil Decor Ltd.
Snapshot View

424.35 -14.20 ▼-3.2%

18 May 2022, 04:01:00 PM
Volume: 2,582

Overview View Details

Sector Paper Compare with Sector peers
Industry Paper & Paper Products Compare with Industry peers
Website http://www.rushil.com
Market Cap 844.81 Cr.
Enterprise Value(EV) 1,239.14 Cr. 2021-09
Financial Indicators
Earnings per share (EPS) 6.32 Trailing Twelve Months Ending 2021-12
Price-Earning Ratio (PE) 67.15 Trailing Twelve Months Ending 2021-12
Industry PE 18.20 Trailing Twelve Months Ending 2021-12
Book Value / Share 127.41 Trailing Twelve Months Ending 2021-12
Price to Book Value 3.33 Calculated using Price: 424.35
Dividend Yield 0.12 Period Ending 2021-03
No. of Shares Subscribed 1.99 Cr. 19,908,443 Shares
FaceValue 10
Company Profile

Rushil Decor (RDL), a flagship company of the Rushil Group, was incorporated on May 24, 1993 as “Rushil Decor Private Limited” under the provisions of the Companies Act, 1956 with Registrar of Companies, Gujarat, Dadra & Nagar Haveli. However, the name was changed to “Rushil Decor Limited” on December 4, 2007. The promoters have been associated with laminated production since more than a decade under the brand “Vir Laminate”. RDL is the modern state-of-art manufacturer of Decorative Laminated Sheets with a network of branches, distributors and dealers across India.

The company’s product offering includes:

  • Decorative Laminate Sheets
  • Plain Particle Boards

All the products are manufactured by the company in integrated multi-product modern facilities strategically located at Gujarat, Western part of India. The company currently has five manufacturing units which caters to the domestic as well as international customers.

To consolidate the efforts and for better administration, the group companies Viz Mica Rushil Private limited and Rushil High Pressure laminates Private limited engaged in the same line of activity have been amalgamated with RDL with effect from April 1,2005 pursuant to order of Gujarat High court dated January 23, 2007. The combined installed capacity is 30.00 Lakhs Sheets per annum.

RDL has set up a large distribution network and operates through 5 marketing offices, 14 Consignment agents and 70 distributors. As on April 30, 2011, RDL has a network of 2150 dealers who in turn supply to sub dealers/ retailers giving a Vir Laminate presence for marketing of the products. This ensures the availability of products off-the-shelf in any corner of India. The company has the manpower strength of 51 who are deployed for marketing.

RDL has commenced one more unit at Village Navalgadh, Taluka: Dhrangadhra, District: Surendranagar, Gujarat, for manufacture of Plain Particle Board. Apart from this the company is under the process of commissioning an additional plant for Medium Density Fibreboard (MDF) through the proposed Initial Public Offer. Its diversification into MDF manufacture is in furtherance of strategy of increasing share in the mid market segment, which is the largest segment of the market.

Krupesh Ghanshyambhai Thakkar, managing director of company has more than a decade of experience in trading and manufacture of plywood, laminates and allied products. He has been conferred with accolades which include “Rajiv Gandhi Shiromani Award” and 'Indira Gandhi Shadbhavna Award' in the year 2007, acknowledging his achievement in their field of work and contribution to the Nation.

Delivery View Details

Delivered Qty
Traded Qty

Performance View Details

1 Day
-3.24%
1 Week
-1.57%
1 Month
-22.75%
3 Month
+4.76%
6 Month
+34.44%
1 Year
+75.50%
2 Year
+327.77%
5 Year
-31.53%
10 Year
+129.20%
9 years 2013-03 2014-03 2015-03 2016-03 2017-03 2018-03 2019-03 2020-03 2021-03
Return on Equity (%) 5.72 4.11 -0.87 9.26 24.76 22.52 8.40 11.60 6.01
Return on Capital Employed (%) 10.46 10.53 8.65 15.80 21.92 21.83 10.63 6.07 5.01
Return on Assets (%) 1.61 1.08 -0.23 2.72 8.89 9.19 3.00 3.38 1.72

Balance Sheet View Details

Particulars 10 years 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr. 2021-09* Rs. Cr.
Shh. Funds 72 75 74 80 126 171 206 228 264 264
Non Curr. Liab. 83 94 75 69 66 74 224 381 343 335
Curr. Liab. 110 128 113 114 105 132 148 176 201 256
Minority Int.
Equity & Liab. 265 296 262 264 296 377 578 786 808 856
Non Curr. Assets 154 164 145 146 170 224 397 593 616 600
Curr. Assets 111 133 117 118 127 153 181 193 193 255
Misc. Exp. not W/O
Total Assets 265 296 262 264 296 377 578 786 808 855

Profit Loss View Details

Particulars 10 years 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr. 2021-12 Rs. Cr. TTM
Net Sales 182 256 276 297 306 344 344 336 335 528
Other Income 1 2 2 1 3 3 8 4 4 6
Total Income 183 257 278 298 309 346 352 339 340 534
Total Expenditure -159 -228 -247 -261 -258 -287 -307 -299 -300 -475
PBIDT 25 30 31 36 51 59 45 40 39 59
Interest -11 -15 -14 -12 -10 -9 -14 -12 -12 -21
Depreciation -5 -8 -7 -6 -7 -8 -9 -9 -10 -21
Taxation -5 -4 -4 -11 -9 -12 -9 3 -5 -5
Exceptional Items -6 2
PAT 4 3 -1 7 25 31 14 23 14 13
Adjusted EPS 2 2 0 4 15 18 8 13 7 6

Cash Flow View Details

Particulars 10 years 2012-03 Rs. Cr. 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr.
Cash Fr. Operatn. -10 14 18 37 33 28 50 19 47 77
Cash Fr. Inv. -50 -18 -18 5 -7 -9 -64 -172 -198 -39
Cash Fr. Finan. 54 5 1 -41 -26 -18 12 153 151 -38
Net Change -7 0 1 1 -1 0 -1 0 1
Cash & Cash Eqvt 5 5 6 7 6 2 1 1 1 2

Shareholding Pattern View Details

9 Qtrs 2020-03 (%) 2020-06 (%) 2020-09 (%) 2020-12 (%) 2021-03 (%) 2021-06 (%) 2021-09 (%) 2021-12 (%) 2022-03 (%)
Promoter 53.24 53.24 53.24 59.86 58.54 55.02 55.02 55.02 55.02
Public 46.76 46.76 46.76 40.14 41.46 44.98 44.98 44.98 44.98
Depository Receipts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Promoter Holding Pledge (%) 0.00 0.00 24.98 17.04 17.04 18.13 18.13 18.13 18.13

Announcements View Details

Thu, 12 May 2022
Board Meeting Intimation for Consideration Of Quarterly As Well As Annual Financial Results Along With Recommendation Of Dividend
RUSHIL DECOR LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 24/05/2022 inter alia to consider and approve Quarterly as well as Annual Financial results along with Recommendation of Dividend
Fri, 06 May 2022
Compliances-Reg.24(A)-Annual Secretarial Compliance
Annual Secretarial Compliance Report
Fri, 29 Apr 2022
Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2
Format of the Annual Disclosure to be made by an entity identified as a Large Corporate.

Sr. No. Particulars Details
1 Name of Company RUSHIL DECOR LTD.
2 CIN NO. L25209GJ1993PLC019532
3 Report filed for FY 2021-2022
Details of the Current block (all figures in Rs crore):
4 2 - year block period (Specify financial years)* Not Applicable
5 Incremental borrowing done in FY (T)(a) 0.00
6 Mandatory borrowing to be done through debt securities in FY (T) (b) = (25% of a) 0.00
7 Actual borrowing done through debt securities in FY (T)(c) 0.00
8 Shortfall in the borrowing through debt securities if any for FY (T - 1) carried forward to FY (T) (d) Not Applicable
8Quantum of (d) which has been met from (c)(e)* Not Applicable
9 Shortfall if any in the mandatory borrowing through debt securities for FY (T) { after adjusting for any shortfall in borrowing for FY(T - 1) which was carried forward to FY(T)}(f) = (b) - [(c) - (e)]{ If the calculated value is zero or negative write nil}* Not Applicable


Details of penalty to be paid if any in respect to previous block (all figures in Rs crore):
2 - year Block period (Specify financial years)Not Applicable
Amount of fine to be paid for the block if applicable Fine = 0.2% of {(d) - (e)}#0.00



Name of the Company Secretary :-Hasmukh K Modi
Designation :-Company Secretary
Name of the Chief Financial Officer :- Hiren B Padhya
Designation : -Chief Financial Officer

Date: 29/04/2022

Technical Scans View Details

Wed, 18 May 2022
High Decrease 1 Month High Decrease 1 Month
High Increase 6 Months High Increase 6 Months
High Increase 1 Year High Increase 1 Year
High Increase 2 Years High Increase 2 Years
Close Crossing 100 SMA From Above Close Crossing 100 SMA From Above

Related Stocks View Details

Stock Name Market Cap(Rs. Cr.) LTP Chg %
Century Textiles & Industries Ltd. 8,053.26 721.00 -1.3%
JK Paper Ltd. 6,143.38 362.65 +9.8%
West Coast Paper Mills Ltd. 2,269.44 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. 1,481.11 217.00 +4.4%
Andhra Paper Ltd. 1,394.14 350.55 +1.7%
Satia Industries Ltd. 1,306.50 131.00 +6.1%
Seshasayee Paper and Boards Ltd. 1,289.74 204.50 +2.5%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2022-03 48.36 721.00 -1.3%
JK Paper Ltd. Consolidated 2022-03 11.32 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-12 8.82 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-12 0.00 217.00 +4.4%
Andhra Paper Ltd. Standalone 2022-03 9.98 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-12 14.20 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2022-03 11.72 204.50 +2.5%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2022-03 2.17 721.00 -1.3%
JK Paper Ltd. Consolidated 2022-03 2.05 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-12 1.44 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-12 0.95 217.00 +4.4%
Andhra Paper Ltd. Standalone 2022-03 1.27 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-12 2.53 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2022-03 1.03 204.50 +2.5%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2021-03 0.29 721.00 -1.3%
JK Paper Ltd. Consolidated 2021-03 1.11 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-03 0.48 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-03 1.70 217.00 +4.4%
Andhra Paper Ltd. Standalone 2021-03 0.03 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-03 0.77 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2021-03 0.01 204.50 +2.5%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2021-03 -0.96 721.00 -1.3%
JK Paper Ltd. Consolidated 2021-03 9.70 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-03 -0.32 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-03 -3.93 217.00 +4.4%
Andhra Paper Ltd. Standalone 2021-03 -0.47 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-03 11.79 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2021-03 9.19 204.50 +2.5%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2021-03 -0.96 721.00 -1.3%
JK Paper Ltd. Consolidated 2021-03 9.70 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-03 -0.32 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-03 -3.93 217.00 +4.4%
Andhra Paper Ltd. Standalone 2021-03 -0.47 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-03 11.79 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2021-03 9.19 204.50 +2.5%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2021-03 2,616.57 721.00 -1.3%
JK Paper Ltd. Consolidated 2021-03 2,750.72 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-03 2,244.53 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-03 2,768.18 217.00 +4.4%
Andhra Paper Ltd. Standalone 2021-03 886.75 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-03 588.44 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2021-03 782.06 204.50 +2.5%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
Century Textiles & Industries Ltd. Consolidated 2021-03 -33.61 721.00 -1.3%
JK Paper Ltd. Consolidated 2021-03 236.72 362.65 +9.8%
West Coast Paper Mills Ltd. Consolidated 2021-03 -4.38 343.60 +1.9%
Tamil Nadu Newsprint & Papers Ltd. Standalone 2021-03 -65.11 217.00 +4.4%
Andhra Paper Ltd. Standalone 2021-03 -4.60 350.55 +1.7%
Satia Industries Ltd. Standalone 2021-03 49.55 131.00 +6.1%
Seshasayee Paper and Boards Ltd. Consolidated 2021-03 99.30 204.50 +2.5%