Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹85Cr
Rev Gr TTM
Revenue Growth TTM
18.99%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MDL
VS
| Quarter | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 66.0 | -34.2 | 22.8 | 102.8 | 19.1 | 20.1 | 20.8 | 11.8 | 3.8 | 17.9 | 18.3 | 19.6 |
| 12 | 11 | 14 | 18 | 19 | 23 | 23 | 23 | 24 | 27 | 29 | 35 |
Operating Profit Operating ProfitCr |
| 15.9 | -11.6 | 21.1 | 6.1 | 11.7 | 2.0 | 10.4 | 10.9 | 12.0 | 11.7 | 8.4 | 6.7 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 1 | 2 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 2 | -1 | 4 | 1 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -45.8 | -4,066.7 | 276.9 | 113.9 | -49.8 | 160.6 | 13.0 | 72.1 | 25.2 | 52.0 | -9.2 | -8.4 |
| 4.4 | -24.7 | 13.4 | 1.7 | 5.7 | 3.7 | 5.3 | 5.7 | 6.4 | 7.3 | 4.9 | 5.6 |
| 0.4 | -1.5 | 1.4 | 0.3 | 0.3 | 0.5 | 0.8 | 0.9 | 1.0 | 1.3 | 0.9 | 1.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -18.4 | 12.8 | -5.8 | 48.0 | 20.5 | 7.6 | 18.1 | 9.6 |
| 24 | 20 | 25 | 25 | 37 | 46 | 47 | 57 | 64 |
Operating Profit Operating ProfitCr |
| 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.0 | 7.5 |
Other Income Other IncomeCr | 0 | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 2 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 4 | 5 | 2 | 0 | 2 | 3 | 4 | 4 | 6 |
| 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 12.7 | -79.5 | -90.0 | 2,087.1 | 44.5 | 42.5 | 18.8 | -4.8 |
| 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 | 5.3 |
| 1.8 | 2.1 | 0.4 | 0.0 | 0.9 | 1.3 | 1.9 | 2.2 | 2.0 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 18 |
| 23 | 25 | 27 | 27 | 28 | 31 | 34 | 45 |
Current Liabilities Current LiabilitiesCr | 7 | 13 | 18 | 15 | 18 | 22 | 24 | 26 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 2 | 2 | 4 | 3 | 2 | 2 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 37 | 42 | 46 | 45 | 47 | 52 | 59 | 70 |
Non Current Assets Non Current AssetsCr | 13 | 17 | 20 | 19 | 20 | 19 | 17 | 20 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -7 | 3 | 3 | 2 | -1 | 0 | -5 |
Investing Cash Flow Investing Cash FlowCr | -5 | -5 | -1 | -3 | -1 | 0 | -4 |
Financing Cash Flow Financing Cash FlowCr | 0 | 1 | -1 | 0 | 2 | 0 | 9 |
|
Free Cash Flow Free Cash FlowCr | -12 | -2 | 3 | 0 | -2 | -1 | -8 |
| -201.0 | 358.8 | 4,438.5 | 118.8 | -30.0 | -14.5 | -119.3 |
CFO To EBITDA CFO To EBITDA% | -106.7 | 61.2 | 116.6 | 49.8 | -21.2 | -7.6 | -72.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 96 | 50 | 34 | 37 | 52 | 68 | 153 | 164 |
Price To Earnings Price To Earnings | 31.1 | 14.3 | 125.0 | 1,100.0 | 39.1 | 33.6 | 47.6 | 42.8 |
Price To Sales Price To Sales | 3.0 | 1.9 | 1.1 | 1.4 | 1.3 | 1.4 | 2.9 | 2.6 |
Price To Book Price To Book | 2.4 | 1.2 | 0.8 | 0.9 | 1.1 | 1.4 | 3.0 | 2.6 |
| 11.2 | 8.2 | 10.7 | 17.4 | 16.8 | 25.5 | 27.2 | 28.2 |
Profitability Ratios Profitability Ratios |
| 64.9 | 83.2 | 60.9 | 59.0 | 62.0 | 61.1 | 62.9 | 62.7 |
| 25.0 | 25.2 | 14.2 | 9.8 | 9.0 | 6.4 | 11.5 | 10.0 |
| 9.7 | 13.4 | 2.4 | 0.3 | 3.8 | 4.5 | 6.0 | 6.1 |
| 15.2 | 11.3 | 5.2 | 2.6 | 5.9 | 6.6 | 8.0 | 7.3 |
| 7.8 | 8.2 | 1.6 | 0.2 | 3.5 | 4.7 | 6.3 | 6.1 |
| 6.3 | 6.0 | 1.1 | 0.1 | 2.4 | 3.2 | 4.2 | 4.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Marvel Decor Ltd. is an India-based multinational leader in the window coverings industry, operating globally under two primary brands: **Marvel** (domestic India) and **Callistus** (international markets). Over the past two decades, the company has evolved from a component manufacturer to a fully integrated, innovation-driven, vertically aligned organization with manufacturing, R&D, distribution, and retail capabilities across three continents.
With a vision to become one of the top global players in window furnishings, Marvel Decor is executing an aggressive growth strategy centered on **product diversification**, **geographic expansion**, **direct engagement with key design stakeholders**, and **project-led business development**.
---
### **Corporate Evolution & Milestones**
- **2000–2014**: Initial phase focused on manufacturing curtain rods and supplying components to blinds manufacturers; also executed interior contracting projects for major clients like Reliance Industries Ltd.
- **2015–2017**: Transitioned into full-scale blinds manufacturing. Launched the **'Marvel'** brand in India and expanded production with a second facility in Jamnagar, Gujarat. Established a **UK subsidiary** to support European market entry and introduced the **Gallery Concept**—a one-stop retail experience offering nine blind types under one roof.
- **2018–2019**: Registered the **'Callistus'** brand for international use and incorporated **Callistus Blinds Middle East FZC**, a 100% owned subsidiary in the UAE’s SAIF Zone (Sharjah), to serve the MENA and global markets.
- **2020–2023**: Rapid international expansion—opened manufacturing and assembly units in Dubai, appointed over 200 channel partners, and initiated operations in the UK, USA, Canada, and Australia.
- **2024–2025**: Strategic pivot to **B2B project business, system integrator partnerships, and end-to-end automation solutions**. Relocated the sales & marketing headquarters to **Mumbai**, launched **Experience Centres**, and introduced proprietary **Solis motors** for smart blinds and curtains. Key wins include supplying fabric for **India’s New Parliament House** and high-profile projects such as **Al Sharq Hospital (UAE)** and **Dubai Port & Customs Authority HQ**.
---
### **Operations & Infrastructure (Nov 2025)**
- **Manufacturing Facilities**:
- **Jamnagar, Gujarat, India**: Two advanced units totaling **200,000 sq. ft.**, housing end-to-end manufacturing of blinds, components, curtain tracks, and motors.
- **Dubai, UAE (SAIF Zone, Sharjah)**: A **13,000 sq. ft. assembly and logistics hub**, serving as a strategic gateway to GCC, Africa, and other international markets.
- **Subsidiaries**:
- **Callistus Blinds Middle East FZC (UAE)** – operational since 2019
- **Callistus UK Limited (UK)**
- **Callistus Inc. (USA)** – established in 2025 for direct market access
- **Global Presence**:
- Operates in **over 20 countries**, including the **USA, UK, Canada, Australia, New Zealand, GCC nations (UAE, Saudi Arabia, Bahrain, Oman), Kenya, and Nigeria**.
- Dubai serves as a **logistics and distribution hub** for global exports.
---
### **Product Portfolio & Innovation**
- Offers the **largest range in the industry**:
- **16+ types of blinds** (e.g., roller, zebra, panel, Venetian, skylight)
- **Over 2,000 fabric shades and textures**
- **10+ operating systems**, including manual, cordless, and **motorized options**
- **Smart Automation**:
- Launched **Solis Motors** (Feb 2025) for automated blinds and curtains, with integration into **home automation platforms (KNX, BMS)**.
- Motorization now expected to drive **up to 30% of future revenue**.
- **Bundled Solutions**:
- Introduced **"Blinds + Curtains" stitching model** (successfully piloted in Dubai), now being rolled out in India.
- Expanded into **custom project curtains**, supplying large-scale government and hospitality projects.
- **Specialized Products**:
- Hospital-grade **infection control curtain tracks**
- Curtain systems for **high-end residential, hospitality, and commercial** applications
- Custom solutions for **slant windows, glass facades, and integrated building management systems**
---
### **Brands & Distribution Network**
| Brand | Market | Focus |
|------|-------|-------|
| **Marvel** | India | Retail, residential, designer/IDA partnerships |
| **Callistus** | Global (GCC, UK, US, Canada, Australia) | Premium international markets, project business, automation |
- **Distribution Strength**:
- **800+ channel partners** globally
- **375+ branded galleries & display centers** (largest in the industry)
- Presence in **250+ Indian cities** across 26 states
- Operates **400+ active galleries** and **450+ international dealers** in developed markets
- **Experience Centres**:
- Flagship center in **Andheri West, Mumbai (Interior Products Hub)** featuring real-life lighting, smart home automation, and event hosting.
- Plans to expand centers to **Delhi, Bangalore, and other metros**.
---
### **Strategic Growth Initiatives (2025)**
1. **Expansion into Projects & Institutional Business**:
- Secured **₹4 crore in Gujarat government hospital projects**, including AIIMS Rajkot.
- Targeting to increase project business from **10% to 30% of total revenue**.
- Dedicated team for system integrators, B2B sales, and technical consultancy.
2. **Strategic Partnerships**:
- **Lutron (USA)**: Authorized partner for the **West region**; Marvel supplies blinds while Lutron provides motors and system integration. Expected revenue: **₹3–4 crores (H2 FY26)**, rising to **₹10 crores/year** by FY27.
- **Livspace**: Pan-India collaboration to supply **curtain tracks and motors**; training completed across showrooms.
- **Major U.S. Design & Build Firm**: Secured **$2 million initial purchase order** with projected **$10 million annual business** post-supply chain shift from China to India (expected within 3–6 months).
3. **Focus on High-Value Segments**:
- Prioritizing **key accounts** with monthly orders over **₹3–3.5 lakhs**.
- Discontinuing installation services for small customers to **optimize resource allocation**.
- Deepening relations with **architects, interior designers, and high-net-worth clients** through 12–15 design events annually.
4. **International Expansion**:
- **ROW (Rest of World) Team**: Night-shift operations in Mumbai for U.S. market alignment.
- U.S. subsidiary enables **local invoicing**, bypasses import duties, and streamlines PayPal/wire transfer inefficiencies.
- Competitive advantage: **30% lower pricing than local players** in U.S./UK with comparable quality.
5. **Product & Market Development**:
- Developing **hospitality-specific blinds** for U.S. and UAE markets.
- Launching **automation solutions integrated with BMS** for corporate buildings.
- Expanding **curtain stitching services** for large projects.
---
### **Financial Highlights (as of Nov 2025)**
- **Revenue FY25**: **₹63 crores** (up from ₹54.18 crores in FY24)
- **H1 FY25–26**: Revenue growth **17% YOY**, Net Profit growth **52.1%**
- **Callistus UAE Subsidiary**: **16.84% revenue growth**, **25.37% EBITDA growth** (YOY)
- **Callistus UK**: Grew from ₹0.97 crore (FY22) with **416.83% YOY increase**
- **Target Revenue**: **₹500–550 crores by FY30**, requiring **₹80–90 crore annual increase**
- **Target CAGR**: **40%** over next 3–5 years
---
### **Market Position & Competitive Landscape**
- **Industry Size**:
- Global: **$20.8+ billion (~₹1.75 lakh crore)**
- India: **₹3.5 lakh crore (interiors & furnishing segment)**
- Indian blinds penetration: **4–5%** vs. 40–90% in developed markets → **massive untapped potential**
- **Key Competitors**:
- **Hunter Douglas** (Global leader, ₹35,000 crore revenue)
- **Vista, Ddecor, Asian Paints** (domestic)
- Marvel differentiates via **wider product range, automation, customization, and competitive pricing**
---
### **Management & Organizational Development**
- **Leadership**:
- **Mr. Ashok Paun**, Founder & Managing Director
- Strategic addition: **Ms. Khushi Paun** to management team (Nov 2025)
- **Talent Expansion**:
- Sales team expanded to **21 professionals** (domestic + ROW)
- Hiring **consultants in HR, Finance, and Product Development**
- Team scaling delayed initially due to fundraising timing, now accelerated