Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Marvel Decor Ltd

MDL
NSE
48.00
9.35%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Marvel Decor Ltd

MDL
NSE
48.00
9.35%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
85Cr
Close
Close Price
48.00
Industry
Industry
Textiles - Others
PE
Price To Earnings
23.41
PS
Price To Sales
1.23
Revenue
Revenue
69Cr
Rev Gr TTM
Revenue Growth TTM
18.99%
PAT Gr TTM
PAT Growth TTM
-8.77%
Peer Comparison
How does MDL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MDL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
151018202223262627313237
Growth YoY
Revenue Growth YoY%
66.0-34.222.8102.819.120.120.811.83.817.918.319.6
Expenses
ExpensesCr
121114181923232324272935
Operating Profit
Operating ProfitCr
2-14130333432
OPM
OPM%
15.9-11.621.16.111.72.010.410.912.011.78.46.7
Other Income
Other IncomeCr
101112110012
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
2-14122333333
Tax
TaxCr
000000000000
PAT
PATCr
1-22011112222
Growth YoY
PAT Growth YoY%
-45.8-4,066.7276.9113.9-49.8160.613.072.125.252.0-9.2-8.4
NPM
NPM%
4.4-24.713.41.75.73.75.35.76.47.34.95.6
EPS
EPS
0.4-1.51.40.30.30.50.80.91.01.30.91.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
322630284150536369
Growth
Revenue Growth%
-18.412.8-5.848.020.57.618.19.6
Expenses
ExpensesCr
242025253746475764
Operating Profit
Operating ProfitCr
874343665
OPM
OPM%
25.025.214.29.89.06.411.510.07.5
Other Income
Other IncomeCr
011123112
Interest Expense
Interest ExpenseCr
201122222
Depreciation
DepreciationCr
222222222
PBT
PBTCr
452023446
Tax
TaxCr
111000000
PAT
PATCr
341022344
Growth
PAT Growth%
12.7-79.5-90.02,087.144.542.518.8-4.8
NPM
NPM%
9.713.42.40.33.84.56.06.15.3
EPS
EPS
1.82.10.40.00.91.31.92.22.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
1717171717171718
Reserves
ReservesCr
2325272728313445
Current Liabilities
Current LiabilitiesCr
713181518222426
Non Current Liabilities
Non Current LiabilitiesCr
32243221
Total Liabilities
Total LiabilitiesCr
5059666466717690
Current Assets
Current AssetsCr
3742464547525970
Non Current Assets
Non Current AssetsCr
1317201920191720
Total Assets
Total AssetsCr
5059666466717690

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-7332-10-5
Investing Cash Flow
Investing Cash FlowCr
-5-5-1-3-10-4
Financing Cash Flow
Financing Cash FlowCr
01-10209
Net Cash Flow
Net Cash FlowCr
-11-11-1001
Free Cash Flow
Free Cash FlowCr
-12-230-2-1-8
CFO To PAT
CFO To PAT%
-201.0358.84,438.5118.8-30.0-14.5-119.3
CFO To EBITDA
CFO To EBITDA%
-106.761.2116.649.8-21.2-7.6-72.1

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
965034375268153164
Price To Earnings
Price To Earnings
31.114.3125.01,100.039.133.647.642.8
Price To Sales
Price To Sales
3.01.91.11.41.31.42.92.6
Price To Book
Price To Book
2.41.20.80.91.11.43.02.6
EV To EBITDA
EV To EBITDA
11.28.210.717.416.825.527.228.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
64.983.260.959.062.061.162.962.7
OPM
OPM%
25.025.214.29.89.06.411.510.0
NPM
NPM%
9.713.42.40.33.84.56.06.1
ROCE
ROCE%
15.211.35.22.65.96.68.07.3
ROE
ROE%
7.88.21.60.23.54.76.36.1
ROA
ROA%
6.36.01.10.12.43.24.24.2
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