Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹452Cr
Rev Gr TTM
Revenue Growth TTM
| Quarter | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | -20.4 | 2.3 | 2.3 |
| 199 | 201 | 184 | 208 | 181 | 213 | 193 |
Operating Profit Operating ProfitCr |
| 11.4 | 12.9 | 12.9 | 10.0 | -1.2 | 9.5 | 10.7 |
Other Income Other IncomeCr | 3 | 1 | 3 | 7 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 5 | 8 | 8 | 7 | 8 | 7 | 8 |
Depreciation DepreciationCr | 7 | 8 | 8 | 8 | 8 | 9 | 9 |
| 17 | 15 | 15 | 15 | -19 | 8 | 7 |
| 4 | 4 | 4 | 2 | -4 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | | | -213.5 | -55.0 | -54.7 |
| 5.5 | 4.9 | 5.4 | 5.5 | -7.8 | 2.2 | 2.4 |
| 0.5 | 0.4 | 0.4 | 0.5 | -0.5 | 0.2 | 0.2 |
| Financial Year | Mar 2025 | TTM |
|---|
|
| | -4.0 |
| 792 | 796 |
Operating Profit Operating ProfitCr |
| 11.8 | 7.7 |
Other Income Other IncomeCr | 14 | 9 |
Interest Expense Interest ExpenseCr | 28 | 31 |
Depreciation DepreciationCr | 30 | 33 |
| 63 | 11 |
| 15 | 2 |
|
| | -81.5 |
| 5.3 | 1.0 |
| 1.8 | 0.3 |
| Financial Year | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 29 | 29 |
| 589 | 606 |
Current Liabilities Current LiabilitiesCr | 382 | 443 |
Non Current Liabilities Non Current LiabilitiesCr | 221 | 192 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 501 | 510 |
Non Current Assets Non Current AssetsCr | 738 | 765 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 108 |
Investing Cash Flow Investing Cash FlowCr | -97 |
Financing Cash Flow Financing Cash FlowCr | -11 |
|
Free Cash Flow Free Cash FlowCr | 2 |
| 225.9 |
CFO To EBITDA CFO To EBITDA% | 102.3 |
| Financial Year | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 602 |
Price To Earnings Price To Earnings | 12.5 |
Price To Sales Price To Sales | 0.7 |
Price To Book Price To Book | 1.0 |
| 8.2 |
Profitability Ratios Profitability Ratios |
| 46.4 |
| 11.8 |
| 5.3 |
| 10.1 |
| 7.8 |
| 3.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Rushil Decor Limited, founded in 1993, is one of India’s leading manufacturers of engineered wood panels, specializing in **MDF boards**, **decorative laminates**, and **PVC/WPC boards**, with recent expansion into **eco-friendly plywood** via a joint venture. Operating under the flagship **"VIR" brand**, the company has built a strong reputation in the organized sector for quality, innovation, and sustainability. With over 32 years of specialization in laminates and MDF and a claimed **100-year legacy in wood engineering**, Rushil Decor is strategically positioned as a global player in surface engineering and interior infrastructure solutions.
The company is the **third-largest MDF board manufacturer in India**, ranking among the top five in the organized segment, and a **market leader in high-pressure laminates (HPL)**. It has a growing presence in over **57 countries**, with a strategic focus on expanding into the USA, Europe, Australia, and Southeast Asia.
---
### **Core Business Segments**
1. **MDF Boards**
2. **Decorative Laminates**
3. **PVC/WPC & HDFWR Boards**
4. **Plywood (via Joint Venture)**
---
### **Manufacturing & Capacity**
Rushil Decor operates **six advanced manufacturing facilities** across India, strategically located near agroforestry zones in **Gujarat, Karnataka**, and **Andhra Pradesh**, ensuring sustainable and cost-effective raw material sourcing.
- **MDF Board Capacity**:
- Total: **330,000 CBM/year**
- Plants:
- *Vizag, Andhra Pradesh*: 240,000 CBM/year (state-of-the-art facility equipped with Siempelkamp 9th-gen continuous press)
- *Chikmagalur, Karnataka*: 90,000 CBM/year (operated via 51% JV with Rushil Modala Ply Limited)
- **Laminate Capacity**:
- Current: **3.49 million sheets/year**
- **Jumbo Laminate Expansion (Gandhinagar, Gujarat)**:
- **Phase 1**: 1.2 million sheets/year (commercial operations began April 2025)
- **Phase 2 Trial Run**: Initiated October 2025, adding **1.6 million sheets/year**
- **Total Post-Expansion**: **6.29 million sheets/year** (one of India’s largest HPL facilities)
- Focus: **Jumbo-sized laminates (e.g., 14x6, 12x5/6 ft)** tailored for developed export markets (USA, Europe, Australia, Russia)
- **Plywood (JV Venture)**:
- **Rushil Modala Ply Limited (51:49 JV)** based in Chikmagalur, Karnataka
- Capacity: **300 boards/day**, scalable to **3,000 boards/day** by 2026
- Eco-friendly production using **sustainable agroforestry timber** from wastelands
---
### **Sustainability & Raw Material Sourcing**
- **Over 140 million trees** planted in Karnataka and Andhra Pradesh to ensure **long-term, sustainable wood supply**.
- **Agroforestry-driven model** with partnerships (e.g., Karnataka Forest Development Corporation) to secure consistent raw material inflow.
- Facilities in Andhra Pradesh and Karnataka are located within **2–3 hours of wood sourcing clusters**, reducing logistics costs and emissions.
- **BIS-compliant**, **IGBC-certified green building** at Vizag plant (energy/water savings contribute to margin improvement).
- Fully compliant with **Bureau of Indian Standards (BIS)** for MDF and laminates, positioning the company to gain market share from unorganized and non-compliant importers.
---
### **Product Portfolio & Innovation**
- **Product Range**: Over **1,200 SKUs** under six brands, including:
- *VIR Laminate*, *VIR MDF*, *VIR MAXPRO (HDFWR)*, *VIR PVC*, *VIR WPC*, *VIR PRELAM*
- **Design Leadership**: More than **1,200 laminate designs** and **50+ textures**, refreshed every 2–3 months with 100+ new launches.
- **Value-Added MDF Focus**: Targeting **50% of total MDF volume by FY2026** from higher-margin products such as exterior-grade, pre-laminated, and HDF boards.
- **VIR STUDDIO Network**: Over **100 branded studios** showcasing end-to-end decor solutions, enhancing direct consumer and B2B engagement.
---
### **Distribution & Market Reach**
- **Domestic Network**:
- **700+ direct distributors**
- **4,700+ retailers/dealers**
- Reach across all **28 states and 8 union territories**
- **International Presence**:
- Exports to **57+ countries**, contributing **34% of total revenue** (up from 28% in FY24)
- Key export markets: **USA, Europe, UAE, Russia, Israel, Qatar, Saudi Arabia, South America, and Australia**
- **Wholly owned subsidiary in Singapore (Rushil Decor Pte. Ltd.)**: Regional hub for Southeast Asia, handling export logistics and distribution
- **Customer Base**: Includes **OEMs (e.g., Livspace, Spacewood)**, institutional buyers, architects, interior designers, and large-scale real estate developers.
---
### **Recent Strategic Initiatives (2024–2025)**
1. **Jumbo Laminate Project (Gujarat)**
- Investment: **₹90 crore**
- Output: Premium jumbo laminates for **high-margin export markets**
- Revenue Impact: Projected **₹300 crores in new annual revenue by FY26** at **~11% EBITDA margin**
2. **Plywood Joint Venture Expansion**
- Entry into the **₹40,000–50,000 crore Indian plywood market**
- Initial revenue target: **₹12–14 crores (FY25)**, scaling to **₹45–50 crores** in later years
- Enables **cross-selling** and a **one-stop solution** for wood panel products
3. **Global Expansion**
- Participation in international exhibitions (e.g., **IWF Atlanta, Interzum Bogotá**)
- Dedicated sales teams and distributors established in key export markets
- Export certifications secured for Europe and North America
4. **Digital & Branding Investments**
- SEO, digital marketing, carpenter training workshops, and BTL campaigns (posters, signage)
- Investment of **1–2% of revenue** in marketing
---
### **Competitive Differentiation**
- **Advanced German Technology**: Automated lines, continuous press systems, CNC precision
- **Cost Advantage**: Proximity to raw materials, integrated manufacturing, and shared overheads
- **Product Versatility**: Thickness range **2–30 mm** for MDF vs. 7–25 mm for unorganized players
- **Sustainability Edge**: Carbon-neutral wood sourcing, eco-certified products
- **Strong Design-to-Market Cycle**: Dedicated in-house design, merchandising, and feedback loops via distributors and carpenters