Login
Home
Charts
Search
Watchlist
Products

Rushil Decor Ltd

RUSHIL·NSE
16.78+0.48%Wed, 23 Sept '26

Rushil Decor Ltd

RUSHIL
NSE
16.78
+0.48%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
492Cr
Close
Close Price
16.78
Industry
Industry
Plywood Boards/Laminates
PE
Price To Earnings
21.24
PS
Price To Sales
0.54
Revenue
Revenue
912Cr
Rev Gr TTM
Revenue Growth TTM
7.05%
PAT Gr TTM
PAT Growth TTM
4.72%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
225230212231179236217231229
Growth YoY
Revenue Growth YoY%
-20.42.32.30.127.8
Expenses
ExpensesCr
199201184208181213193204211
Operating Profit
Operating ProfitCr
26302723-222232618
OPM
OPM%
11.412.912.910.0-1.29.510.711.58.0
Other Income
Other IncomeCr
313701131
Interest Expense
Interest ExpenseCr
588787888
Depreciation
DepreciationCr
788889999
PBT
PBTCr
17151515-1987143
Tax
TaxCr
4442-42231
PAT
PATCr
12111113-1455102
Growth YoY
PAT Growth YoY%
-213.5-55.0-54.7-19.8114.1
NPM
NPM%
5.54.95.45.5-7.82.22.44.40.9
EPS
EPS
0.50.40.40.5-0.50.20.20.30.1
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
225230212231179236217231229
Growth YoY
Revenue Growth YoY%
-20.42.32.30.127.8
Expenses
ExpensesCr
199201184208181213193204211
Operating Profit
Operating ProfitCr
26302723-222232618
OPM
OPM%
11.412.912.910.0-1.29.510.711.58.0
Other Income
Other IncomeCr
313701131
Interest Expense
Interest ExpenseCr
588787888
Depreciation
DepreciationCr
788889999
PBT
PBTCr
17151515-1987143
Tax
TaxCr
4442-42231
PAT
PATCr
12111113-1455102
Growth YoY
PAT Growth YoY%
-213.5-55.0-54.7-19.8114.1
NPM
NPM%
5.54.95.45.5-7.82.22.44.40.9
EPS
EPS
0.50.40.40.5-0.50.20.20.30.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025Mar 2026TTM
Revenue
RevenueCr
898862912
Growth
Revenue Growth%
-4.07.0
Expenses
ExpensesCr
792792822
Operating Profit
Operating ProfitCr
1067090
OPM
OPM%
11.88.19.9
Other Income
Other IncomeCr
1456
Interest Expense
Interest ExpenseCr
283131
Depreciation
DepreciationCr
303435
PBT
PBTCr
631031
Tax
TaxCr
1538
PAT
PATCr
48622
Growth
PAT Growth%
-86.74.7
NPM
NPM%
5.30.72.5
EPS
EPS
1.80.20.8
Financial YearMar 2025Mar 2026TTM
Revenue
RevenueCr
898862912
Growth
Revenue Growth%
-4.07.0
Expenses
ExpensesCr
792792822
Operating Profit
Operating ProfitCr
1067090
OPM
OPM%
11.88.19.9
Other Income
Other IncomeCr
1456
Interest Expense
Interest ExpenseCr
283131
Depreciation
DepreciationCr
303435
PBT
PBTCr
631031
Tax
TaxCr
1538
PAT
PATCr
48622
Growth
PAT Growth%
-86.74.7
NPM
NPM%
5.30.72.5
EPS
EPS
1.80.20.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025Mar 2026
Equity Capital
Equity CapitalCr
2929
Reserves
ReservesCr
589622
Current Liabilities
Current LiabilitiesCr
382462
Non Current Liabilities
Non Current LiabilitiesCr
221179
Total Liabilities
Total LiabilitiesCr
1,2391,291
Current Assets
Current AssetsCr
501530
Non Current Assets
Non Current AssetsCr
738761
Total Assets
Total AssetsCr
1,2391,291
Financial YearMar 2025Mar 2026
Equity Capital
Equity CapitalCr
2929
Reserves
ReservesCr
589622
Current Liabilities
Current LiabilitiesCr
382462
Non Current Liabilities
Non Current LiabilitiesCr
221179
Total Liabilities
Total LiabilitiesCr
1,2391,291
Current Assets
Current AssetsCr
501530
Non Current Assets
Non Current AssetsCr
738761
Total Assets
Total AssetsCr
1,2391,291

Cash Flow

Consolidated
Standalone
Financial YearMar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10889
Investing Cash Flow
Investing Cash FlowCr
-97-62
Financing Cash Flow
Financing Cash FlowCr
-11-26
Net Cash Flow
Net Cash FlowCr
00
Free Cash Flow
Free Cash FlowCr
222
CFO To PAT
CFO To PAT%
225.91,390.3
CFO To EBITDA
CFO To EBITDA%
102.3126.9
Financial YearMar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
10889
Investing Cash Flow
Investing Cash FlowCr
-97-62
Financing Cash Flow
Financing Cash FlowCr
-11-26
Net Cash Flow
Net Cash FlowCr
00
Free Cash Flow
Free Cash FlowCr
222
CFO To PAT
CFO To PAT%
225.91,390.3
CFO To EBITDA
CFO To EBITDA%
102.3126.9

Ratios

Consolidated
Standalone
Financial YearMar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
602376492
Price To Earnings
Price To Earnings
12.555.621.2
Price To Sales
Price To Sales
0.70.40.5
Price To Book
Price To Book
1.00.60.8
EV To EBITDA
EV To EBITDA
8.29.08.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
32.530.430.4
OPM
OPM%
11.88.19.9
NPM
NPM%
5.30.72.5
ROCE
ROCE%
10.14.54.5
ROE
ROE%
7.81.01.0
ROA
ROA%
3.90.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
602376492
Price To Earnings
Price To Earnings
12.555.621.2
Price To Sales
Price To Sales
0.70.40.5
Price To Book
Price To Book
1.00.60.8
EV To EBITDA
EV To EBITDA
8.29.08.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
32.530.430.4
OPM
OPM%
11.88.19.9
NPM
NPM%
5.30.72.5
ROCE
ROCE%
10.14.54.5
ROE
ROE%
7.81.01.0
ROA
ROA%
3.90.50.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Rushil Decor is a family-run Indian manufacturer that makes the panels and surfaces inside homes, offices, and furniture - laminate sheets, MDF (engineered wood boards), PVC boards, and plywood - all sold under the single “VIR” brand. Founded in 1993 by the Thakkar family, whose wood-engineering lineage stretches back over a century, the company has spent three decades expanding from a laminates business into a multi-product interior-infrastructure supplier, adding MDF, PVC, and plywood in sequence. The recurring pattern is to enter a wood-panel category, build manufacturing scale near raw-material sources in South India or Gujarat, and then push the product through a shared nationwide distributor-and-showroom network - a “one-stop shop” logic that lets a single dealer order laminates, MDF, and boards from the same truck. # Business segments Four engines built on a shared distribution backbone - a laminates origin that funded an MDF scale-up, a fledgling plywood venture now being partly sold, and a small PVC line - all routed through one brand and one dealer network. ## 1. MDF boards: the volume engine that pays the bills **MDF is an engineered wood panel that costs roughly a third less than plywood, and Rushil runs two large South Indian plants to supply furniture makers and interior projects across India and 57 export countries.** - **Cheaper substitute for plywood** - MDF (Medium Density Fibreboard, made from wood fibres bonded under heat and pressure) is about 30-35% cheaper than B- and C-grade plywood, which is why it has captured 30% of India’s wood-panel market even though penetration is still only 7% of the plywood industry, versus 80% globally. - **Two plants, 330,000 cubic metres a year** - the older Chikmagalur unit (Karnataka) can make 90,000 CBM annually and ran at 96% utilisation in FY26; the larger Visakhapatnam unit (Andhra Pradesh), commissioned in 2021, adds 240,000 CBM using continuous-press technology that cuts raw-material waste. - **Value-added boards earn a 10-15% premium** - standard MDF sells for about INR 33,000-34,000 per unit, but pre-laminated, high-density, and exterior-grade versions under sub-brands like VIR PRO and VIR PRELAM fetch roughly INR 38,000, and in FY26 these value-added products delivered 54% of MDF revenue on 42% of volumes. - **Raw material comes from farmers, not forests** - both plants sit in agroforestry belts where eucalyptus, acacia, and silver oak are grown by coffee-region farmers as a second income; the company has planted over 140 million trees across 27,000 hectares to secure supply. - **Third-largest in a market that still imports a third of its needs** - Rushil holds the number-three position in Indian MDF, but roughly 33% of the country’s requirement is met by imports from China, Malaysia, Thailand, and Sri Lanka, which means domestic producers are still filling a gap. ## 2. Laminates: the original business and the surface-design engine **Decorative high-pressure laminate sheets - the thin, tough surface layer on kitchen counters, wardrobes, and office furniture - are made across three Gujarat plants with over 1,200 designs, and the company is one of the largest organised players in a market that is still 60% unorganised.** - **Three plants, 3.49 million sheets a year** - all three laminate units sit in Gandhinagar, Gujarat, and in FY26 they ran at 89% utilisation, producing 3.1 million sheets. - **Design library as competitive moat** - an in-house design-and-merchandising team maintains a library of concepts, textures, and material specifications, and stays in contact with architects, interior designers, and carpenters to forecast trends; the portfolio spans 50-plus textures and sub-brands for doors, exteriors, labs, and fire-retardant applications. - **Jumbo laminates are the export-only extension** - a dedicated brownfield facility next to the existing laminate plants makes large-format panels (up to 14 feet by 6 feet) under three brands for exterior facades, kitchen tops, and toilet cubicles, with a combined Phase 1 and 2 capacity of 2.8 million sheets a year and a focus on Europe, the US, and Latin America. ## 3. Plywood: a joint-venture side bet now being partly sold **Rushil entered eco-friendly plywood in 2024 through a 51:49 joint venture with the Modala Group, using an existing Karnataka plant, but has since decided to divest up to 29% of its stake, turning the subsidiary into an associate.** - **Bought, not built from scratch** - the joint venture, Rushil Modala Ply Limited, took over an operating facility in Chikmagalur that started commercial production in April 2024 at 300 boards a day, with plans to scale to 3,000 boards a day. - **Sustainable-wood story** - the plywood is made from trees cultivated on wasteland through agroforestry, marketed under the VIR Modala brand and displayed in VIR Studio showrooms. - **Stake sale underway** - in November 2025 the board approved selling up to 29% to the Modala family at Rs. 10 per share within 18 months; the venture contributed less than 1% of consolidated turnover in FY25, so the divestment tidies the portfolio without disrupting the core. ## 4. PVC and WPC boards: the small waterproof line **PVC (polyvinyl chloride) and WPC (wood-plastic composite) boards are a complementary, recyclable alternative to wood-based panels, made in a Karnataka plant and sold through the same VIR distribution channels.** - **Waterproof substitute for wood** - PVC boards are positioned as fire-retardant, economical, and fully recyclable, with LEED-certification carbon credits, used in home interiors, automotive, and construction. - **Small but growing fast** - the PVC segment grew 96% year-on-year to Rs. 23 crore in FY24, and together with allied products it contributed 5% of total revenue in FY26. # The shared distribution backbone **Every product - MDF, laminates, jumbo laminates, plywood, and PVC - flows through one nationwide network of over 700 distributors, 4,700 retailers, and more than 100 VIR Studio experience centres, with exports handled through a Singapore subsidiary.** - **One brand, one truck** - because all products carry the VIR brand and ship from the same company, a single dealer can order laminates and MDF in one truckload, saving logistics cost and simplifying inventory. - **VIR Studios are the physical catalogue** - over 100 signature showrooms across India display the full range in live, end-use settings, targeting carpenters, interior decorators, and contractors who influence purchase decisions on site. - **Exports reach over 57 countries** - 34% of turnover comes from exports, supported by a 3-Star Export House status and a wholly owned Singapore subsidiary incorporated in late 2024 to distribute across Southeast Asia. - **Demand rides on urbanisation and real estate** - end-markets split between B2B furniture manufacturers and residential projects, with tailwinds from retail, hospitality, healthcare, co-working, and furniture-rental growth. # Group structure and partners **Rushil Decor is a publicly listed Thakkar-family-controlled company with two subsidiaries - a Singapore trading arm and a plywood joint venture that is being partly divested - and no other entities.** - **Listed, family-led** - shares trade on BSE and NSE; Chairman Krupesh Thakkar and Executive Director Rushil Thakkar are the promoter group, and in late 2023 the company allotted convertible warrants to promoter members and two public funds. - **Singapore subsidiary for Southeast Asia** - Rushil Décor Pte. Ltd., incorporated in November 2024 with paid-up capital of SGD 100, imports and distributes the company’s products to Thailand, Laos, Philippines, Cambodia, Vietnam, Malaysia, Indonesia, Myanmar, Brunei and Papua New Guinea. - **Plywood JV transitioning to associate** - Rushil Modala Ply Limited (51% owned) will drop to a minority stake once the 29% divestment to the Modala Group completes within 18 months from November 2025.

Documents — Rushil Decor Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/t5udd1kym71czs9oms8s4u86.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/xpua96najkpgsdjbahdrqule.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/11k2v4gdtg8lffpf0o9xw7us.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/7jal1mgi9y9ah5ov6cseadbp.pdf
  • Q4 FY2025 Earnings Call Transcript (Mar 2025, PDF): https://www.stockscans.in/document/iu2ibhde7c9n96lv30gyb6fx.pdf
  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/03p9obalsd4r4bk6sua9f33p.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/69ti9qr2qamsyzsq9jrjz6rg.pdf
  • Q1 FY2025 Earnings Call Transcript (Jun 2024, PDF): https://www.stockscans.in/document/40sax4yhflplpeuzi8bkl02y.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/ve09un1wr7vgkkvten32cg79.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/1z4y6fk98gu8riem0n5o80v9.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/lqadg0agzddrayyhsg2hoen4.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/h520gtn7tyr1ysqidi3oo27x.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/j67bbqh96i5eycgow10nlg7v.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/yw82a4c0v7m1bir37kmxcv35.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/moo3mem3i2rjojalw4u9kkej.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/4j78v9oa9haxh3zl5btv050j.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/9j2oitzv8jiyf5vbnsx35dgb.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/ype1f8b2w5l9hrrexaoxfuxz.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/dx3na98qkey2cs46zz8xswyg.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/2dhpnclg3aeql5a3upwuftda.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/4m2k24eorq90ddpquracmfez.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/ssiwpiuooyztzev4piptnxex.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/7qiu4ja4y5akwl36mojdxb1o.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/g4crsl03sy6l6lj89rzpmjn7.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/8opep5eszt73nk2vid72ogv6.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/whpzw4bphn0nf63v4fjrour2.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/oeveh27ykrsxpliu0uzpzog6.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/ola9bew55y6g02jtahkxl6ev.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/xq97ist6fv0jpg7q8n3bhwbu.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/u1urbx8d0j86w36n2tlq6xso.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/jdxhftcxdluy4ch8rqnbe9x9.pdf

Concall Transcript Summaries — Rushil Decor Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202606/t5udd1kym71czs9oms8s4u86.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202603/xpua96najkpgsdjbahdrqule.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202512/11k2v4gdtg8lffpf0o9xw7us.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202509/7jal1mgi9y9ah5ov6cseadbp.pdf
  • Q4 FY2025 Concall Transcript Summary (Mar 2025): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202503/iu2ibhde7c9n96lv30gyb6fx.pdf
  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202412/03p9obalsd4r4bk6sua9f33p.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202409/69ti9qr2qamsyzsq9jrjz6rg.pdf
  • Q1 FY2025 Concall Transcript Summary (Jun 2024): https://www.stockscans.in/company/NSE%3ARUSHIL/transcript-notes/202406/40sax4yhflplpeuzi8bkl02y.pdf