Login
Products
Login
Home
Alerts
Search
Watchlists
Products

Rushil Decor Ltd

RUSHIL
NSE
15.41
4.69%
Last Updated:
02 Apr '26, 3:59 PM
Company Overview
Alert
Watchlist
Note

Rushil Decor Ltd

RUSHIL
NSE
15.41
4.69%
02 Apr '26, 3:59 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
452Cr
Close
Close Price
15.41
Industry
Industry
Plywood Boards/Laminates
PE
Price To Earnings
45.32
PS
Price To Sales
0.52
Revenue
Revenue
862Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
225230212231179236217
Growth YoY
Revenue Growth YoY%
-20.42.32.3
Expenses
ExpensesCr
199201184208181213193
Operating Profit
Operating ProfitCr
26302723-22223
OPM
OPM%
11.412.912.910.0-1.29.510.7
Other Income
Other IncomeCr
3137011
Interest Expense
Interest ExpenseCr
5887878
Depreciation
DepreciationCr
7888899
PBT
PBTCr
17151515-1987
Tax
TaxCr
4442-422
PAT
PATCr
12111113-1455
Growth YoY
PAT Growth YoY%
-213.5-55.0-54.7
NPM
NPM%
5.54.95.45.5-7.82.22.4
EPS
EPS
0.50.40.40.5-0.50.20.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025TTM
Revenue
RevenueCr
898862
Growth
Revenue Growth%
-4.0
Expenses
ExpensesCr
792796
Operating Profit
Operating ProfitCr
10667
OPM
OPM%
11.87.7
Other Income
Other IncomeCr
149
Interest Expense
Interest ExpenseCr
2831
Depreciation
DepreciationCr
3033
PBT
PBTCr
6311
Tax
TaxCr
152
PAT
PATCr
489
Growth
PAT Growth%
-81.5
NPM
NPM%
5.31.0
EPS
EPS
1.80.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2025Sep 2025
Equity Capital
Equity CapitalCr
2929
Reserves
ReservesCr
589606
Current Liabilities
Current LiabilitiesCr
382443
Non Current Liabilities
Non Current LiabilitiesCr
221192
Total Liabilities
Total LiabilitiesCr
1,2391,275
Current Assets
Current AssetsCr
501510
Non Current Assets
Non Current AssetsCr
738765
Total Assets
Total AssetsCr
1,2391,275

Cash Flow

Consolidated
Standalone
Financial YearMar 2025
Operating Cash Flow
Operating Cash FlowCr
108
Investing Cash Flow
Investing Cash FlowCr
-97
Financing Cash Flow
Financing Cash FlowCr
-11
Net Cash Flow
Net Cash FlowCr
0
Free Cash Flow
Free Cash FlowCr
2
CFO To PAT
CFO To PAT%
225.9
CFO To EBITDA
CFO To EBITDA%
102.3

Ratios

Consolidated
Standalone
Financial YearMar 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
EV To EBITDA
EV To EBITDA
8.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.4
OPM
OPM%
11.8
NPM
NPM%
5.3
ROCE
ROCE%
10.1
ROE
ROE%
7.8
ROA
ROA%
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