RUSHIL DECOR LIMITED
RUSHIL · General/Diversified · NSE
₹17
Current Market Price
Fair Value (DCF)
₹11
Margin of Safety
-35.3%
Updated 20h ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
27%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹502 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.1%
Return on capital employed
EV / EBITDA
11.0×
Enterprise multiple
Debt / EBITDA
4.0×
Leverage vs earnings
Interest Coverage
3.6×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
0.71×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹17.12
Bear case
₹4.91
MoS -248.7%
Base case
₹11.07
MoS -54.7%
Bull case
₹16.94
MoS -1.1%
Ratio Trends
RUSHIL · last 4 annual periods
ROE
7.6%
ROCE
12.9%
Operating Margin
—
Debt / Equity
0.43×
PE
98.9×
EV / EBITDA
54.2×
Historical Financials
RUSHIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹617 Cr | ₹827 Cr | ₹834 Cr | ₹879 Cr | +12.5% |
| EBITDA | ₹73.4 Cr | ₹149 Cr | ₹120 Cr | ₹117 Cr | +16.7% |
| EBIT | — | — | — | — | — |
| PAT | ₹22.8 Cr | ₹77.7 Cr | ₹43.1 Cr | ₹48.1 Cr | +28.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-6.6 Cr | ₹115 Cr | ₹40.9 Cr | ₹108 Cr | — |
| CapEx | ₹-30.4 Cr | ₹-73.1 Cr | ₹-24.5 Cr | ₹-108 Cr | — |
| FCF | ₹-37.0 Cr | ₹41.8 Cr | ₹16.5 Cr | ₹-0.1 Cr | — |
| Total Assets | ₹887 Cr | ₹998 Cr | ₹1099 Cr | ₹1239 Cr | +11.8% |
| Total Debt | ₹420 Cr | ₹406 Cr | ₹296 Cr | ₹272 Cr | -13.5% |
| Shareholders' Equity | ₹287 Cr | ₹363 Cr | ₹543 Cr | ₹636 Cr | +30.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
RUSHIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| FOCUS FOCUS | — | — | Pending | 10.8% | — |
| STANLEY STANLEY | — | — | Pending | 6.1% | — |
| SONAMLTD SONAMLTD | — | — | Pending | 10.1% | — |
| PILITA PILITA | — | — | Pending | 6.6% | — |
| AVROIND AVROIND | — | — | Pending | 3.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for RUSHIL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. RUSHIL DECOR LIMITED (RUSHIL.NS) trades at 17.12 vs a model fair value of 11.07, a gap of -35.3%. Piotroski F-score: 4/9. Moat label: Nar...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of RUSHIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for RUSHIL →
Compare
Head-to-head with peers
Compare RUSHIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse RUSHILNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.