Marvel Decor logo

Marvel Decor financials: balance sheet, profit and loss, cash flow

NSE: MDLConsumer Durables

Marvel Decor Limited · Face value ₹10 · Listed Mar 2018 · Issue price ₹57
Last close ₹49.75up ₹1.75 (3.65%)

Share price at the NSE close on 30 Oct 2026. Previous close ₹48.00.

30 Oct: open ₹48.10, high ₹50.60, low ₹48.00

52-week range of traded prices to 30 Oct 2026
₹42.80Low, 28 Oct 2026₹99.90High, 31 Oct 2025
Market cap
₹88 Cr
P/E
20.32
P/B
1.33
Dividend yield
Nonein the last 12 months
ROE
6.7%
Debt to equity
0.32
Volume, NSE
5,00080.0% delivered

Marvel Decor's financial statements for the 9 years to Mar 2026, standalone: the listed company alone, without its subsidiaries.

9 years at a glance

₹ crore, years to March.Marvel Decor annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
323.1Mar 18343.9Mar 19292.5Mar 20220.2Mar 21261.0Mar 22Mar 23291.1Mar 24331.215Mar 25371.821Mar 26
Peak revenue ₹37 Cr, year to Mar 2026; lowest ₹22 Cr, year to Mar 2021

Operating and net margin, per cent

  • Operating margin
  • Net margin
25.0%1.1%25.0%20.3%16.1%13.2%10.3%12.1%9.4%5.4%9.7%11.4%8.4%1.1%3.9%3.8%3.5%4.9%Mar 18Mar 20Mar 22Mar 24Mar 26

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue37
  2. Materials and goods−17
  3. Employee costs−6.9
  4. Other expenses−11
  5. Operating profit2.0
  6. Depreciation−1.7
  7. Other income+3.5
  8. Finance costs−1.4
  9. Profit before tax2.4
  10. Tax−0.6
  11. Net profit1.8

What the company owns

  • Plant, investments and other assets₹39 Cr
  • Inventory₹33 Cr
  • Receivables₹17 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Net worth₹60 Cr
  • Borrowings₹21 Cr
  • Owed to suppliers₹7 Cr
  • Other liabilities₹2 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the year to Mar 2023.Marvel Decor half-yearly results

₹ croreMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 30 May
Revenue from operations32.134.029.121.526.3–29.233.036.8
24.127.124.418.723.6–25.629.934.8
Materials and goods bought11.312.612.910.313.3–12.513.916.9
Employee costs4.04.43.32.23.2–4.15.76.9
Other expenses8.810.18.36.27.1–9.010.311.0
Operating profit before depreciation8.06.94.72.82.7–3.53.12.0
Operating margin25.0%20.3%16.1%13.2%10.3%–12.1%9.4%5.4%
Materials, % of revenue35.1%36.9%44.2%47.9%50.5%–42.9%42.1%45.9%
Employee costs, % of revenue12.6%13.0%11.2%10.0%12.2%–14.0%17.4%18.8%
Other expenses, % of revenue27.3%29.8%28.5%28.9%27.0%–31.0%31.1%29.9%
Depreciation and amortisation1.81.91.81.71.5–1.31.31.7
Operating profit after depreciation6.25.02.81.21.2–2.31.80.3
Other income0.20.71.70.41.5–0.61.13.5
Finance costs2.20.41.21.21.5–1.51.31.4
One-off items0.00.00.00.00.0–0.0––
Profit before tax4.25.33.40.41.3–1.51.62.4
1.11.40.90.10.2–0.40.40.6
Net profit3.13.92.50.21.0–1.11.21.8
Net margin9.7%11.4%8.4%1.1%3.9%–3.8%3.5%4.9%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2025Mar 2026Filed 30 May
58.659.7
Share capital17.717.7
Reserves40.842.0
14.920.5
21.622.3
1.27.1
Total assets81.389.1
33.237.4
48.151.7
Net debt14.320.3
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022 and Mar 2024, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2025Mar 2026Filed 30 May
−5.35−3.32
−4.96−2.71
−7.79−3.68
Receivables−2.75−4.84
Inventories−3.61−0.48
Payables−0.801.75
Other working capital−0.62−0.11
Tax paid−0.39−0.61
Capital spending3.012.76
Free cash flow−8.36−6.08
−3.85−2.76
9.565.69
Dividends paid0.000.00
Shares issued8.010.00
Net change in cash0.36−0.39
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022 and Mar 2024.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 30 May
Earnings per share–––₹0.66₹1.01
Diluted earnings per share–––₹0.66₹1.01
Book value per share–––₹33.01₹33.66
Shareholder yield–––−4.9%0.0%
Market cap at the year end (₹ crore)52–153164101

Ratios

Standalone, years to March.Marvel Decor PE ratio and valuation

RatioMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Filed 30 May
Revenue growth–6.0%−14.5%−26.0%22.2%––13.1%11.5%
Operating profit growth–−14.1%−32.0%−39.5%−4.7%––−12.8%−35.9%
Net profit growth–24.5%−36.6%−90.4%338.9%––5.9%53.8%
Earnings per share growth––––––––53.0%
–––––––2.0%3.0%
––––––––1.0 pts
From the net margin––––––––0.8 pts
From asset turnover––––––––0.2 pts
From borrowing––––––––0.1 pts
Return on capital employed–––––––2.4%0.4%
Cash conversion–––––––−457.2%−184.3%
Interest cover2.911.42.31.00.8–1.61.40.2
Debt to equity–––––––0.250.34
Receivable days–––––––133170
Inventory days–––––––856715
Payable days–––––––148160
Cash conversion cycle, days–––––––840725
Working capital days–––––––444431
Asset turnover–––––––0.410.43
Assets per rupee of net worth–––––––1.391.44
Sales per rupee of plant–––––––3.253.28
Capital spending to depreciation–––––––2.291.65
No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2021, Mar 2022 and Mar 2024, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
2.1%
Cash from operations against operating profit
−167.4%
Measure5 years3 years
Revenue growth, yearly rate11.3%–
Profit growth, yearly rate50.2%–
Return on equity, average–2.5%
Return on capital employed, average–1.4%
Operating margin, average9.3%9.0%
Net margin, average4.0%4.1%
Asset turnover, average–0.42
Cash conversion cycle, days, average–783
Interest cover, average1.01.1
Debt to equity, average–0.30

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations−3.32
Cash from investing−2.76
Cash from financing5.69
Capital spending2.76
Dividends paid0.00
Shares issued for cash0.00
Borrowings raised5.69
Borrowings repaid0.00

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Effective tax ratePublished threshold 17.16 per cent26.35––––––––
A threshold marked as ours has no published figure; it is the line we read the check against.