Rushil Decor Peer Comparison

NSE: RUSHIL | BSE: 533470

₹14.53

₹-1.07 (-6.86%)

As on 21-Oct-2026 14:54IST

Market cap

₹448 Cr

Revenue (TTM)

₹912 Cr

P/E Ratio

19.7

P/B Ratio

0.7

Div. Yield

0.3 %

Edit

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Market cap (₹ Cr)	448	14,485	5,370	3,618	1,678
Revenue (₹ Cr)	912	5,789	3,169	2,863	1,561
Net Profit (₹ Cr)	22.77	298.71	92.97	124.93	6.72
Net Margin (%)	2.48	5.15	2.92	4.35	0.43
RoE (%)	3.54	11.70	8.01	12.60	0.50
Price to Earnings	19.68	49.75	57.78	36.69	249.52
Price-To-Book	0.70	5.38	4.47	3.86	1.24

Income Statement (₹ Cr)

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Operating Revenue	912.09	5,789.20	3,168.99	2,863.11	1,560.99
Total Income	918.14	5,799.74	3,180.75	2,870.35	1,574.68
Total Expenditure	821.66	5,069.19	2,808.30	2,575.89	1,435.52
EBITDA	90.43	720.02	360.69	287.22	125.47
Depreciation	34.81	199.50	141.79	66.70	100.61
EBIT	55.62	520.52	218.90	220.52	24.86
Interest	30.55	120.86	89.81	44.23	32.78
Other Income	6.05	10.53	11.76	7.24	13.69
Exceptional Items	0.00	-7.68	-6.16	-19.00	0.00
Profit before Tax	31.13	402.51	134.69	164.53	5.77
Provision for Tax	8.36	103.80	41.72	39.60	-0.96
Profit after Tax	22.77	298.71	92.97	124.93	6.72

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Shareholder's Funds	650.87	2,609.89	1,179.26	894.83	1,355.88
Minority Interest	0.35	-7.57	-0.04	-0.32	0.00
Non-Current Liabilities	178.95	605.60	811.15	396.89	393.60
Current Liabilities	461.52	1,867.89	1,013.91	669.39	297.47
Total Liabilities	--	5,071.81	2,999.18	1,959.97	2,046.95

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Non-Current Assets	744.21	3,029.53	1,631.22	940.15	1,416.99
Current Assets	530.10	1,957.19	1,234.86	861.02	577.14
Total Assets	--	5,071.81	2,999.18	1,959.97	2,046.95
Total Debt*	--	1,630.06	1,046.60	489.15	352.59
Net Current Assets	68.58	89.30	220.95	191.63	279.67
Contingent Liabilities	--	129.96	117.21	115.51	10.40

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Cash From Operating Activities	--	457.04	292.38	246.88	111.16
Cash Flow from Investing Activities	--	-424.90	-79.97	-152.08	16.65
Cash from Financing Activities	--	-22.14	-191.05	-78.43	-115.47
Net Cash Inflow / Outflow	--	10.00	21.36	16.37	12.35

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
ROCE (%)	--	11.66	8.38	13.47	-0.40
ROE (%)	3.54	11.70	8.01	12.60	0.50
ROA (%)	1.80	6.16	3.14	6.38	0.32
EBIT Margin (%)	6.10	8.99	6.91	7.70	1.59
Net Margin (%)	2.48	5.15	2.92	4.35	0.43
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Revenue Growth (%)	7.05	23.39	20.11	14.32	11.58
EBIT Growth (%)	18.77	43.28	67.73	21.95	638.15
Net Profit Growth (%)	6.32	45.78	183.96	-0.46	-69.12
EPS Growth (%)	4.38	46.45	13.96	30.01	-69.12
Book Value Growth (%)	--	10.35	4.65	10.82	-2.11

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Price / Earnings	20.01	49.56	59.34	34.47	255.63
Price / Book Value	0.72	5.46	4.58	4.04	1.27
Dividend Yield (%)	0.32	0.15	0.19	0.17	0.36
EV/EBITDA	7.85	22.62	17.84	14.77	14.94
Market Cap (₹ Cr)	--	15,586.52	5,220.68	2,250.12	2,096.31

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debt to Equity	0.15	0.16	0.60	0.41	0.21
Short term debt to equity ratio	--	0.42	0.15	0.03	--
Current Ratio	1.15	1.05	1.22	1.29	1.94
Quick Ratio	0.58	0.47	0.46	0.74	1.30
Interest Coverage	2.02	4.33	2.50	4.72	1.18

	Rushil Decor	Century Plyboards	Greenlam Ind	Greenply Ind	Greenpanel Ind
Debtors to sales (%)	21.43	10.67	6.90	14.22	5.66
Asset Turnover	0.72	1.19	1.07	1.46	0.75
Receivable days	--	31.70	22.20	48.66	14.05
Inventory Days	--	58.81	84.86	58.79	41.91
Payable days	--	50.12	119.01	98.88	51.68
Cash Conversion Cycle	--	40.38	-11.94	8.57	4.29

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.