Rushil Décor Limited (RUSHIL.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-48.7%

₹8.32

vs ₹16.20 price

Levered DCF

₹15.57

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	58.32×	12.72×	18.78×	5.96×	46.99×	25.81×	4.69×	49.16×
P/B	0.6×	1.04×	1.49×	1.43×	3.75×	1.34×	0.47×	3.42×
P/S	0.45×	0.74×	0.96×	0.62×	1.74×	1.06×	0.33×	2.11×
EV / EBITDA	8.59×	8.81×	9.21×	6.21×	19.83×	17.92×	13.39×	22.17×
Gross margin	32.6%	46.4%	37.2%	50.4%	35.1%	33.6%	36.0%	32.8%
Operating margin	4.1%	38.8%	10.7%	16.3%	8.1%	7.7%	8.7%	8.4%
Net margin	0.8%	5.4%	5.1%	9.3%	3.7%	4.1%	7.0%	4.3%
Current ratio	1.15×	1.31×	1.33×	1.13×	1.07×	0.96×	1.1×	1.22×
Debt / equity	0.4×	0.43×	0.54×	1.12×	1.46×	1.43×	1.77×	1.19×
Interest coverage	1.14×	12.61×	2.81×	5.8×	2.46×	2.09×	2.36×	2.06×
Dividend yield	0.7%	0.4%	0.2%	0.2%	0.1%	0.2%	0.8%	0.1%
Payout ratio	43.6%	5.7%	3.1%	1.3%	4.4%	6.3%	3.9%	6.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	1.0%	7.6%	7.9%	21.4%	8.0%	5.2%	10.1%	7.0%
Return on invested capital	2.3%	27.1%	7.0%	12.5%	4.9%	2.8%	4.2%	3.5%
Return on assets	0.5%	3.9%	3.9%	7.8%	2.6%	1.7%	2.9%	2.5%
Free cash flow yield	-2.5%	-0.0%	2.0%	8.0%	-3.5%	4.1%	-180.0%	-13.3%
Earnings yield	1.7%	7.3%	5.3%	14.9%	2.1%	3.9%	21.3%	2.0%
Enterprise value	₹6.5B	₹9.3B	₹11B	₹9.3B	₹14.9B	₹7.3B	₹5.1B	₹9.5B
Net debt / EBITDA	3.38×	2.56×	2.46×	2.71×	5.56×	9.24×	10.56×	5.7×
Cash conversion cycle (days)	80	92	108	71	117	85	50	102