Rushil Decor Limited
Rushil Décor Limited manufactures and sells decorative laminate sheets and medium density fiber boards for use in residential and commercial spaces in India. It operates through Decorative Laminated Sheets, Medium Density Fiber Board, and Polyvinyl Chloride Boards segments. The company offers pre-laminated medium density fiber boards and polyvinyl chloride boards under the VIR Laminate, VIR MDF, … Read more
Rushil Decor Limited (RUSHIL) - Net Assets
Latest net assets as of September 2025: ₹6.40 Billion INR
Based on the latest financial reports, Rushil Decor Limited (RUSHIL) has net assets worth ₹6.40 Billion INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹12.75 Billion) and total liabilities (₹6.36 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹6.40 Billion |
| % of Total Assets | 50.17% |
| Annual Growth Rate | 23.9% |
| 5-Year Change | 140.91% |
| 10-Year Change | 692.38% |
| Growth Volatility | 39.0 |
Rushil Decor Limited - Net Assets Trend (2008–2025)
This chart illustrates how Rushil Decor Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Rushil Decor Limited (2008–2025)
The table below shows the annual net assets of Rushil Decor Limited from 2008 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹6.36 Billion | +17.24% |
| 2024-03-31 | ₹5.43 Billion | +49.37% |
| 2023-03-31 | ₹3.63 Billion | +26.71% |
| 2022-03-31 | ₹2.87 Billion | +8.57% |
| 2021-03-31 | ₹2.64 Billion | +15.65% |
| 2020-03-31 | ₹2.28 Billion | +10.92% |
| 2019-03-31 | ₹2.06 Billion | +20.66% |
| 2018-03-31 | ₹1.71 Billion | +55.18% |
| 2017-03-31 | ₹1.10 Billion | +36.94% |
| 2016-03-31 | ₹803.08 Million | +8.49% |
| 2015-03-31 | ₹740.26 Million | -1.12% |
| 2014-03-31 | ₹748.63 Million | +4.23% |
| 2013-03-31 | ₹718.28 Million | +4.15% |
| 2012-03-31 | ₹689.69 Million | +170.90% |
| 2011-03-31 | ₹254.59 Million | +16.66% |
| 2010-03-31 | ₹218.23 Million | +2.06% |
| 2009-03-31 | ₹213.83 Million | +28.44% |
| 2008-03-31 | ₹166.49 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Rushil Decor Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 312570000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹3.13 Billion | 49.41% |
| Common Stock | ₹286.82 Million | 4.53% |
| Other Comprehensive Income | ₹306.47 Million | 4.84% |
| Other Components | ₹2.61 Billion | 41.21% |
| Total Equity | ₹6.33 Billion | 100.00% |
Rushil Decor Limited Competitors by Market Cap
The table below lists competitors of Rushil Decor Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MARINUS PHARMAC. DL-001
F:61Y
|
$19.96 Million |
|
AVALON ADV. MAT. INC.
F:OU5A
|
$19.96 Million |
|
PJ Metal Co. Ltd
KQ:128660
|
$19.96 Million |
|
ITALIAN SEA GROUP
F:6QN
|
$19.96 Million |
|
DeepMarkit Corp.
NASDAQ:MKTSF
|
$19.95 Million |
|
MWB0
XETRA:MWB0
|
$19.95 Million |
|
Myomo Inc
NYSE MKT:MYO
|
$19.94 Million |
|
Kothari Petrochemicals Limited
NSE:KOTHARIPET
|
$19.93 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Rushil Decor Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 5,427,807,000 to 6,325,630,000, a change of 897,823,000 (16.5%).
- Net income of 480,840,000 contributed positively to equity growth.
- Dividend payments of 27,490,000 reduced retained earnings.
- Share repurchases of 466,130,000 reduced equity.
- New share issuances of 480,150,000 increased equity.
- Other comprehensive income decreased equity by 188,387,000.
- Other factors increased equity by 618,840,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹480.84 Million | +7.6% |
| Dividends Paid | ₹27.49 Million | -0.43% |
| Share Repurchases | ₹466.13 Million | -7.37% |
| Share Issuances | ₹480.15 Million | +7.59% |
| Other Comprehensive Income | ₹-188.39 Million | -2.98% |
| Other Changes | ₹618.84 Million | +9.78% |
| Total Change | ₹- | 16.54% |
Book Value vs Market Value Analysis
This analysis compares Rushil Decor Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.71x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 9.42x to 0.71x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-03-31 | ₹1.62 | ₹15.31 | x |
| 2009-03-31 | ₹2.03 | ₹15.31 | x |
| 2010-03-31 | ₹1.94 | ₹15.31 | x |
| 2011-03-31 | ₹2.26 | ₹15.31 | x |
| 2012-03-31 | ₹4.14 | ₹15.31 | x |
| 2013-03-31 | ₹3.87 | ₹15.31 | x |
| 2014-03-31 | ₹4.04 | ₹15.31 | x |
| 2015-03-31 | ₹3.99 | ₹15.31 | x |
| 2016-03-31 | ₹4.33 | ₹15.31 | x |
| 2017-03-31 | ₹5.93 | ₹15.31 | x |
| 2018-03-31 | ₹91.13 | ₹15.31 | x |
| 2019-03-31 | ₹10.72 | ₹15.31 | x |
| 2020-03-31 | ₹11.86 | ₹15.31 | x |
| 2021-03-31 | ₹138.53 | ₹15.31 | x |
| 2022-03-31 | ₹12.78 | ₹15.31 | x |
| 2023-03-31 | ₹16.20 | ₹15.31 | x |
| 2024-03-31 | ₹20.27 | ₹15.31 | x |
| 2025-03-31 | ₹21.44 | ₹15.31 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Rushil Decor Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 7.60%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.35%
- • Asset Turnover: 0.72x
- • Equity Multiplier: 1.96x
- Recent ROE (7.60%) is below the historical average (10.68%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2008 | 12.11% | 2.77% | 0.89x | 4.89x | ₹3.52 Million |
| 2009 | 13.01% | 3.17% | 0.86x | 4.77x | ₹6.45 Million |
| 2010 | 16.10% | 3.68% | 0.80x | 5.45x | ₹13.32 Million |
| 2011 | 17.58% | 3.84% | 0.66x | 6.97x | ₹19.29 Million |
| 2012 | 8.20% | 3.69% | 0.65x | 3.40x | ₹-12.39 Million |
| 2013 | 5.61% | 2.21% | 0.69x | 3.68x | ₹-31.57 Million |
| 2014 | 4.03% | 1.18% | 0.86x | 3.96x | ₹-44.70 Million |
| 2015 | -0.87% | -0.23% | 1.05x | 3.54x | ₹-80.48 Million |
| 2016 | 8.90% | 2.41% | 1.13x | 3.28x | ₹-8.82 Million |
| 2017 | 22.31% | 8.02% | 1.11x | 2.50x | ₹135.36 Million |
| 2018 | 18.15% | 9.30% | 0.88x | 2.21x | ₹139.15 Million |
| 2019 | 6.96% | 4.30% | 0.57x | 2.82x | ₹-62.57 Million |
| 2020 | 10.09% | 7.05% | 0.42x | 3.44x | ₹2.10 Million |
| 2021 | 5.19% | 4.09% | 0.41x | 3.06x | ₹-126.96 Million |
| 2022 | 7.95% | 3.70% | 0.70x | 3.09x | ₹-58.74 Million |
| 2023 | 21.37% | 9.26% | 0.84x | 2.75x | ₹413.33 Million |
| 2024 | 7.94% | 5.11% | 0.77x | 2.03x | ₹-111.69 Million |
| 2025 | 7.60% | 5.35% | 0.72x | 1.96x | ₹-151.72 Million |
Industry Comparison
This section compares Rushil Decor Limited's net assets metrics with peer companies in the Furnishings, Fixtures & Appliances industry.
Industry Context
- Industry: Furnishings, Fixtures & Appliances
- Average net assets among peers: $6,883,553,847
- Average return on equity (ROE) among peers: 3.90%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Rushil Decor Limited (RUSHIL) | ₹6.40 Billion | 12.11% | 0.99x | $19.96 Million |
| Archidply Decor Limited (ADL) | $507.52 Million | 0.06% | 0.56x | $743.82K |
| Airo Lam limited (AIROLAM) | $135.86 Million | 11.79% | 3.15x | $10.00 Million |
| Amber Enterprises India Limited (AMBER) | $19.54 Billion | 8.05% | 2.20x | $1.58 Billion |
| AVRO INDIA LIMITED (AVROIND) | $132.77 Million | 8.55% | 0.48x | $7.45 Million |
| Bajaj Electricals Limited (BAJAJELEC) | $6.87 Billion | -2.03% | 3.12x | $173.81 Million |
| Borosil Limited (BOROLTD) | $6.29 Billion | 3.15% | 0.05x | $101.49 Million |
| Bosch Home Comfort India Limited (BOSCH-HCIL) | $6.41 Billion | 9.18% | 1.81x | $67.65 Million |
| Butterfly Gandhimathi Appliances Limited (BUTTERFLY) | $1.80 Billion | -30.85% | 1.26x | $21.25 Million |
| CARYSIL LIMITED (CARYSIL) | $3.07 Billion | 17.07% | 1.32x | $132.60 Million |
| Cello World Limited (CELLO) | $24.08 Billion | 14.07% | 0.10x | $193.49 Million |