Yug Decor Ltd.

Market Capital

₹56 Cr.

P/E

49.08

Share Price

₹ 98.56 8.96 (10.0%)

Yug Decor Ltd.

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

Price

₹ 98.56 8.96 (10.0%)

CHART MODE

Price

CHART MODE

EV/EBITDA

Price to Sales

Price to Book

CHART MODE

Capex

CHART MODE

Debt

Growth Table

Yug Decor Ltd.

(in %)	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	70.91	128.41	72.4	52.54	40.19	28.08	—	—	—	—
TTM EPS CAGR	-5.18	—	—	—	—	—	—	—	—	—
Sales CAGR	1.98	3.7	1.29	-0.4	0.86	2.68	2.98	3.66	6.33	—
PAT Margin (Abs Growth)	3.27	2.91	0.24	7.04	1.65	1.98	3.26	3.36	3.39	3.37
Show More
Show Less
PE CAGR	69.21	—	—	—	—	—	—	—	—	—
CFO CAGR	-388.32	11.61	-21.85	33.96	—	12.48	-8.89	—	-2.36	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

BALANCE SHEET

| View Detailed

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	7.73	8.85	8.57	9.94	12.58	11.57	12.75	13.05	15.10	15.62
Non Current Assets	0.59	0.53	0.79	0.88	3.88	3.50	3.34	2.93	2.74	2.77
Net Block	0.58	0.50	0.68	0.73	3.71	3.18	3.17	2.69	2.42	2.53
Capital Work in Progress	0	0	0	0	0	0	0	0	0	0
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Current Assets	7.14	8.35	7.80	9.11	8.74	8.30	9.50	10.27	12.51	13.03
Inventory	0.90	0.76	0.92	1.11	1.24	1.10	1.23	1.39	1.77	1.45
Accounts Receivable	6.02	7.28	6.75	6.37	7.35	7.10	8.08	8.71	10.68	11.26
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.07	0.09	0.00	1.35	0.03	0.02	0.11	0.09	0.01	0.02
Show More
Show Less
Show More
Show Less
Liabilities	7.73	8.85	8.57	9.94	12.58	11.57	12.75	13.05	15.10	15.62
Shareholders Funds	1.46	1.64	1.88	3.63	6.65	6.07	6.08	6.20	6.30	7.44
Share Capital	0.27	0.30	0.33	3.06	4.17	4.17	4.17	4.17	4.17	6.25
Reserves	1.18	1.34	1.56	0.56	2.48	1.90	1.91	2.03	2.13	1.19
Show More
Show Less
Non Current Liabilities	0.57	0.71	0.53	0.39	1.75	1.44	1.85	1.53	1.43	1.63
Secured Loans	0.06	0.02	0.14	0.17	1.51	1.38	1.51	1.31	1.21	1.05
Unsecured Loans	0.15	0.63	0.30	0.08	—	—	—	—	—	0.36
Show More
Show Less
Current Liabilities	5.70	6.50	6.16	5.92	4.19	4.05	4.82	5.31	7.38	6.55
Accounts Payable	3.08	2.91	2.86	2.80	2.70	2.39	3.10	4.32	5.42	4.58
Short Term Loans	2.37	2.77	2.28	2.61	1.00	1.29	0.55	0.45	1.13	0.80
Show More
Show Less
Show More
Show Less

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Assets	7.73	8.85	8.57	9.94	12.58	11.57	12.75	13.05	15.10	15.62
Non Current Assets	0.59	0.53	0.79	0.88	3.88	3.50	3.34	2.93	2.74	2.77
Gross Block	0.58	0.50	1.43	1.56	4.74	4.70	4.91	4.92	5.01	5.37
Less: Accumulated Depreciation	—	—	0.75	0.84	1.03	1.52	1.74	2.23	2.58	2.85
Less: Impairment of Assets	—	—	—	—	—	—	—	—	—	—
Net Block	0.58	0.50	0.68	0.73	3.71	3.18	3.17	2.69	2.42	2.53
Lease Adjustment A/c	—	—	—	—	—	—	—	—	—	—
Capital Work in Progress	0	0	0	0	0	0	0	0	0	0
Long Term Investments	—	—	—	—	—	—	—	—	—	—
Long Term Loans & Advances	0.01	0.01	0.08	0.10	0.14	0.08	0.08	0.08	0.16	0.05
Other Non Current Assets	0	0	0	0.00	0.00	0.00	0.00	0	0.01	0.01
Show More
Show Less
Current Assets	7.14	8.35	7.80	9.11	8.74	8.30	9.50	10.27	12.51	13.03
Inventory	0.90	0.76	0.92	1.11	1.24	1.10	1.23	1.39	1.77	1.45
Accounts Receivable	6.02	7.28	6.75	6.37	7.35	7.10	8.08	8.71	10.68	11.26
Short Term Investments	—	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.07	0.09	0.00	1.35	0.03	0.02	0.11	0.09	0.01	0.02
Other Current Assets	—	—	0.07	0.22	—	—	—	—	—	—
Short Term Loans and Advances	0.15	0.22	0.06	0.06	0.13	0.09	0.08	0.08	0.05	0.30
Show More
Show Less
Show More
Show Less
Liabilities	7.73	8.85	8.57	9.94	12.58	11.57	12.75	13.05	15.10	15.62
Shareholders Funds	1.46	1.64	1.88	3.63	6.65	6.07	6.08	6.20	6.30	7.44
Share Capital	0.27	0.30	0.33	3.06	4.17	4.17	4.17	4.17	4.17	6.25
Share Warrants	—	—	—	—	—	—	—	—	—	—
Reserves	1.18	1.34	1.56	0.56	2.48	1.90	1.91	2.03	2.13	1.19
Show More
Show Less
Non Current Liabilities	0.57	0.71	0.53	0.39	1.75	1.44	1.85	1.53	1.43	1.63
Secured Loans	0.06	0.02	0.14	0.17	1.51	1.38	1.51	1.31	1.21	1.05
Unsecured Loans	0.15	0.63	0.30	0.08	—	—	—	—	—	0.36
Deferred Tax Assets/Liabilities	0.00	-0.02	-0.03	-0.05	-0.03	-0.24	-0.08	-0.16	-0.15	-0.18
Other Long Term Liabilities	0.34	0.05	0.06	0.09	0.13	0.16	0.26	0.18	0.16	0.19
Long Term Provisions	0.02	0.03	0.06	0.10	0.13	0.13	0.16	0.20	0.20	0.20
Show More
Show Less
Current Liabilities	5.70	6.50	6.16	5.92	4.19	4.05	4.82	5.31	7.38	6.55
Accounts Payable	3.08	2.91	2.86	2.80	2.70	2.39	3.10	4.32	5.42	4.58
Short Term Loans	2.37	2.77	2.28	2.61	1.00	1.29	0.55	0.45	1.13	0.80
Other Current Liabilities	0.24	0.77	0.97	0.43	0.49	0.37	0.57	0.53	0.81	1.00
Share Application Money	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Short Term Provisions	0.01	0.05	0.04	0.08	—	0.01	0.59	0.01	0.00	0.17
Show More
Show Less
Show More
Show Less

Balance Sheet Snapshot

+ Add a Comparison

Fund Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

*Data is as of latest FY end

Profit & Loss

| View Detailed

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Sales	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Operating Expenses	14.28	15.89	16.83	15.74	15.31	16.93	15.83	15.05	23.78	28.97
Raw Material	8.87	9.90	8.65	8.82	9.07	10.93	9.82	9.37	16.97	20.21
Others	8.87	9.90	8.65	8.82	9.07	10.93	9.82	9.37	16.97	20.21
Show More
Show Less
Employee Cost	1.13	1.28	1.41	1.76	1.97	2.05	2.34	1.96	2.22	2.39
Power & Fuel Cost	0.16	0.17	0.15	0.17	0.17	0.22	0.21	0.16	0.21	0.24
Show More
Show Less
Operating Profit	0.56	0.78	0.85	1.00	0.86	0.13	1.57	0.90	0.72	2.22
Other Income	0.03	0.02	0.00	0.05	0.03	0.01	0.03	0.01	0.10	0.08
Depreciation and Amortisation Expenses	0.09	0.13	0.12	0.17	0.23	0.52	0.51	0.49	0.40	0.39
Interest	0.44	0.60	0.60	0.42	0.20	0.39	0.27	0.27	0.28	0.38
Profit Before Tax	0.06	0.07	0.13	0.46	0.46	-0.78	0.81	0.15	0.14	1.53
Tax	0.02	0.02	0.05	0.14	0.13	-0.20	0.21	0.03	0.04	0.39
Net Profit	0.04	0.05	0.08	0.31	0.33	-0.58	0.59	0.12	0.10	1.14
Number of shares(Crs)	—	—	—	—	0.42	0.42	0.42	0.42	0.42	0.63
Dividend Payout Ratio	0	0	0	0	0	0	98.11	0	0	0

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Gross Sales	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Less: Excise Duty	—	—	1.70	1.88	0.38	—	—	—	—	—
Net Sales	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Operating Expenses	14.28	15.89	16.83	15.74	15.31	16.93	15.83	15.05	23.78	28.97
Raw Material	8.87	9.90	8.65	8.82	9.07	10.93	9.82	9.37	16.97	20.21
Others	8.87	9.90	8.65	8.82	9.07	10.93	9.82	9.37	16.97	20.21
Show More
Show Less
Increase/Decrease in Stock	0.15	0.09	-0.07	-0.15	0.05	-0.11	0.05	0.05	-0.25	0.08
Other Manufacturing Expenses	1.81	1.94	1.73	1.76	1.71	1.97	1.99	1.73	2.74	3.12
Employee Cost	1.13	1.28	1.41	1.76	1.97	2.05	2.34	1.96	2.22	2.39
Selling and Distribution Expenses	1.18	1.09	0.51	0.46	0.30	0.46	0.53	0.71	0.89	1.24
Power & Fuel Cost	0.16	0.17	0.15	0.17	0.17	0.22	0.21	0.16	0.21	0.24
General and Administration Expenses	0.37	0.42	1.56	0.99	0.90	0.82	0.81	0.58	0.68	0.97
Miscellaneous Expenses	0.00	—	0.02	0.19	0.00	0.00	0.02	0.16	0.15	0.41
Show More
Show Less
Operating Profit	0.56	0.78	0.85	1.00	0.86	0.13	1.57	0.90	0.72	2.22
Other Income	0.03	0.02	0.00	0.05	0.03	0.01	0.03	0.01	0.10	0.08
Interest	0.44	0.60	0.60	0.42	0.20	0.39	0.27	0.27	0.28	0.38
PBDT	0.15	0.20	0.25	0.62	0.69	-0.26	1.32	0.64	0.53	1.92
Depreciation and Amortization	0.09	0.13	0.12	0.17	0.23	0.52	0.51	0.49	0.40	0.39
Profit Before Taxation & Exceptional Items	0.06	0.07	0.13	0.46	0.46	-0.78	0.81	0.15	0.14	1.53
Exceptional Income / Expenses	—	—	—	—	—	—	—	—	—	—
Profit Before Tax	0.06	0.07	0.13	0.46	0.46	-0.78	0.81	0.15	0.14	1.53
Provision for Taxs	0.02	0.02	0.05	0.14	0.13	-0.20	0.21	0.03	0.04	0.39
Current Income Tax	0.02	0.03	0.07	0.16	0.11	—	0.06	0.11	0.02	0.42
Deferred Tax	0.00	-0.02	-0.02	-0.02	0.02	-0.20	0.15	-0.07	0.01	-0.03
Other taxes	0	0	0	0	0	0	0	0	0	0
Show More
Show Less
Profit After Tax	0.04	0.05	0.08	0.31	0.33	-0.58	0.59	0.12	0.10	1.14
Extra items	0	0	0	0	0	0	0	0	0	0
Minority Interest	—	—	—	—	—	—	—	—	—	—
Share of Associate	—	—	—	—	—	—	—	—	—	—
Net Profit	0.04	0.05	0.08	0.31	0.33	-0.58	0.59	0.12	0.10	1.14
Number of shares(Crs)	—	—	—	—	0.42	0.42	0.42	0.42	0.42	0.63
Dividend Payout Ratio	0	0	0	0	0	0	98.11	0	0	0

CASH FLOW

Standalone
Consolidated

(in Rs. Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Cash from Operating Activity	0.85	-0.33	1.32	0.34	-0.27	0.21	1.44	0.55	-0.24	0.69
Profit Before Tax	0.06	0.07	0.13	0.46	0.46	-0.78	0.81	0.15	0.14	1.53
Adjustments	0.48	0.71	0.75	0.74	0.45	0.90	0.22	0.94	0.72	1.05
OCF Before Working Capital	0.54	0.78	0.88	1.20	0.91	0.12	1.03	1.10	0.85	2.57
Working Capital Changes	0.35	-1.10	0.52	-0.70	-1.07	0.09	0.47	-0.44	-1.06	-1.47
Taxes Paid	-0.03	-0.01	-0.08	-0.16	-0.11	—	-0.06	-0.11	-0.03	-0.42
Show More
Show Less
Cash from Investing Activity	-0.15	-0.04	-0.30	-0.18	-3.20	0.00	-0.49	-0.01	-0.13	-0.47
Net Fixed Assets Purchased	-0.19	-0.05	-0.30	-0.20	-3.21	0.00	-0.49	-0.01	-0.13	-0.48
Fixed Assets Purchased	-0.19	-0.05	-0.30	-0.20	—	—	-0.63	-0.01	-0.14	-0.53
Fixed Assets Sold	—	—	—	—	-3.21	0.00	0.13	—	0.01	0.05
Show More
Show Less
Investment Purchased	—	—	—	—	—	—	—	—	—	—
Investment Sold	0.03	—	—	—	—	—	—	—	—	—
Interest Recieved	0.01	0.00	—	0.03	0.01	0.00	0.00	0.00	0.00	0.01
Dividends Recieved	—	—	—	—	—	—	-0.58	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Cash from Financing Activity	-0.65	0.39	-1.03	1.19	2.16	-0.23	-0.86	-0.57	0.29	-0.21
Proceeds From Shares	0.20	0.14	0.14	1.43	2.69	—	—	—	—	—
Net Long Term Borrowings	-0.13	0.44	-0.12	-0.18	1.26	-0.14	0.27	-0.20	-0.10	0.20
Proceeds From Borrowings	—	0.44	—	—	1.26	—	0.14	—	—	0.20
Repayment From Borrowings	-0.13	—	-0.12	-0.18	—	-0.14	0.14	-0.20	-0.10	—
Show More
Show Less
Interest Paid	-0.39	-0.57	-0.57	-0.39	-0.18	-0.38	-0.26	-0.26	-0.27	-0.37
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Show More
Show Less
Net Cash Flow	0.05	0.02	-0.02	1.35	-1.32	-0.01	0.09	-0.02	-0.07	0.00
Opening Cash & Cash Equivalents	0.02	0.07	0.02	0.00	1.35	0.03	0.02	0.11	0.09	0.01
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.07	0.09	0.00	1.35	0.03	0.02	0.11	0.09	0.01	0.02
Net Capex (est)	0.19	0.05	0.30	0.20	3.21	0.00	0.49	0.01	0.13	0.48
Free Cash Flow (est)	0.66	-0.38	1.01	0.14	-3.49	0.22	0.95	0.54	-0.37	0.21

Cash Flow Analysis

+ Add a Comparison

Increase
Decrease
Total

Ratios

Standalone
Consolidated

= Dominant Factor

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Operational Ratios
Quick Ratio	1.09	1.17	1.12	1.35	1.79	1.78	1.72	1.67	1.46	1.77
Liquid Assets (Crs)	6.24	7.59	6.89	8.00	7.50	7.20	8.27	8.88	10.74	11.58
Current Liabilities (Crs)	5.70	6.50	6.16	5.92	4.19	4.05	4.82	5.31	7.38	6.55
Show More
Show Less
Current Ratio	1.25	1.28	1.27	1.54	2.09	2.05	1.97	1.93	1.70	1.99
Current Assets (Crs)	7.14	8.35	7.80	9.11	8.74	8.30	9.50	10.27	12.51	13.03
Current Liabilities (Crs)	5.70	6.50	6.16	5.92	4.19	4.05	4.82	5.31	7.38	6.55
Show More
Show Less
Interest Coverage Ratio	1.14	1.11	1.21	2.08	3.31	-1.00	3.94	1.57	1.49	5.04
EBIT (Crs)	0.50	0.67	0.73	0.88	0.66	-0.39	1.08	0.42	0.42	1.91
Interest Expenses (Crs)	0.44	0.60	0.60	0.42	0.20	0.39	0.27	0.27	0.28	0.38
Show More
Show Less
Fixed Asset Turnover	25.65	33.56	12.33	10.71	3.41	3.63	3.54	3.24	4.89	5.81
Net Sales (Crs)	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Fixed Assets (Crs)	0.58	0.50	1.43	1.56	4.74	4.70	4.91	4.92	5.01	5.37
Show More
Show Less
Cash Conversion Cycle	49.39	64.33	55.97	49.34	79.22	98.12	82.89	83.26	62.57	58.58
Inventory Days	24.38	18.20	15.79	19.89	25.88	24.99	24.41	29.93	23.50	18.83
Days Receivable	145	146	132	129	151	155	159	192	144	128
Days Payable	120	99.41	91.91	99.13	97.80	81.40	101	139	105	88.58
Show More
Show Less
Debt to Equity Ratio	1.90	2.43	1.83	0.86	0.41	0.46	0.37	0.32	0.40	0.36
Total Debt (Crs)	2.77	3.99	3.45	3.11	2.74	2.81	2.24	1.96	2.52	2.67
Shareholders Equity (Crs)	1.46	1.64	1.88	3.63	6.65	6.07	6.08	6.20	6.30	7.44
Show More
Show Less
Free Cash Flow/Sales (%)	4.46	-2.27	5.73	0.81	-21.57	1.26	5.44	3.40	-1.50	0.66
Free Cash Flow(est) (Crs)	0.66	-0.38	1.01	0.14	-3.49	0.22	0.95	0.54	-0.37	0.21
Net Sales (Crs)	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Show More
Show Less
Show More
Show Less
Profitability Ratios
Op Profit Margin (%)	3.99	4.77	4.80	6.23	5.54	0.79	9.16	5.73	3.33	7.38
Operating Profit (Crs)	0.59	0.79	0.85	1.04	0.90	0.13	1.59	0.91	0.81	2.30
Net Sales (Crs)	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Show More
Show Less
Net Profit Margin (%)	0.27	0.30	0.44	1.87	2.05	-3.38	3.42	0.75	0.39	3.66
Net Profit (Crs)	0.04	0.05	0.08	0.31	0.33	-0.58	0.59	0.12	0.10	1.14
Net Sales (Crs)	14.84	16.67	17.68	16.74	16.17	17.06	17.40	15.95	24.49	31.19
Show More
Show Less
ROCE (%)	24.60	28.33	30.16	21.84	7.91	-5.17	13.63	5.48	5.41	21.02
EBIT (Crs)	0.50	0.67	0.73	0.88	0.66	-0.39	1.08	0.42	0.42	1.91
Capital Employed (Crs)	2.03	2.36	2.41	4.02	8.40	7.51	7.93	7.74	7.72	9.07
Show More
Show Less
Return on Assets (%)	0.53	0.57	0.90	3.15	2.64	-4.98	4.67	0.91	0.63	7.31
Net Profit (Crs)	0.04	0.05	0.08	0.31	0.33	-0.58	0.59	0.12	0.10	1.14
Total Assets (Crs)	7.73	8.85	8.57	9.94	12.58	11.57	12.75	13.05	15.10	15.62
Show More
Show Less
ROIC (%)	16.11	21.18	18.96	22.30	5.51	-3.94	10.05	4.25	2.92	15.17
Op Profit after Taxes (Crs)	0.31	0.48	0.44	0.57	0.45	-0.29	0.78	0.32	0.22	1.37
Invested Capital (Crs)	1.95	2.26	2.33	2.57	8.23	7.41	7.74	7.57	7.55	9.00
Show More
Show Less
ROE (%)	2.79	3.06	4.09	8.64	5.00	-9.49	9.78	1.92	1.51	15.35
Net Profit Margin (%)	0.27	0.30	0.44	1.87	2.05	-3.38	3.42	0.75	0.39	3.66
Asset Turnover ratio	1.92	1.88	2.06	1.68	1.29	1.47	1.36	1.22	1.62	2.00
Equity Multiplier	5.31	5.39	4.55	2.74	1.89	1.90	2.10	2.10	2.40	2.10
Show More
Show Less
Adjusted EPS	0.18	0.20	0.29	0.68	0.53	-0.92	0.95	0.19	0.15	1.83
Show More
Show Less
Valuation Ratios
P/E	0	0	0	0	37.52	0	13.53	105	146	31.99
Price to Book	0	0	0	0	1.87	1.87	1.32	2.02	2.20	4.91
EV/EBITDA	5.02	5.28	4.44	4.62	16.95	105	6.39	15.75	20.11	17.03
Dividend Yield (%)	—	—	—	—	0	0	7.25	0	0	0
Show More
Show Less

Quarterly Results

Standalone
Consolidated

Reverse DCF

Earnings

(Cr)

Discount Rate (%)

5 YEAR

Terminal Multiple

Implied Growth Rate over a 5 year period*

10 YEAR

Terminal Multiple

Implied Growth Rate over a 10 year period*

20 YEAR

Terminal Multiple

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF