Nifty

:

22643.40

Sensex

:

74671.28

223.45 (1.00%)
941.12 (1.28%)

Login

Nifty
Sensex

:
:

22643.40
74671.28

223.45 (1.00%)
941.12 (1.28%)

Max Estates Ltd.

Construction - Real Estate

Rating :

51/99

BSE: 544008 | NSE: MAXESTATES

Watchlist

NSE BSE

296.90

26-Apr-2024

Open
High
Low
Previous Close

290.70
300.50
290.40
289.70

Volume
Traded Value (lacs)
52 Week High
52 Week Low

116277
344.92
339.90
242.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,344.88
132.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,090.47
N/A
3.47

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 5.51 6.90 -20.14% 9.50 13.94 -31.85% 0.00 0.00 0 0.00 0.00 0
Expenses 9.45 9.38 0.75% 8.99 15.21 -40.89% 0.00 0.00 0 0.00 0.00 0
EBITDA -3.94 -2.49 - 0.51 -1.27 - 0.00 0.00 0 0.00 0.00 0
EBIDTM -71.39% -36.08% 5.35% -9.12% 0.00% 0.00% 0.00% 0.00%
Other Income 10.42 8.44 23.46% 11.62 12.45 -6.67% 0.00 0.00 0 0.00 0.00 0
Interest 3.51 3.45 1.74% 3.34 2.83 18.02% 0.00 0.00 0 0.00 0.00 0
Depreciation 1.23 1.04 18.27% 1.14 1.49 -23.49% 0.00 0.00 0 0.00 0.00 0
PBT 1.75 1.46 19.86% 7.65 6.85 11.68% 0.00 0.00 0 0.00 0.00 0
Tax -0.40 1.15 - 1.99 0.48 314.58% 0.00 0.00 0 0.00 0.00 0
PAT 2.15 0.32 571.88% 5.65 6.38 -11.44% 0.00 0.00 0 0.00 0.00 0
PATM 39.00% 4.60% 59.49% 45.74% 0.00% 0.00% 0.00% 0.00%
EPS 0.15 0.02 650.00% 0.38 0.43 -11.63% 0.00 0.00 0 0.00 0.00 0

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 24.17 29.27 -17.42% 20.49 27.44 -25.33% 0.00 0.00 0 0.00 0.00 0
Expenses 17.91 22.19 -19.29% 19.93 19.13 4.18% 0.00 0.00 0 0.00 0.00 0
EBITDA 6.27 7.08 -11.44% 0.56 8.31 -93.26% 0.00 0.00 0 0.00 0.00 0
EBIDTM 25.92% 24.19% 2.74% 30.30% 0.00% 0.00% 0.00% 0.00%
Other Income 6.30 6.36 -0.94% 7.29 5.93 22.93% 0.00 0.00 0 0.00 0.00 0
Interest 13.88 4.54 205.73% 10.52 5.45 93.03% 0.00 0.00 0 0.00 0.00 0
Depreciation 6.89 3.45 99.71% 6.37 3.86 65.03% 0.00 0.00 0 0.00 0.00 0
PBT -8.20 5.45 - -9.03 4.94 - 0.00 0.00 0 0.00 0.00 0
Tax -0.69 1.58 - -4.52 1.30 - 0.00 0.00 0 0.00 0.00 0
PAT -7.51 3.87 - -4.52 3.65 - 0.00 0.00 0 0.00 0.00 0
PATM -31.07% 13.23% -22.04% 13.28% 0.00% 0.00% 0.00% 0.00%
EPS -0.21 0.27 - 0.01 0.23 -95.65% 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23
Net Sales - 49.29 Net Sales Growth - Cost Of Goods Sold - 11.39 Gross Profit - 37.90 GP Margin - 76.89% Total Expenditure - 49.11 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 17.51 % Of Sales - 35.52% Manufacturing Exp. - 2.18 % Of Sales - 4.42% General & Admin Exp. - 15.14 % Of Sales - 30.72% Selling & Distn. Exp. - 1.40 % Of Sales - 2.84% Miscellaneous Exp. - 1.50 % Of Sales - 3.04% EBITDA - 0.18 EBITDA Margin - 0.37% Other Income - 49.56 Interest - 11.33 Depreciation - 5.14 PBT - 33.27 Tax - 0.52 Tax Rate - 1.56% PAT - 32.75 PAT before Minority Interest - 32.75 Minority Interest - 0.00 PAT Margin - 66.44% PAT Growth - EPS - 2.23

Description TTM Mar 23
Net Sales - 107.34 Net Sales Growth - Cost Of Goods Sold - 21.55 Gross Profit - 85.80 GP Margin - 79.93% Total Expenditure - 75.67 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 15.38 % Of Sales - 14.33% Manufacturing Exp. - 17.85 % Of Sales - 16.63% General & Admin Exp. - 14.32 % Of Sales - 13.34% Selling & Distn. Exp. - 4.07 % Of Sales - 3.79% Miscellaneous Exp. - 2.50 % Of Sales - 2.33% EBITDA - 31.67 EBITDA Margin - 29.50% Other Income - 23.94 Interest - 18.62 Depreciation - 14.91 PBT - 22.08 Tax - 3.62 Tax Rate - 16.39% PAT - 19.02 PAT before Minority Interest - 18.47 Minority Interest - 0.55 PAT Margin - 17.72% PAT Growth - EPS - 1.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23
Shareholder's Funds 1,233.61 Share Capital 0.00 Total Reserves 1,084.22 Non-Current Liabilities 145.75 Secured Loans 97.32 Unsecured Loans 0.00 Long Term Provisions 1.19 Current Liabilities 89.47 Trade Payables 9.77 Other Current Liabilities 12.35 Short Term Borrowings 65.37 Short Term Provisions 1.97 Total Liabilities 1,468.83 Net Block 22.17 Gross Block 27.06 Accumulated Depreciation 4.89 Non Current Assets 1,154.82 Capital Work in Progress 0.00 Non Current Investment 1,005.09 Long Term Loans & Adv. 9.44 Other Non Current Assets 47.70 Current Assets 314.01 Current Investments 104.15 Inventories 1.95 Sundry Debtors 3.94 Cash & Bank 15.45 Other Current Assets 188.52 Short Term Loans & Adv. 181.85 Net Current Assets 224.55 Total Assets 1,468.83

Description Mar 23
Shareholder's Funds 1,211.21 Share Capital 0.00 Total Reserves 1,061.93 Non-Current Liabilities 823.61 Secured Loans 673.32 Unsecured Loans 77.49 Long Term Provisions 1.69 Current Liabilities 129.72 Trade Payables 27.04 Other Current Liabilities 37.58 Short Term Borrowings 62.59 Short Term Provisions 2.52 Total Liabilities 2,207.21 Net Block 22.33 Gross Block 28.16 Accumulated Depreciation 5.83 Non Current Assets 1,599.63 Capital Work in Progress 0.00 Non Current Investment 53.63 Long Term Loans & Adv. 83.55 Other Non Current Assets 35.03 Current Assets 607.57 Current Investments 105.96 Inventories 386.92 Sundry Debtors 5.78 Cash & Bank 41.37 Other Current Assets 67.54 Short Term Loans & Adv. 58.88 Net Current Assets 477.85 Total Assets 2,207.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23
Cash From Operating Activity 1.46 PBT 33.27 Adjustment -10.21 Changes in Working Capital 0.86 Cash after chg. in Working capital 23.92 Interest Paid 0.00 Tax Paid -22.45 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -9.55 Net Fixed Assets Net Investments Others Cash from Financing Activity 7.55 Net Cash Inflow / Outflow -0.54 Opening Cash & Equivalents 0.56 Closing Cash & Equivalent 1.56

Description Mar 23
Cash From Operating Activity -456.35 PBT 22.08 Adjustment 19.18 Changes in Working Capital -465.37 Cash after chg. in Working capital -424.11 Interest Paid 0.00 Tax Paid -32.25 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -52.14 Net Fixed Assets Net Investments Others Cash from Financing Activity 521.29 Net Cash Inflow / Outflow 12.79 Opening Cash & Equivalents 2.72 Closing Cash & Equivalent 17.63

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23
Book Value (Rs.) 0.00 ROA 2.23% ROE 3.02% ROCE 3.18% Fixed Asset Turnover 1.82 Receivable days 29.18 Inventory Days 14.45 Payable days 313.20 Cash Conversion Cycle -269.57 Total Debt/Equity 0.16 Interest Cover 3.94

Description Mar 23
Book Value (Rs.) 0.00 ROA 0.84% ROE 1.74% ROCE 2.00% Fixed Asset Turnover 3.81 Receivable days 19.66 Inventory Days 1315.66 Payable days 458.03 Cash Conversion Cycle 877.28 Total Debt/Equity 0.78 Interest Cover 2.19

Top Investors:

new york life international holdings ltd

india insight value fund

new york life insurance company

fe securities pvt

Annual Reports:

News Update:

Max Estates - Quarterly Results
9th Feb 2024, 20:38 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback