Nifty
:
15080.75
Sensex
:
50846.08
-164.85 (-1.08%)
-598.57 (-1.16%)
Nifty
Sensex
:
:
15080.75
50846.08
-164.85 (-1.08%)
-598.57 (-1.16%)

Max Financial Services Ltd.

Insurance - Life

Rating :
63/99

BSE: 500271 | NSE: MFSL

NSE BSE
915.55
04-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  915.25
  •  929.00
  •  905.15
  •  923.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  834588
  •  7638.21
  •  953.70
  •  276.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 31,893.25
  • 97.54
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 31,123.03
  • N/A
  • 10.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 17.26%
  • 2.44%
  • 7.37%
  • FII
  • DII
  • Others
  • 19.7%
  • 48.80%
  • 4.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.44
  • 12.65
  • 9.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.00
  • 3.35
  • 0.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.54
  • -10.52
  • -20.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.19
  • 42.69
  • 42.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.90
  • 6.15
  • 5.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.38
  • 23.03
  • 22.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
8,989.70
5,365.68
67.54%
7,019.85
4,685.87
49.81%
5,504.61
3,948.68
39.40%
4,264.06
7,136.50
-40.25%
Expenses
8,709.28
5,186.43
67.92%
6,923.36
4,614.29
50.04%
5,365.23
3,884.65
38.11%
4,126.57
6,935.20
-40.50%
EBITDA
280.42
179.25
56.44%
96.49
71.58
34.80%
139.38
64.03
117.68%
137.49
201.30
-31.70%
EBIDTM
3.12%
3.34%
1.37%
1.53%
2.53%
1.62%
3.22%
2.82%
Other Income
0.58
0.06
866.67%
0.26
0.05
420.00%
12.71
0.09
14,022.22%
1.58
0.48
229.17%
Interest
0.09
0.06
50.00%
0.05
0.08
-37.50%
0.08
0.07
14.29%
0.07
0.00
0
Depreciation
1.37
2.00
-31.50%
1.19
0.74
60.81%
1.31
0.69
89.86%
7.94
0.45
1,664.44%
PBT
279.54
177.25
57.71%
95.51
70.81
34.88%
150.70
63.36
137.85%
131.06
201.33
-34.90%
Tax
52.41
29.67
76.64%
14.45
6.45
124.03%
-30.83
9.12
-
124.39
1.42
8,659.86%
PAT
227.13
147.58
53.90%
81.06
64.36
25.95%
181.53
54.24
234.68%
6.67
199.91
-96.66%
PATM
2.53%
2.75%
1.15%
1.37%
3.30%
1.37%
0.16%
2.80%
EPS
5.10
3.90
30.77%
2.09
1.56
33.97%
4.85
1.25
288.00%
-1.34
4.88
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
25,778.22
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,815.35
11,626.33
10,561.99
8,536.92
7,856.09
Net Sales Growth
21.96%
8.73%
19.55%
7.18%
30.20%
-21.05%
27.43%
10.08%
23.72%
8.67%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
781.37
851.76
804.21
694.50
454.24
Gross Profit
25,778.22
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,033.98
10,774.57
9,757.77
7,842.42
7,401.86
GP Margin
100.00%
100%
100%
100%
100%
100%
94.73%
92.67%
92.39%
91.86%
94.22%
Total Expenditure
25,124.44
20,604.01
18,942.08
15,734.51
14,475.68
11,178.72
14,128.21
11,177.66
9,410.98
8,148.39
7,546.01
Power & Fuel Cost
-
19.73
30.24
26.89
25.87
22.12
98.56
103.99
96.43
76.51
65.70
% Of Sales
-
0.09%
0.15%
0.16%
0.17%
0.19%
0.67%
0.89%
0.91%
0.90%
0.84%
Employee Cost
-
1,276.91
954.55
794.18
918.13
650.34
1,009.92
956.79
880.05
796.24
851.64
% Of Sales
-
6.02%
4.89%
4.87%
6.03%
5.56%
6.82%
8.23%
8.33%
9.33%
10.84%
Manufacturing Exp.
-
7,650.61
6,801.75
5,888.48
1,388.15
1,161.91
1,350.48
1,233.82
1,133.30
1,072.12
1,032.55
% Of Sales
-
36.06%
34.86%
36.08%
9.12%
9.93%
9.12%
10.61%
10.73%
12.56%
13.14%
General & Admin Exp.
-
871.27
841.88
674.02
12,141.94
8,323.27
10,855.73
8,118.44
6,564.37
5,155.26
5,126.38
% Of Sales
-
4.11%
4.31%
4.13%
79.73%
71.16%
73.27%
69.83%
62.15%
60.39%
65.25%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
3,992.92
3,590.90
2,612.60
1,997.16
% Of Sales
-
0%
0%
0%
0%
0%
0%
34.34%
34.00%
30.60%
25.42%
Miscellaneous Exp.
-
10,805.23
10,343.91
8,377.82
27.46
1,043.19
130.71
16.86
29.05
430.28
1,997.16
% Of Sales
-
50.93%
53.01%
51.33%
0.18%
8.92%
0.88%
0.15%
0.28%
5.04%
1.03%
EBITDA
653.78
610.16
569.63
586.53
752.21
517.42
687.14
448.67
1,151.01
388.53
310.08
EBITDA Margin
2.54%
2.88%
2.92%
3.59%
4.94%
4.42%
4.64%
3.86%
10.90%
4.55%
3.95%
Other Income
15.13
32.31
26.89
17.67
20.81
15.73
61.24
56.93
61.63
41.28
38.03
Interest
0.29
38.77
39.46
11.03
8.93
7.66
82.13
93.21
84.45
85.96
112.97
Depreciation
11.81
161.22
76.21
63.15
62.53
60.47
153.80
137.91
136.79
101.96
203.41
PBT
656.81
442.49
480.84
530.02
701.56
465.02
512.46
274.48
991.38
241.88
31.75
Tax
160.42
169.63
64.37
88.18
108.29
71.83
147.54
65.00
141.85
4.00
9.90
Tax Rate
24.42%
38.34%
13.39%
16.64%
15.44%
15.45%
28.79%
23.68%
14.31%
1.65%
31.18%
PAT
496.39
144.99
262.56
286.39
395.36
252.74
279.62
139.45
784.12
154.97
8.67
PAT before Minority Interest
326.96
272.85
416.47
441.84
593.27
393.19
364.91
209.48
849.53
237.88
21.84
Minority Interest
-169.43
-127.86
-153.91
-155.45
-197.91
-140.45
-85.29
-70.03
-65.41
-82.91
-13.17
PAT Margin
1.93%
0.68%
1.35%
1.75%
2.60%
2.16%
1.89%
1.20%
7.42%
1.82%
0.11%
PAT Growth
6.50%
-44.78%
-8.32%
-27.56%
56.43%
-9.61%
100.52%
-82.22%
405.98%
1,687.43%
 
EPS
14.39
4.20
7.61
8.30
11.46
7.33
8.10
4.04
22.73
4.49
0.25

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,146.52
2,059.03
1,819.27
2,334.65
1,965.72
3,302.02
3,049.59
3,027.85
2,637.75
1,672.01
Share Capital
53.90
53.88
53.68
53.45
53.40
53.30
118.71
178.10
177.91
296.50
Total Reserves
2,088.38
2,002.64
1,748.37
2,273.16
1,903.05
3,233.62
2,920.21
2,834.97
2,427.75
1,265.49
Non-Current Liabilities
724.00
778.95
487.33
38,688.11
31,289.09
27,015.96
20,647.20
17,351.93
14,749.89
11,976.35
Secured Loans
0.00
0.00
0.00
0.00
0.00
403.05
435.35
376.54
386.39
388.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.67
11.13
11,334.24
Long Term Provisions
292.03
280.51
39.18
264.37
284.86
59.61
77.60
97.65
72.44
1.01
Current Liabilities
71,201.72
63,772.39
52,752.55
5,195.89
4,418.06
4,573.53
4,600.07
3,609.25
2,677.81
2,940.14
Trade Payables
809.44
979.17
905.87
864.81
666.05
907.21
873.05
805.47
780.14
608.87
Other Current Liabilities
70,256.58
62,789.26
51,840.86
4,164.78
3,658.60
3,287.23
3,225.42
2,342.52
1,721.18
2,085.06
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
114.71
216.16
211.96
80.93
85.01
Short Term Provisions
135.70
3.96
5.82
166.30
93.40
264.37
285.43
249.31
95.56
161.20
Total Liabilities
74,744.57
67,384.43
55,841.67
46,967.62
38,375.44
35,508.57
29,117.39
24,724.00
20,775.27
16,952.80
Net Block
1,046.14
722.30
694.61
690.78
348.62
1,199.82
1,592.46
1,597.35
1,368.33
940.95
Gross Block
1,334.64
857.39
757.35
1,209.11
815.60
1,997.73
2,414.56
2,312.42
1,979.42
1,530.22
Accumulated Depreciation
281.77
135.09
62.74
518.34
466.98
797.91
822.10
715.07
611.09
589.27
Non Current Assets
3,834.40
2,298.08
1,189.27
40,599.20
34,449.44
30,788.38
25,277.40
20,985.72
16,969.14
12,961.13
Capital Work in Progress
11.98
25.52
20.26
3.28
37.08
39.02
55.10
92.29
75.21
158.50
Non Current Investment
509.46
213.03
22.29
39,424.61
33,694.53
29,164.11
23,110.59
18,880.56
15,184.17
11,532.12
Long Term Loans & Adv.
803.34
769.62
238.18
439.98
340.92
343.09
493.20
414.12
340.83
325.76
Other Non Current Assets
1,463.47
567.62
213.93
40.54
28.29
42.33
26.05
1.40
0.60
3.81
Current Assets
70,910.18
65,086.35
54,652.40
6,368.43
3,925.99
4,720.19
3,839.99
3,738.28
3,806.14
3,991.67
Current Investments
68,565.60
63,244.76
52,660.89
4,682.96
2,406.98
2,850.72
2,023.00
2,210.69
2,351.82
2,466.86
Inventories
0.00
0.00
0.00
0.00
0.00
179.20
169.40
61.33
63.44
48.94
Sundry Debtors
823.27
634.36
591.25
530.84
519.04
693.42
658.13
647.75
502.32
347.73
Cash & Bank
770.22
693.83
827.99
356.23
335.63
319.28
394.47
362.11
524.99
717.13
Other Current Assets
751.09
498.95
309.77
654.04
664.34
677.57
594.99
456.40
363.57
411.02
Short Term Loans & Adv.
1.50
14.44
262.51
144.35
203.54
251.62
204.20
130.84
119.69
227.47
Net Current Assets
-291.54
1,313.96
1,899.85
1,172.54
-492.07
146.66
-760.08
129.02
1,128.33
1,051.54
Total Assets
74,744.58
67,384.43
55,841.67
46,967.63
38,375.43
35,508.57
29,117.39
24,724.00
20,775.28
16,952.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
5,465.21
5,558.92
7,533.57
4,266.26
3,802.07
2,579.38
2,160.25
1,887.31
2,853.66
2,664.93
PBT
442.49
480.84
530.02
701.56
465.02
512.46
274.48
991.38
241.88
31.75
Adjustment
6,692.90
5,056.47
4,405.07
3,581.14
3,388.83
2,067.28
2,027.98
937.88
2,369.21
2,394.40
Changes in Working Capital
-1,606.26
92.92
2,687.40
90.61
22.98
111.79
-63.43
133.01
242.92
253.42
Cash after chg. in Working capital
5,529.12
5,630.23
7,622.49
4,373.31
3,876.83
2,691.53
2,239.03
2,062.27
2,854.01
2,679.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.91
-71.31
-88.92
-107.05
-74.76
-112.15
-78.78
-174.96
-0.35
-14.64
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5,006.60
-5,522.09
-6,951.35
-4,030.48
-3,503.04
-2,311.21
-1,908.38
-1,796.20
-3,257.71
-2,570.74
Net Fixed Assets
-4.56
-0.67
-14.77
1.23
9.50
463.58
-22.70
-21.36
-17.57
-137.56
Net Investments
-337.08
-167.00
-142.48
-117.05
1,613.74
-574.15
-11.82
-424.91
-336.98
611.89
Others
-4,664.96
-5,354.42
-6,794.10
-3,914.66
-5,126.28
-2,200.64
-1,873.86
-1,349.93
-2,903.16
-3,045.07
Cash from Financing Activity
-380.23
-173.64
-116.31
-215.35
-186.92
-387.60
-213.24
-220.15
532.80
-5.89
Net Cash Inflow / Outflow
78.38
-136.81
465.90
20.43
112.11
-119.43
38.63
-129.04
128.76
88.30
Opening Cash & Equivalents
688.64
825.45
359.55
333.31
259.59
379.02
340.39
469.43
340.72
252.38
Closing Cash & Equivalent
767.02
688.64
825.45
353.73
333.31
259.59
379.02
340.39
469.43
340.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
79.49
76.34
67.14
87.05
73.28
123.34
111.69
108.77
93.76
56.43
ROA
0.38%
0.68%
0.86%
1.39%
1.06%
1.13%
0.78%
3.73%
1.26%
0.14%
ROE
13.00%
21.59%
21.40%
27.70%
15.00%
11.66%
7.15%
31.65%
12.54%
1.62%
ROCE
22.89%
26.83%
26.05%
33.04%
16.27%
15.66%
9.86%
31.22%
3.81%
1.12%
Fixed Asset Turnover
19.36
24.17
16.60
15.04
8.31
6.72
4.92
4.92
4.86
5.44
Receivable days
12.54
11.46
12.55
12.58
18.92
16.65
20.50
19.87
18.17
15.36
Inventory Days
0.00
0.00
0.00
0.00
0.00
4.29
3.62
2.16
2.40
2.14
Payable days
35.31
42.94
27.90
116.37
150.92
95.26
42.00
43.53
47.20
46.17
Cash Conversion Cycle
-22.77
-31.47
-15.35
-103.79
-132.00
-74.32
-17.88
-21.50
-26.62
-28.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.17
0.23
0.22
0.21
7.92
Interest Cover
12.41
13.18
49.06
79.54
61.73
7.24
3.94
12.74
3.81
1.28

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • IRDAI approves Axis entities' stake acquisition in Max Financial Services’ JV
    25th Feb 2021, 11:23 AM

    As per the proposed transaction, Axis entities have the right to acquire up to 19 per cent stake in Max Life; of which, Axis Bank proposes to acquire up to 9 per cent

    Read More
  • Max Financial Services’ JV enhances contactless services for customers
    31st Dec 2020, 13:22 PM

    The company has overhauled majority of the physical servicing touchpoints to digital

    Read More
  • Max Financial Services’ JV expects double-digit growth in FY21
    9th Dec 2020, 13:18 PM

    The company has registered a 9 per cent growth rate versus a contraction of 8 per cent in the same period a year ago

    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.