Nifty
:
15763.05
Sensex
:
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)
Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Max Financial Services Ltd.

Insurance - Life

Rating :
62/99

BSE: 500271 | NSE: MFSL

NSE BSE
1122.10
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1120.40
  •  1135.00
  •  1106.15
  •  1114.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  768829
  •  8640.53
  •  1148.05
  •  514.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38,732.23
  • 91.05
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 37,962.01
  • N/A
  • 11.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 14.72%
  • 0.66%
  • 6.61%
  • FII
  • DII
  • Others
  • 26.33%
  • 49.35%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 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
  • 45.96
  • 44.19
  • 48.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.22
  • 6.36
  • 6.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.70
  • 25.52
  • 27.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
9,759.75
4,264.06
128.88%
8,989.70
5,365.68
67.54%
7,019.85
4,685.87
49.81%
5,504.61
3,948.68
39.40%
Expenses
9,691.65
4,126.57
134.86%
8,709.28
5,186.43
67.92%
6,923.36
4,614.29
50.04%
5,365.23
3,884.65
38.11%
EBITDA
68.10
137.49
-50.47%
280.42
179.25
56.44%
96.49
71.58
34.80%
139.38
64.03
117.68%
EBIDTM
0.70%
3.22%
3.12%
3.34%
1.37%
1.53%
2.53%
1.62%
Other Income
0.56
1.58
-64.56%
0.58
0.06
866.67%
0.26
0.05
420.00%
12.71
0.09
14,022.22%
Interest
0.06
0.07
-14.29%
0.09
0.06
50.00%
0.05
0.08
-37.50%
0.08
0.07
14.29%
Depreciation
1.45
7.94
-81.74%
1.37
2.00
-31.50%
1.19
0.74
60.81%
1.31
0.69
89.86%
PBT
67.15
131.06
-48.76%
279.54
177.25
57.71%
95.51
70.81
34.88%
150.70
63.36
137.85%
Tax
-2.88
124.39
-
52.41
29.67
76.64%
14.45
6.45
124.03%
-30.83
9.12
-
PAT
70.03
6.67
949.93%
227.13
147.58
53.90%
81.06
64.36
25.95%
181.53
54.24
234.68%
PATM
0.72%
0.16%
2.53%
2.75%
1.15%
1.37%
3.30%
1.37%
EPS
1.81
-1.34
-
5.10
3.90
30.77%
2.09
1.56
33.97%
4.85
1.25
288.00%

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
31,273.91
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,877.43
11,680.94
10,615.85
8,583.88
7,887.14
Net Sales Growth
71.23%
8.73%
19.55%
7.18%
30.20%
-21.38%
27.37%
10.03%
23.67%
8.83%
 
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
31,273.91
21,214.17
19,511.71
16,321.04
15,227.89
11,696.14
14,096.07
10,829.18
9,811.64
7,889.37
7,432.91
GP Margin
100.00%
100%
100%
100%
100%
100%
94.75%
92.71%
92.42%
91.91%
94.24%
Total Expenditure
30,689.52
20,604.01
18,942.08
15,734.51
14,475.68
11,178.72
14,190.29
11,232.27
9,464.84
8,195.35
7,577.06
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%
0.66%
0.89%
0.91%
0.89%
0.83%
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%
6.79%
8.19%
8.29%
9.28%
10.80%
Manufacturing Exp.
-
7,650.61
6,801.75
5,888.48
9,363.74
6,002.69
7,934.97
5,644.32
4,352.31
3,906.98
4,254.66
% Of Sales
-
36.06%
34.86%
36.08%
61.49%
51.32%
53.34%
48.32%
41.00%
45.52%
53.94%
General & Admin Exp.
-
871.27
841.88
674.02
4,166.35
3,482.49
688.44
694.52
646.23
611.57
1,935.31
% Of Sales
-
4.11%
4.31%
4.13%
27.36%
29.77%
4.63%
5.95%
6.09%
7.12%
24.54%
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%
34.18%
33.83%
30.44%
25.32%
Miscellaneous Exp.
-
10,805.23
10,343.91
8,377.83
27.46
1,043.19
3,775.59
3,084.87
2,782.04
2,186.05
1,997.16
% Of Sales
-
50.93%
53.01%
51.33%
0.18%
8.92%
25.38%
26.41%
26.21%
25.47%
1.03%
EBITDA
584.39
610.16
569.63
586.53
752.21
517.42
687.14
448.67
1,151.01
388.53
310.08
EBITDA Margin
1.87%
2.88%
2.92%
3.59%
4.94%
4.42%
4.62%
3.84%
10.84%
4.53%
3.93%
Other Income
14.11
32.31
26.89
17.67
20.81
15.73
61.24
56.93
61.63
41.28
38.03
Interest
0.28
38.77
39.46
11.03
8.93
7.66
82.13
93.21
84.45
85.96
112.97
Depreciation
5.32
161.22
76.21
63.15
62.53
60.47
153.80
137.91
136.79
101.96
203.41
PBT
592.90
442.49
480.84
530.02
701.56
465.02
512.46
274.48
991.38
241.88
31.75
Tax
33.15
169.63
64.37
88.18
108.29
71.83
147.54
65.00
141.85
4.00
9.90
Tax Rate
5.59%
38.34%
13.39%
16.64%
15.44%
15.45%
28.79%
23.68%
14.31%
1.65%
31.18%
PAT
559.75
144.99
262.56
286.39
395.36
252.74
279.62
139.45
784.12
154.97
8.67
PAT before Minority Interest
425.39
272.85
416.47
441.84
593.27
393.19
364.91
209.48
849.53
237.88
21.84
Minority Interest
-134.36
-127.86
-153.91
-155.45
-197.91
-140.45
-85.29
-70.03
-65.41
-82.91
-13.17
PAT Margin
1.79%
0.68%
1.35%
1.75%
2.60%
2.16%
1.88%
1.19%
7.39%
1.81%
0.11%
PAT Growth
105.15%
-44.78%
-8.32%
-27.56%
56.43%
-9.61%
100.52%
-82.22%
405.98%
1,687.43%
 
EPS
16.22
4.20
7.61
8.30
11.46
7.32
8.10
4.04
22.72
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
343.65
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
52,896.24
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
51,984.54
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
55,841.68
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
1,374.07
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
458.00
439.98
340.92
343.09
485.60
414.12
340.83
325.76
Other Non Current Assets
1,463.47
567.62
178.91
40.54
28.29
42.33
33.65
1.40
0.60
3.81
Current Assets
70,910.18
65,086.35
54,467.60
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
833.67
356.23
335.63
319.28
394.47
362.11
524.99
717.13
Other Current Assets
751.09
498.95
338.99
654.04
664.34
677.57
594.99
456.40
363.57
411.02
Short Term Loans & Adv.
1.50
14.44
42.81
144.35
203.54
251.62
204.20
130.84
119.69
227.47
Net Current Assets
-291.54
1,313.96
1,571.36
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
4,853.13
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
6.96
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
4,942.05
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
-4,270.91
-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
-4,113.66
-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
6.74
4.94
4.95
4.89
5.47
Receivable days
12.54
11.46
12.55
12.58
18.92
16.58
20.40
19.77
18.07
15.30
Inventory Days
0.00
0.00
0.00
0.00
0.00
4.28
3.60
2.14
2.39
2.13
Payable days
35.31
42.94
46.85
26.47
41.97
32.09
25.89
28.99
30.42
27.18
Cash Conversion Cycle
-22.77
-31.47
-34.31
-13.89
-23.06
-11.24
-1.89
-7.08
-9.95
-9.75
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:


  • Max Ventures Investment Holdings sells shares worth Rs 783 crore in Max Financial Services
    18th Jun 2021, 11:22 AM

    The shares were divested at an average price of Rs 1,000.08, valuing the transaction at Rs 782.88 crore

    Read More
  • Max Financial Services reports consolidated net profit of Rs 62.34 crore in Q4
    9th Jun 2021, 11:16 AM

    Total income of the company reported 2- fold jump at Rs 9760.31 crore for Q4FY21

    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.