Nifty
:
18114.90
Sensex
:
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)
Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Max Financial Services Ltd.

Insurance - Life

Rating :
61/99

BSE: 500271 | NSE: MFSL

NSE BSE
977.05
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  985.00
  •  1000.95
  •  966.05
  •  980.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  570015
  •  5602.21
  •  1148.05
  •  568.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 33,684.93
  • 107.82
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,963.35
  • N/A
  • 10.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 14.72%
  • 0.72%
  • 6.49%
  • FII
  • DII
  • Others
  • 27.72%
  • 48.16%
  • 2.19%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.81
  • 15.49
  • 17.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.85
  • 0.04
  • 5.76

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.63
  • 1.47
  • 17.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 47.50
  • 44.32
  • 54.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.48
  • 6.52
  • 6.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.45
  • 27.31
  • 30.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
5,942.05
5,504.61
7.95%
9,759.75
4,264.06
128.88%
8,989.70
5,365.68
67.54%
7,019.85
4,685.87
49.81%
Expenses
5,857.29
5,365.23
9.17%
9,691.65
4,126.57
134.86%
8,709.28
5,186.43
67.92%
6,923.36
4,614.29
50.04%
EBITDA
84.76
139.38
-39.19%
68.10
137.49
-50.47%
280.42
179.25
56.44%
96.49
71.58
34.80%
EBIDTM
1.43%
2.53%
0.70%
3.22%
3.12%
3.34%
1.37%
1.53%
Other Income
1.09
12.71
-91.42%
0.56
1.58
-64.56%
0.58
0.06
866.67%
0.26
0.05
420.00%
Interest
0.11
0.08
37.50%
0.06
0.07
-14.29%
0.09
0.06
50.00%
0.05
0.08
-37.50%
Depreciation
1.37
1.31
4.58%
1.45
7.94
-81.74%
1.37
2.00
-31.50%
1.19
0.74
60.81%
PBT
84.37
150.70
-44.01%
67.15
131.06
-48.76%
279.54
177.25
57.71%
95.51
70.81
34.88%
Tax
48.56
-30.83
-
-2.88
124.39
-
52.41
29.67
76.64%
14.45
6.45
124.03%
PAT
35.81
181.53
-80.27%
70.03
6.67
949.93%
227.13
147.58
53.90%
81.06
64.36
25.95%
PATM
0.60%
3.30%
0.72%
0.16%
2.53%
2.75%
1.15%
1.37%
EPS
0.61
4.85
-87.42%
1.81
-1.34
-
5.10
3.90
30.77%
2.09
1.56
33.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
31,711.35
31,286.52
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
Net Sales Growth
59.99%
47.48%
8.73%
19.55%
7.18%
30.20%
-21.38%
27.37%
10.03%
23.67%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
781.37
851.76
804.21
694.50
Gross Profit
31,711.35
31,286.52
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
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
94.75%
92.71%
92.42%
91.91%
Total Expenditure
31,181.58
30,532.98
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
Power & Fuel Cost
-
14.86
19.73
30.24
26.89
25.87
22.12
98.56
103.99
96.43
76.51
% Of Sales
-
0.05%
0.09%
0.15%
0.16%
0.17%
0.19%
0.66%
0.89%
0.91%
0.89%
Employee Cost
-
1,684.55
1,276.91
954.55
794.18
918.13
650.34
1,009.92
956.79
880.05
796.24
% Of Sales
-
5.38%
6.02%
4.89%
4.87%
6.03%
5.56%
6.79%
8.19%
8.29%
9.28%
Manufacturing Exp.
-
8,575.00
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
% Of Sales
-
27.41%
36.06%
34.86%
36.08%
61.49%
51.32%
53.34%
48.32%
41.00%
45.52%
General & Admin Exp.
-
825.69
871.27
841.88
674.02
4,166.35
3,482.49
688.44
694.52
646.23
611.57
% Of Sales
-
2.64%
4.11%
4.31%
4.13%
27.36%
29.77%
4.63%
5.95%
6.09%
7.12%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,992.92
3,590.90
2,612.60
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
34.18%
33.83%
30.44%
Miscellaneous Exp.
-
19,447.74
10,805.22
10,343.91
8,377.83
27.46
1,043.19
3,775.59
3,084.87
2,782.04
2,612.60
% Of Sales
-
62.16%
50.93%
53.01%
51.33%
0.18%
8.92%
25.38%
26.41%
26.21%
25.47%
EBITDA
529.77
753.54
610.16
569.63
586.53
752.21
517.42
687.14
448.67
1,151.01
388.53
EBITDA Margin
1.67%
2.41%
2.88%
2.92%
3.59%
4.94%
4.42%
4.62%
3.84%
10.84%
4.53%
Other Income
2.49
42.01
32.31
26.89
17.67
20.81
15.73
61.24
56.93
61.63
41.28
Interest
0.31
40.99
38.77
39.46
11.03
8.93
7.66
82.13
93.21
84.45
85.96
Depreciation
5.38
161.66
161.22
76.21
63.15
62.53
60.47
153.80
137.91
136.79
101.96
PBT
526.57
592.89
442.49
480.84
530.02
701.56
465.02
512.46
274.48
991.38
241.88
Tax
112.54
33.14
169.63
64.37
88.18
108.29
71.83
147.54
65.00
141.85
4.00
Tax Rate
21.37%
5.59%
38.34%
13.39%
16.64%
15.44%
15.45%
28.79%
23.68%
14.31%
1.65%
PAT
414.03
425.39
144.99
262.56
286.39
395.36
252.74
279.62
139.45
784.12
154.97
PAT before Minority Interest
315.73
559.75
272.85
416.47
441.84
593.27
393.19
364.91
209.48
849.53
237.88
Minority Interest
-98.30
-134.36
-127.86
-153.91
-155.45
-197.91
-140.45
-85.29
-70.03
-65.41
-82.91
PAT Margin
1.31%
1.36%
0.68%
1.35%
1.75%
2.60%
2.16%
1.88%
1.19%
7.39%
1.81%
PAT Growth
3.47%
193.39%
-44.78%
-8.32%
-27.56%
56.43%
-9.61%
100.52%
-82.22%
405.98%
 
EPS
12.00
12.33
4.20
7.61
8.30
11.46
7.32
8.10
4.04
22.72
4.49

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,342.96
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
Share Capital
69.02
53.90
53.88
53.68
53.45
53.40
53.30
118.71
178.10
177.91
Total Reserves
3,273.13
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
Non-Current Liabilities
758.61
495.71
778.95
343.65
38,688.11
31,289.09
27,015.96
20,647.20
17,351.93
14,749.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
403.05
435.35
376.54
386.39
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.67
11.13
Long Term Provisions
41.27
63.74
280.51
39.18
264.37
284.86
59.61
77.60
97.65
72.44
Current Liabilities
93,759.12
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
Trade Payables
1,235.32
809.44
979.17
905.87
864.81
666.05
907.21
873.05
805.47
780.14
Other Current Liabilities
92,509.54
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
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
114.71
216.16
211.96
80.93
Short Term Provisions
14.25
135.70
3.96
5.82
166.30
93.40
264.37
285.43
249.31
95.56
Total Liabilities
98,122.77
74,516.28
67,384.43
55,841.68
46,967.62
38,375.44
35,508.57
29,117.39
24,724.00
20,775.27
Net Block
988.89
1,046.14
722.30
694.61
690.78
348.62
1,199.82
1,592.46
1,597.35
1,368.33
Gross Block
1,427.19
1,334.63
857.39
757.35
1,209.11
815.60
1,997.73
2,414.56
2,312.42
1,979.42
Accumulated Depreciation
438.29
288.49
135.09
62.74
518.34
466.98
797.91
822.10
715.07
611.09
Non Current Assets
3,507.89
3,606.10
2,298.08
1,374.07
40,599.20
34,449.44
30,788.38
25,277.40
20,985.72
16,969.14
Capital Work in Progress
22.57
11.98
25.52
20.26
3.28
37.08
39.02
55.10
92.29
75.21
Non Current Investment
806.14
509.46
213.03
22.29
39,424.61
33,694.53
29,164.11
23,110.59
18,880.56
15,184.17
Long Term Loans & Adv.
663.69
575.04
769.62
458.00
439.98
340.92
343.09
485.60
414.12
340.83
Other Non Current Assets
1,026.59
1,463.47
567.62
178.91
40.54
28.29
42.33
33.65
1.40
0.60
Current Assets
94,614.88
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
Current Investments
91,765.75
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
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
179.20
169.40
61.33
63.44
Sundry Debtors
610.57
823.27
634.36
591.25
530.84
519.04
693.42
658.13
647.75
502.32
Cash & Bank
721.58
770.22
693.83
833.67
356.23
335.63
319.28
394.47
362.11
524.99
Other Current Assets
1,516.99
749.59
498.95
338.99
798.39
664.34
677.57
594.99
456.40
363.57
Short Term Loans & Adv.
1.51
1.50
14.44
42.81
144.35
203.54
251.62
204.20
130.84
119.69
Net Current Assets
855.76
-291.54
1,313.96
1,571.36
1,172.54
-492.07
146.66
-760.08
129.02
1,128.33
Total Assets
98,122.77
74,516.28
67,384.43
55,841.67
46,967.63
38,375.43
35,508.57
29,117.39
24,724.00
20,775.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
8,621.13
5,451.66
5,558.92
4,853.13
4,266.26
3,802.07
2,579.38
2,160.25
1,887.31
2,853.66
PBT
592.89
442.49
480.84
530.02
701.56
465.02
512.46
274.48
991.38
241.88
Adjustment
7,296.17
5,737.81
5,056.47
4,405.07
3,581.14
3,388.83
2,067.28
2,027.98
937.88
2,369.21
Changes in Working Capital
869.68
-664.73
92.92
6.96
90.61
22.98
111.79
-63.43
133.01
242.92
Cash after chg. in Working capital
8,758.75
5,515.57
5,630.23
4,942.05
4,373.31
3,876.83
2,691.53
2,239.03
2,062.27
2,854.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-137.62
-63.90
-71.31
-88.92
-107.05
-74.76
-112.15
-78.78
-174.96
-0.35
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
-8,580.55
-4,990.71
-5,522.09
-4,270.91
-4,030.48
-3,503.04
-2,311.21
-1,908.38
-1,796.20
-3,257.71
Net Fixed Assets
-1.25
-4.56
-0.67
-14.77
1.23
9.50
463.58
-22.70
-21.36
-17.57
Net Investments
-4,147.97
-337.08
-167.00
-142.48
-117.05
1,613.74
-574.15
-11.82
-424.91
-336.98
Others
-4,431.33
-4,649.07
-5,354.42
-4,113.66
-3,914.66
-5,126.28
-2,200.64
-1,873.86
-1,349.93
-2,903.16
Cash from Financing Activity
-92.02
-382.57
-173.64
-116.31
-215.35
-186.92
-387.60
-213.24
-220.15
532.80
Net Cash Inflow / Outflow
-51.44
78.38
-136.81
465.90
20.43
112.11
-119.43
38.63
-129.04
128.76
Opening Cash & Equivalents
767.02
688.64
825.45
359.55
333.31
259.59
379.02
340.39
469.43
340.72
Closing Cash & Equivalent
715.57
767.02
688.64
825.45
353.73
333.31
259.59
379.02
340.39
469.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
96.85
79.49
76.34
67.14
87.05
73.28
123.34
111.69
108.77
93.76
ROA
0.65%
0.38%
0.68%
0.86%
1.39%
1.06%
1.13%
0.78%
3.73%
1.26%
ROE
20.41%
13.00%
21.59%
21.40%
27.70%
15.00%
11.66%
7.15%
31.65%
12.54%
ROCE
23.09%
22.89%
26.83%
26.05%
33.04%
16.27%
15.66%
9.86%
31.22%
3.81%
Fixed Asset Turnover
22.66
19.36
24.17
16.60
15.04
8.31
6.74
4.94
4.95
4.89
Receivable days
8.36
12.54
11.46
12.55
12.58
18.92
16.58
20.40
19.77
18.07
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
4.28
3.60
2.14
2.39
Payable days
34.33
35.31
42.94
46.85
26.47
41.97
32.09
25.89
28.99
30.42
Cash Conversion Cycle
-25.97
-22.77
-31.47
-34.31
-13.89
-23.06
-11.24
-1.89
-7.08
-9.95
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.17
0.23
0.22
0.21
Interest Cover
15.46
12.41
13.18
49.06
79.54
61.73
7.24
3.94
12.74
3.81

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Max Financial Services’ arm partners with Vymo to launch ‘mSmart’
    7th Oct 2021, 14:59 PM

    The partnership marks another digital transformation project undertaken by the San Francisco-headquartered startup, in the fast-growing financial industry and fintech market

    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.