Nifty
Sensex
:
:
11600.20
39090.03
326.00 (2.89%)
1075.41 (2.83%)

Finance - Others

Rating :
64/99

BSE: 500271 | NSE: MFSL

399.65
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  399.35
  •  420.00
  •  395.00
  •  399.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2076508
  •  8468.35
  •  474.50
  •  350.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,766.52
  • 74.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,075.21
  • N/A
  • 4.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.32%
  • 1.11%
  • 7.92%
  • FII
  • DII
  • Others
  • 0.07%
  • 31.56%
  • 31.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.14
  • -11.46
  • 7.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.49
  • -30.32
  • -12.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -33.88
  • -31.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.26
  • 80.76
  • 104.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.35
  • 5.96
  • 7.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 68.16
  • 78.84
  • 99.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
3,948.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
3,884.65
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
64.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
1.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
63.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
9.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
54.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.37%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
19,486.77
16,577.35
15,227.89
11,696.14
14,815.35
11,626.33
10,561.99
8,536.92
7,856.09
7,649.50
Net Sales Growth
-
17.55%
8.86%
30.20%
-21.05%
27.43%
10.08%
23.72%
8.67%
2.70%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
781.37
851.76
804.21
694.50
454.24
367.19
Gross Profit
-
19,486.77
16,577.35
15,227.89
11,696.14
14,033.98
10,774.57
9,757.77
7,842.42
7,401.86
7,282.31
GP Margin
-
100%
100%
100%
100%
94.73%
92.67%
92.39%
91.86%
94.22%
95.20%
Total Expenditure
-
18,905.11
15,994.27
14,475.68
11,178.72
14,128.21
11,177.66
9,410.98
8,148.39
7,546.01
7,548.31
Power & Fuel Cost
-
30.24
26.89
25.87
22.12
98.56
103.99
96.43
76.51
65.70
67.74
% Of Sales
-
0.16%
0.16%
0.17%
0.19%
0.67%
0.89%
0.91%
0.90%
0.84%
0.89%
Employee Cost
-
904.13
776.28
918.13
650.34
1,009.92
956.79
880.05
796.24
851.64
766.98
% Of Sales
-
4.64%
4.68%
6.03%
5.56%
6.82%
8.23%
8.33%
9.33%
10.84%
10.03%
Manufacturing Exp.
-
6,851.27
1,304.69
1,388.15
1,161.91
1,350.48
1,233.82
1,133.30
1,072.12
1,032.55
901.36
% Of Sales
-
35.16%
7.87%
9.12%
9.93%
9.12%
10.61%
10.73%
12.56%
13.14%
11.78%
General & Admin Exp.
-
843.19
13,680.76
12,141.94
8,323.27
10,855.73
8,118.44
6,564.37
5,155.26
5,126.38
4,689.38
% Of Sales
-
4.33%
82.53%
79.73%
71.16%
73.27%
69.83%
62.15%
60.39%
65.25%
61.30%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
3,992.92
3,590.90
2,612.60
1,997.16
1,214.26
% Of Sales
-
0%
0%
0%
0%
0%
34.34%
34.00%
30.60%
25.42%
15.87%
Miscellaneous Exp.
-
10,306.52
232.53
27.46
1,043.19
130.71
16.86
29.05
430.28
81.20
1,214.26
% Of Sales
-
52.89%
1.40%
0.18%
8.92%
0.88%
0.15%
0.28%
5.04%
1.03%
10.76%
EBITDA
-
581.66
583.08
752.21
517.42
687.14
448.67
1,151.01
388.53
310.08
101.19
EBITDA Margin
-
2.98%
3.52%
4.94%
4.42%
4.64%
3.86%
10.90%
4.55%
3.95%
1.32%
Other Income
-
14.46
28.77
20.81
15.73
61.24
56.93
61.63
41.28
38.03
13.06
Interest
-
39.07
11.03
8.93
7.66
82.13
93.21
84.45
85.96
112.97
59.08
Depreciation
-
76.21
62.77
62.53
60.47
153.80
137.91
136.79
101.96
203.41
141.08
PBT
-
480.84
538.06
701.56
465.02
512.46
274.48
991.38
241.88
31.75
-85.91
Tax
-
64.37
87.55
108.29
71.83
147.54
65.00
141.85
4.00
9.90
3.39
Tax Rate
-
13.39%
16.27%
15.44%
15.45%
28.79%
23.68%
14.31%
1.65%
31.18%
-3.95%
PAT
-
262.56
296.17
395.36
252.74
279.62
139.45
784.12
154.97
8.67
-71.57
PAT before Minority Interest
-
416.47
450.51
593.27
393.19
364.91
209.48
849.53
237.88
21.84
-89.29
Minority Interest
-
-153.91
-154.34
-197.91
-140.45
-85.29
-70.03
-65.41
-82.91
-13.17
17.72
PAT Margin
-
1.35%
1.79%
2.60%
2.16%
1.89%
1.20%
7.42%
1.82%
0.11%
-0.94%
PAT Growth
-
-11.35%
-25.09%
56.43%
-9.61%
100.52%
-82.22%
405.98%
1,687.43%
-
 
Unadjusted EPS
-
9.77
11.05
14.80
9.47
10.50
5.21
29.48
5.95
0.15
-3.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
2,059.03
2,611.28
2,334.65
1,965.72
3,302.02
3,049.59
3,027.85
2,637.75
1,672.01
1,721.43
Share Capital
53.88
53.68
53.45
53.40
53.30
118.71
178.10
177.91
296.50
296.47
Total Reserves
2,002.64
2,552.11
2,273.16
1,903.05
3,233.62
2,920.21
2,834.97
2,427.75
1,265.49
1,331.00
Non-Current Liabilities
699.27
45,851.47
38,688.11
31,289.09
27,015.96
20,647.20
17,351.93
14,749.89
11,976.35
10,196.87
Secured Loans
0.00
0.00
0.00
0.00
403.05
435.35
376.54
386.39
388.09
388.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.67
11.13
11,334.24
9,806.86
Long Term Provisions
52.21
274.03
264.37
284.86
59.61
77.60
97.65
72.44
1.01
0.00
Current Liabilities
63,678.37
6,276.23
5,195.89
4,418.06
4,573.53
4,600.07
3,609.25
2,677.81
2,940.14
990.27
Trade Payables
979.17
842.05
864.81
666.05
907.21
873.05
805.47
780.14
608.87
558.30
Other Current Liabilities
62,696.33
5,375.38
4,164.78
3,658.60
3,287.23
3,225.42
2,342.52
1,721.18
2,085.06
402.25
Short Term Borrowings
0.00
0.00
0.00
0.00
114.71
216.16
211.96
80.93
85.01
0.00
Short Term Provisions
2.87
58.79
166.30
93.40
264.37
285.43
249.31
95.56
161.20
29.72
Total Liabilities
67,210.73
55,510.30
46,967.62
38,375.44
35,508.57
29,117.39
24,724.00
20,775.27
16,952.80
13,249.66
Net Block
722.30
802.75
690.78
348.62
1,199.82
1,592.46
1,597.35
1,368.33
940.95
888.79
Gross Block
857.39
1,359.04
1,209.11
815.60
1,997.73
2,414.56
2,312.42
1,979.42
1,530.22
1,355.81
Accumulated Depreciation
135.09
556.29
518.34
466.98
797.91
822.10
715.07
611.09
589.27
467.01
Non Current Assets
1,796.69
47,606.28
40,599.20
34,449.44
30,788.38
25,277.40
20,985.72
16,969.14
12,961.13
10,919.28
Capital Work in Progress
25.52
20.26
3.28
37.08
39.02
55.10
92.29
75.21
158.50
76.33
Non Current Investment
213.03
46,189.65
39,424.61
33,694.53
29,164.11
23,110.59
18,880.56
15,184.17
11,532.12
9,954.16
Long Term Loans & Adv.
241.44
552.42
439.98
340.92
343.09
493.20
414.12
340.83
325.76
0.00
Other Non Current Assets
594.39
41.20
40.54
28.29
42.33
26.05
1.40
0.60
3.81
0.00
Current Assets
65,414.05
7,904.03
6,368.43
3,925.99
4,720.19
3,839.99
3,738.28
3,806.14
3,991.67
2,330.38
Current Investments
63,244.76
5,733.29
4,682.96
2,406.98
2,850.72
2,023.00
2,210.69
2,351.82
2,466.86
978.88
Inventories
0.00
0.00
0.00
0.00
179.20
169.40
61.33
63.44
48.94
43.08
Sundry Debtors
634.36
661.69
530.84
519.04
693.42
658.13
647.75
502.32
347.73
313.48
Cash & Bank
691.31
443.39
356.23
335.63
319.28
394.47
362.11
524.99
717.13
252.38
Other Current Assets
843.61
888.34
654.04
460.80
677.57
594.99
456.40
363.57
411.02
742.57
Short Term Loans & Adv.
371.77
177.32
144.35
203.54
251.62
204.20
130.84
119.69
227.47
517.98
Net Current Assets
1,735.68
1,627.79
1,172.54
-492.07
146.66
-760.08
129.02
1,128.33
1,051.54
1,340.11
Total Assets
67,210.74
55,510.31
46,967.63
38,375.43
35,508.57
29,117.39
24,724.00
20,775.28
16,952.80
13,249.66

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
8,826.06
4,284.01
4,266.26
3,802.07
2,579.38
2,160.25
1,887.31
2,853.66
2,664.93
2,598.89
PBT
480.84
538.06
701.56
465.02
512.46
274.48
991.38
241.88
31.75
-85.91
Adjustment
5,056.47
4,053.47
3,581.14
3,388.83
2,067.28
2,027.98
937.88
2,369.21
2,394.40
2,393.15
Changes in Working Capital
3,360.06
-219.12
90.61
22.98
111.79
-63.43
133.01
242.92
253.42
293.14
Cash after chg. in Working capital
8,897.37
4,372.40
4,373.31
3,876.83
2,691.53
2,239.03
2,062.27
2,854.01
2,679.57
2,600.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-71.31
-88.39
-107.05
-74.76
-112.15
-78.78
-174.96
-0.35
-14.64
-1.50
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
-8,789.22
-4,080.52
-4,030.48
-3,503.04
-2,311.21
-1,908.38
-1,796.20
-3,257.71
-2,570.74
-3,431.94
Net Fixed Assets
-15.50
0.06
1.23
9.50
463.58
-22.70
-21.36
-17.57
-137.56
-18.85
Net Investments
-142.73
-166.75
-117.05
1,613.74
-574.15
-11.82
-424.91
-336.98
611.89
-892.26
Others
-8,630.99
-3,913.83
-3,914.66
-5,126.28
-2,200.64
-1,873.86
-1,349.93
-2,903.16
-3,045.07
-2,520.83
Cash from Financing Activity
-173.64
-116.31
-215.35
-186.92
-387.60
-213.24
-220.15
532.80
-5.89
857.27
Net Cash Inflow / Outflow
-136.81
87.18
20.43
112.11
-119.43
38.63
-129.04
128.76
88.30
24.22
Opening Cash & Equivalents
825.45
353.73
333.31
259.59
379.02
340.39
469.43
340.72
252.38
228.37
Closing Cash & Equivalent
688.64
440.92
353.73
333.31
259.59
379.02
340.39
469.43
340.72
252.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
76.34
97.09
87.05
73.28
123.34
111.69
108.77
93.76
56.43
59.28
ROA
0.68%
0.88%
1.39%
1.06%
1.13%
0.78%
3.73%
1.26%
0.14%
-0.84%
ROE
21.59%
18.27%
27.70%
15.00%
11.66%
7.15%
31.65%
12.54%
1.62%
-6.66%
ROCE
26.81%
22.20%
33.04%
16.27%
15.66%
9.86%
31.22%
3.81%
1.12%
-0.28%
Fixed Asset Turnover
24.14
12.91
15.04
8.31
6.72
4.92
4.92
4.86
5.44
5.95
Receivable days
11.48
13.13
12.58
18.92
16.65
20.50
19.87
18.17
15.36
14.00
Inventory Days
0.00
0.00
0.00
0.00
4.29
3.62
2.16
2.40
2.14
2.00
Payable days
25.45
143.02
116.37
150.92
95.26
42.00
43.53
47.20
46.17
55.00
Cash Conversion Cycle
-13.97
-129.89
-103.79
-132.00
-74.32
-17.88
-21.50
-26.62
-28.67
-39.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.17
0.23
0.22
0.21
7.92
6.26
Interest Cover
13.31
49.79
79.54
61.73
7.24
3.94
12.74
3.81
1.28
-0.45

News Update:


  • MSI gets nod to acquire 21.45 per cent stake in MFS
    7th Sep 2019, 16:53 PM

    Shareholders of the company also approved increase in authorised share capital of the company from Rs 60 crore to Rs 70 crore

    Read More
  • Max Financial Services’ JV launches ‘Speed Dial Your Partner for Life’ initiative
    8th Aug 2019, 10:25 AM

    Max Life will endeavor to assign every customer a dedicated relationship manager, known as the ‘Partner for Life’ for all their policy-related service needs

    Read More
  • Max Financial Services reports 65% rise in Q1 consolidated net profit
    6th Aug 2019, 15:13 PM

    Total consolidated income of the company increased by 11.02% at Rs 3,948.77 crore for Q1FY20

    Read More
  • Max Financial - Quarterly Results
    6th Aug 2019, 14:52 PM

    Read More
  • Max Financial Services’ JV recognised as ‘Top 100 Great Places to Work For’ by GPTW
    11th Jul 2019, 16:05 PM

    The company has also been recognized as one of the top 20 ‘Best Workplaces in BFSI (Banking, Financial Services and Insurance Sector)’

    Read More
  • Max Financial Services’ JV launches customizable ‘Max Life Smart Term Plan’
    21st Jun 2019, 14:16 PM

    The company has launched its customizable ‘Max Life Smart Term Plan’ that will offer customers the flexibility to customize their own protection solution

    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.