Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Construction - Real Estate

Rating :
N/A

BSE: 544008 | NSE: MAXESTATES

480.45
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  499.00
  •  499.00
  •  475.25
  •  491.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82137
  •  396.02
  •  698.75
  •  245.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,299.75
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,270.22
  • N/A
  • 4.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.26%
  • 2.19%
  • 14.15%
  • FII
  • DII
  • Others
  • 27.55%
  • 5.30%
  • 5.55%

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
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
40.18
20.49
96.10%
40.49
18.28
121.50%
30.01
23.31
28.74%
24.17
29.27
-17.42%
Expenses
31.64
19.93
58.76%
25.26
15.14
66.84%
22.20
15.72
41.22%
17.91
22.19
-19.29%
EBITDA
8.54
0.56
1,425.00%
15.23
3.14
385.03%
7.80
7.59
2.77%
6.27
7.08
-11.44%
EBIDTM
21.25%
2.74%
37.62%
17.18%
26.00%
32.58%
25.92%
24.19%
Other Income
12.60
7.29
72.84%
7.21
5.17
39.46%
8.55
5.41
58.04%
6.30
6.36
-0.94%
Interest
13.94
10.52
32.51%
16.55
4.38
277.85%
14.21
5.10
178.63%
13.88
4.54
205.73%
Depreciation
8.41
6.37
32.03%
8.77
3.69
137.67%
8.45
3.72
127.15%
6.89
3.45
99.71%
PBT
-1.21
-9.03
-
-2.88
-44.20
-
-6.31
4.18
-
-8.20
5.45
-
Tax
0.17
-4.52
-
-0.88
-5.83
-
-1.58
-0.41
-
-0.69
1.58
-
PAT
-1.38
-4.52
-
-2.00
-38.37
-
-4.73
4.60
-
-7.51
3.87
-
PATM
-3.44%
-22.04%
-4.93%
-209.94%
-15.77%
19.72%
-31.07%
13.23%
EPS
0.13
0.01
1,200.00%
0.11
-2.57
-
-0.10
0.36
-
-0.21
0.27
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Net Sales
134.85
92.94
107.34
Net Sales Growth
47.62%
-13.42%
 
Cost Of Goods Sold
4.55
0.00
21.55
Gross Profit
130.30
92.94
85.80
GP Margin
96.63%
100%
79.93%
Total Expenditure
97.01
75.17
75.67
Power & Fuel Cost
-
3.40
2.51
% Of Sales
-
3.66%
2.34%
Employee Cost
-
12.28
15.38
% Of Sales
-
13.21%
14.33%
Manufacturing Exp.
-
6.65
2.59
% Of Sales
-
7.16%
2.41%
General & Admin Exp.
-
26.93
27.37
% Of Sales
-
28.98%
25.50%
Selling & Distn. Exp.
-
22.59
4.07
% Of Sales
-
24.31%
3.79%
Miscellaneous Exp.
-
3.32
2.21
% Of Sales
-
3.57%
2.06%
EBITDA
37.84
17.77
31.67
EBITDA Margin
28.06%
19.12%
29.50%
Other Income
34.66
27.33
23.94
Interest
58.58
42.99
18.62
Depreciation
32.52
25.40
14.91
PBT
-18.60
-23.29
22.08
Tax
-2.98
-12.62
3.62
Tax Rate
16.02%
18.63%
16.39%
PAT
-15.62
-42.16
19.02
PAT before Minority Interest
-0.87
-55.12
18.47
Minority Interest
14.75
12.96
0.55
PAT Margin
-11.58%
-45.36%
17.72%
PAT Growth
0.00%
-
 
EPS
-0.97
-2.62
1.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Shareholder's Funds
1,170.90
1,211.20
Share Capital
147.13
0.00
Total Reserves
1,019.88
1,061.93
Non-Current Liabilities
943.46
823.61
Secured Loans
647.52
673.32
Unsecured Loans
178.35
77.49
Long Term Provisions
2.80
1.69
Current Liabilities
642.53
129.72
Trade Payables
37.29
27.04
Other Current Liabilities
601.27
37.58
Short Term Borrowings
0.00
62.59
Short Term Provisions
3.97
2.52
Total Liabilities
3,036.52
2,207.20
Net Block
22.04
22.33
Gross Block
28.98
25.48
Accumulated Depreciation
6.93
3.15
Non Current Assets
2,042.63
1,638.24
Capital Work in Progress
0.27
0.00
Non Current Investment
2.69
53.63
Long Term Loans & Adv.
97.75
122.16
Other Non Current Assets
116.08
35.03
Current Assets
993.90
568.96
Current Investments
89.96
105.96
Inventories
532.87
386.92
Sundry Debtors
8.01
5.78
Cash & Bank
259.98
41.37
Other Current Assets
103.07
8.66
Short Term Loans & Adv.
75.21
20.27
Net Current Assets
351.37
439.24
Total Assets
3,036.53
2,207.20

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Cash From Operating Activity
270.70
-456.35
PBT
-67.74
22.08
Adjustment
87.01
19.18
Changes in Working Capital
257.72
-465.37
Cash after chg. in Working capital
276.99
-424.11
Interest Paid
0.00
0.00
Tax Paid
-6.29
-32.25
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-291.66
-52.14
Net Fixed Assets
-2.20
Net Investments
0.26
Others
-289.72
Cash from Financing Activity
234.07
521.29
Net Cash Inflow / Outflow
213.11
12.79
Opening Cash & Equivalents
17.63
4.83
Closing Cash & Equivalent
230.74
17.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Book Value (Rs.)
79.32
0.00
ROA
-2.10%
0.84%
ROE
-4.95%
1.74%
ROCE
-1.20%
2.00%
Fixed Asset Turnover
3.41
4.21
Receivable days
27.09
19.66
Inventory Days
1806.06
1315.66
Payable days
0.00
458.03
Cash Conversion Cycle
1833.15
877.28
Total Debt/Equity
0.78
0.78
Interest Cover
-0.58
2.19

Annual Reports:

News Update:


  • Max Estates - Quarterly Results
    25th Oct 2024, 21:13 PM

    Read More
  • Max Estates raises Rs 800 crore through QIP
    5th Sep 2024, 16:50 PM

    The QIP was priced at Rs 597.50 per equity share representing a 4.97% discount on the Floor Price of Rs 628.74 per equity share

    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.