Max Estates Ltd Financial Statement
*All values are in Rs. Cr
| Particulars | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|
| Revenue | 57.27 | 40.25 | 39.18 |
| Operating Expense | 15.12 | 14.65 | 14.24 |
| Net Profit | 29.25 | 15.17 | 16.81 |
| Net Profit Margin | 51.07 | 37.69 | 42.90 |
| Earning Per Share | 1.82 | 0.98 | 1.17 |
| EBIDTA | 42.65 | 24.92 | 23.18 |
| Effective Tax Rate | 24.13 | 26.13 | 13.87 |
| Particulars | Jun 2025 |
|---|---|
| Revenue | 57.27 |
| Operating Expense | 15.12 |
| Net Profit | 29.25 |
| Net Profit Margin | 51.07 |
| Earning Per Share | 1.82 |
| EBIDTA | 42.65 |
| Effective Tax Rate | 24.13 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| Total Revenue Annual | 29.37 | 49.29 | 39.01 |
| Operating Expenses Annual | 39.36 | 49.11 | 35.51 |
| Operating Profit Annual | 37.01 | 49.74 | 13.97 |
| Interest Annual | 14.11 | 11.33 | 7.26 |
| Depreciation | 4.68 | 5.07 | 1.42 |
| Net Profit Annual | 23.32 | 32.75 | 5.26 |
| Tax Annual | -5.68 | 0.52 | TBA |
| Particulars | Mar 2024 |
|---|---|
| Total Revenue Annual | 29.37 |
| Operating Expenses Annual | 39.36 |
| Operating Profit Annual | 37.01 |
| Interest Annual | 14.11 |
| Depreciation | 4.68 |
| Net Profit Annual | 23.32 |
| Tax Annual | -5.68 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| Cash Flow at the Beginning | 1.56 | 0.56 | 2.88 |
| Cash Flow from Operations | -36.34 | -19.77 | 6 |
| Cash Flow from Investing | 60.43 | -104.50 | 4.24 |
| Cash Flow from Financing | -24.15 | 125.26 | -12.56 |
| Cash Flow at the End | 1.50 | 1.56 | 0.56 |
| Particulars | Mar 2024 |
|---|---|
| Cash Flow at the Beginning | 1.56 |
| Cash Flow from Operations | -36.34 |
| Cash Flow from Investing | 60.43 |
| Cash Flow from Financing | -24.15 |
| Cash Flow at the End | 1.50 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| PBDIT Margin (%) | 105.31 | 77.16 | 35.81 |
| PBIT Margin (%) | 87.40 | 66.73 | 32.12 |
| PBT Margin (%) | 81.20 | 60.85 | 27.71 |
| Net PROFIT Margin (%) | 79.40 | 66.44 | 13.48 |
| Return On Networth / Equity (%) | 1.43 | 3 | 0.84 |
| Return On Networth /Employed (%) | 1.75 | 3.02 | 1.79 |
| Return On Assets (%) | 1.59 | 3.32 | 0.81 |
| Total Debt / Equity (X) | 0.17 | 0.15 | 0.11 |
| Asset Turnover Ratio (%) | 0.02 | 0.05 | 0.06 |
| Particulars | Mar 2024 |
|---|---|
| PBDIT Margin (%) | 105.31 |
| PBIT Margin (%) | 87.40 |
| PBT Margin (%) | 81.20 |
| Net PROFIT Margin (%) | 79.40 |
| Return On Networth / Equity (%) | 1.43 |
| Return On Networth /Employed (%) | 1.75 |
| Return On Assets (%) | 1.59 |
| Total Debt / Equity (X) | 0.17 |
| Asset Turnover Ratio (%) | 0.02 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|
| Fixed Assets Annual | 20.75 | 22.17 | 1.18 |
| Total Current Assets Annual | 239.78 | 314.01 | 88.67 |
| Non Current Assets Annual | 1,289.63 | 1,156.87 | 599.72 |
| Total Shareholders Funds Annual | 1,259.14 | 1,233.61 | 605.91 |
| Total Assets Annual | 1,529.41 | 1,470.88 | 688.39 |
| Particulars | Mar 2024 |
|---|---|
| Fixed Assets Annual | 20.75 |
| Total Current Assets Annual | 239.78 |
| Non Current Assets Annual | 1,289.63 |
| Total Shareholders Funds Annual | 1,259.14 |
| Total Assets Annual | 1,529.41 |
EPS (INR)
Expected
0.71
Reported
0.74
Surprise
4.23%
Mar 2025
EPS beaten by 4.23%
Dec 2024
EPS beaten by -16.67%
Sep 2024
EPS beaten by -15.45%
