Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹9263 Cr.
Stock P/E
590.3
P/B
3.8
Current Price
₹566.3
Book Value
₹ 147.7
Face Value
10
52W High
₹653.6
52W Low
₹ 305.6
Dividend Yield
0%

Max Estates Overview

Business

Max Estates Ltd. is an Indian real estate development company. Its core business involves the acquisition of land or development rights, planning, designing, constructing, and marketing high-quality real estate projects. The company develops a range of properties, including residential (apartments, villas), commercial (office spaces, retail), and mixed-use developments, primarily focusing on the Delhi-NCR region. It makes money primarily through the sale of developed residential units and commercial spaces, as well as through rental income from its leased commercial assets.

Revenue Mix

Max Estates' business can be broadly categorized into:

Residential Development: Development and sale of premium and luxury residential apartments and villas.

Commercial Development: Development and leasing/sale of high-grade office spaces and retail properties.

While specific revenue contribution splits are not consistently disclosed publicly, the company has a strong presence in both segments, with a notable portfolio of premium commercial office assets and an expanding pipeline of luxury residential projects.

Industry

The Indian real estate industry is large, highly fragmented, and cyclical, influenced by economic growth, interest rates, and regulatory changes. It is witnessing a shift towards organized and branded developers. Max Estates is positioned as a premium and luxury segment player, primarily in the competitive Delhi-NCR market. It differentiates itself through design-led development, focus on quality, and leveraging the trusted "Max Group" brand legacy. Compared to larger national developers, it has a more regional focus but aims for a niche in high-end offerings.

MOAT

Brand Equity: Leveraging the established "Max Group" brand, which is associated with trust, quality, and good governance across various sectors (healthcare, financial services), providing a significant advantage in the real estate market.

Design & Quality Focus: A strong emphasis on unique architectural design, superior construction quality, and premium amenities, attracting discerning buyers and tenants.

Execution Capabilities: A track record of timely project delivery and adherence to quality standards builds customer confidence.

Strategic Land Bank: Focused acquisition and joint development agreements in prime, high-demand locations within Delhi-NCR.

Growth Drivers

Urbanization & Demographic Shifts: Continued migration to urban centers and a growing aspirational middle and high-income class.

Rising Disposable Incomes: Increasing wealth in target demographics, driving demand for premium and luxury real estate.

Consolidation in Real Estate: Organized and well-capitalized developers like Max Estates benefit from increasing market share as smaller, unorganized players face challenges.

Strategic Project Pipeline: Launching new residential and commercial projects in prime locations, expanding its footprint and offerings.

Infrastructure Development: Government investments in infrastructure (roads, metro) enhance connectivity and drive property value in key development corridors.

Risks

Real Estate Cyclicality: The sector is highly sensitive to economic downturns, interest rate hikes, and sentiment changes, which can impact demand and pricing.

Regulatory & Approval Risks: Delays in obtaining government clearances (environmental, RERA, local permits) can lead to project delays and cost overruns.

Funding & Capital Availability: Dependence on debt financing and equity raises makes the company vulnerable to credit market conditions and rising borrowing costs.

Input Cost Volatility: Fluctuations in prices of raw materials (cement, steel) and labor costs can impact project profitability.

Intense Competition: Facing competition from numerous established national and regional developers in its target markets.

Management & Ownership

Max Estates Ltd. is part of the larger Max Group, promoted by Analjit Singh. The company benefits from the group's legacy of professional management, strong corporate governance practices, and a clear vision. The management team is generally perceived to be experienced and aligned with the group's ethos of quality and value creation. The ownership structure typically involves promoter group holdings, institutional investors, and public shareholding.

Outlook

Max Estates is positioned in the attractive premium and luxury segments of the Indian real estate market, particularly within the robust Delhi-NCR region. The strong brand backing of the Max Group, coupled with its focus on quality and design, provides a competitive edge. The company is poised to benefit from industry consolidation and growing demand from high-net-worth individuals and corporate clients. However, its growth and profitability remain susceptible to the inherent cyclicality of the real estate sector, potential regulatory hurdles, and execution risks associated with large-scale projects. Sustained success will depend on its ability to acquire new land parcels strategically, execute projects efficiently, manage costs effectively, and maintain strong sales velocity in a competitive environment.

Max Estates Share Price

Live · BSE / NSE · Inception: 2016
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Max Estates Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 30 40 40 40 40 51 49 50 49 52
Other Income 9 7 13 32 38 29 26 22 21 28
Total Income 39 48 53 72 77 80 75 71 71 80
Total Expenditure 22 25 32 28 31 38 39 47 53 44
Operating Profit 16 22 21 43 47 43 36 25 18 36
Interest 14 17 14 15 17 17 16 16 16 17
Depreciation 8 9 8 8 9 8 8 8 8 8
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -6 -3 -1 20 21 17 12 1 -6 11
Provision for Tax -2 -1 0 5 7 5 4 1 -2 3
Profit After Tax -5 -2 -1 16 14 12 8 0 -4 8
Adjustments 3 4 4 0 0 0 -1 0 0 0
Profit After Adjustments -1 2 2 16 14 12 7 0 -4 8
Adjusted Earnings Per Share -0.1 0.1 0.1 1 0.9 0.7 0.5 0 -0.2 0.5

Max Estates Profit & Loss

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 107 93 160 199 200
Other Income 24 27 89 97 97
Total Income 131 120 250 297 297
Total Expenditure 76 75 116 176 183
Operating Profit 56 45 134 121 115
Interest 19 43 62 65 65
Depreciation 15 25 34 32 32
Exceptional Income / Expenses 0 -44 0 0 0
Profit Before Tax 22 -68 38 23 18
Provision for Tax 4 -13 11 8 6
Profit After Tax 18 -55 26 16 12
Adjustments 1 13 14 -3 -1
Profit After Adjustments 19 -42 41 13 11
Adjusted Earnings Per Share 0 -2.9 2.5 0.8 0.8

Max Estates Balance Sheet

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1211 1171 2278 2420
Minority's Interest 43 280 382 741
Borrowings 751 863 1470 2307
Other Non-Current Liabilities 73 81 920 1994
Total Current Liabilities 130 643 2107 4780
Total Liabilities 2207 3037 7158 12242
Fixed Assets 22 22 18 17
Other Non-Current Assets 1616 2021 2921 3697
Total Current Assets 569 994 4218 8528
Total Assets 2207 3037 7158 12242

Max Estates Cash Flow

#(Fig in Cr.) Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 5 18 231 229
Cash Flow from Operating Activities -456 271 225 -616
Cash Flow from Investing Activities -52 -292 -1993 -291
Cash Flow from Financing Activities 521 234 1766 879
Net Cash Inflow / Outflow 13 213 -2 -28
Closing Cash & Cash Equivalent 18 231 229 205

Max Estates Ratios

# Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0 -2.87 2.53 0.77
CEPS(Rs) 0 -2.02 3.76 2.94
DPS(Rs) 0 0 0 0
Book NAV/Share(Rs) 0 79.32 138.95 147.29
Core EBITDA Margin(%) 29.51 19.12 27.66 11.9
EBIT Margin(%) 37.92 -26.63 61.99 44.46
Pre Tax Margin(%) 20.57 -72.88 23.44 11.66
PAT Margin (%) 17.2 -59.31 16.47 7.87
Cash Profit Margin (%) 31.09 -31.98 37.71 24.12
ROA(%) 0.84 -2.1 0.52 0.16
ROE(%) 1.74 -4.95 1.55 0.68
ROCE(%) 2 -1.19 3.33 2.05
Receivable days 19.66 27.09 25.61 24.49
Inventory Days 1315.66 1806.06 3204.38 8393.38
Payable days 458.03 0 0 0
PER(x) 0 0 153.6 401.4
Price/Book(x) 0 3.46 2.8 2.09
Dividend Yield(%) 0 0 0 0
EV/Net Sales(x) 7.29 50.88 42.15 34.02
EV/Core EBITDA(x) 14.08 104.85 50.64 56.04
Net Sales Growth(%) 0 -13.41 72.67 24.28
EBIT Growth(%) 0 -160.82 501.9 -10.88
PAT Growth(%) 0 -398.5 147.95 -40.63
EPS Growth(%) 0 0 188.46 -69.79
Debt/Equity(x) 0.78 0.81 0.71 0.99
Current Ratio(x) 4.39 1.55 2 1.78
Quick Ratio(x) 1.4 0.72 0.92 0.34
Interest Cover(x) 2.19 -0.58 1.61 1.36
Total Debt/Mcap(x) 0 0.24 0.25 0.47

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +24% +23% — —
Operating Profit CAGR -10% +29% — —
PAT CAGR -38% -4% — —
Share Price CAGR +21% — — —
ROE Average +1% -1% 0% 0%
ROCE Average +2% +1% +2% +2%

Max Estates Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 45.26 %
FII 25.85 %
DII (MF + Insurance) 8.19 %
Public (retail) 20.71 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 49.5149.4245.2645.2545.2545.2445.2444.9145.2745.26
FII 27.6127.5427.5527.7827.4327.1226.625.6625.8825.85
DII 0.190.035.725.776.296.266.787.777.648.19
Public 22.6823.0121.4721.1921.0221.3721.3821.6621.2120.71
Others 0000000000
Total 100100100100100100100100100100

Max Estates Peer Comparison

Construction - Real Estate Edit Columns

Max Estates Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Max Estates Pros & Cons

Pros

Cons

  • Promoter holding is low: 45.26%.
  • Company has a low return on equity of -1% over the last 3 years.
  • Stock is trading at 3.8 times its book value.
  • Earnings include an other income of Rs. 97 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp