Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Join Channel
Consolidated Standalone

Max India

₹256.3 2.1 | 0.8%

Market Cap ₹1106 Cr.

Stock P/E -28.3

P/B 2.2

Current Price ₹256.3

Book Value ₹ 118.3

Face Value 10

52W High ₹283.7

Dividend Yield 0%

52W Low ₹ 89.1

Edit Ratio

Max India Research see more...

Overview Inc. Year: 2019Industry: Finance - Investment

Max India Ltd provides services associated with senior living communities. It owns, develops, constructs, operates, and establishes residential groups for seniors. The corporation also gives daily living and memory care, home care, control and consultancy, and shared offerings, as well as medicare merchandise. In addition, it is within the learning and development activities; and leasing of real estate houses. The agency changed into formerly referred to as Advaita Allied Health Services Ltd. Max India Ltd was established in 2019 and is primarily based in Noida, India.

Read More..

Max India Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Max India Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 83 42 50 44 58 43 56 41 49 41
Other Income 3 1 1 2 3 3 4 5 6 4
Total Income 85 43 51 46 61 46 60 46 55 45
Total Expenditure 79 43 53 44 55 46 55 53 54 58
Operating Profit 6 -0 -1 2 6 0 6 -8 1 -14
Interest 3 2 1 2 1 2 2 1 1 1
Depreciation 2 2 2 2 2 2 2 2 2 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 -4 -4 -2 2 -4 2 -11 -2 -17
Provision for Tax 1 1 -4 2 3 -4 6 2 3 1
Profit After Tax -0 -5 -0 -4 -1 -0 -4 -13 -5 -19
Adjustments -1 -0 -1 -0 -0 -0 -0 1 0 1
Profit After Adjustments -1 -6 -1 -4 -2 -0 -4 -12 -5 -18
Adjusted Earnings Per Share -0.1 -1.1 -0.2 -0.8 -0.4 -0.1 -1 -2.8 -1.1 -4.1

Max India Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 211 121 230 201 187
Other Income 3 9 8 12 19
Total Income 214 130 237 213 206
Total Expenditure 216 150 231 201 220
Operating Profit -2 -20 6 13 -15
Interest 27 24 10 6 5
Depreciation 8 10 7 8 8
Exceptional Income / Expenses -50 -8 -5 0 0
Profit Before Tax -87 -63 -18 -3 -28
Provision for Tax 5 -11 -2 7 12
Profit After Tax -93 -52 -16 -10 -41
Adjustments 0 1 0 0 2
Profit After Adjustments -93 -52 -16 -10 -39
Adjusted Earnings Per Share 0 -9.6 -3 -2.4 -9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -13% -2% 0% 0%
Operating Profit CAGR 117% 0% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 167% 55% NA% NA%
ROE Average -2% -4% -6% -6%
ROCE Average 1% -2% -3% -3%

Max India Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 706 653 641 542
Minority's Interest 0 0 0 0
Borrowings 136 87 39 22
Other Non-Current Liabilities 19 31 24 27
Total Current Liabilities 162 226 153 161
Total Liabilities 1023 996 857 753
Fixed Assets 144 156 90 91
Other Non-Current Assets 59 112 218 200
Total Current Assets 819 728 549 462
Total Assets 1023 996 857 753

Max India Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 60 12 24 14
Cash Flow from Operating Activities -19 73 66 69
Cash Flow from Investing Activities -586 13 18 124
Cash Flow from Financing Activities 557 -73 -94 -119
Net Cash Inflow / Outflow -48 12 -10 75
Closing Cash & Cash Equivalent 12 24 14 89

Max India Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0 -9.59 -3 -2.41
CEPS(Rs) -15.66 -7.81 -1.68 -0.45
DPS(Rs) 0 0 0 0
Book NAV/Share(Rs) 0 121.44 118.99 125.15
Core EBITDA Margin(%) -2.49 -23.74 -0.54 0.25
EBIT Margin(%) -28.57 -31.95 -3.37 1.6
Pre Tax Margin(%) -41.41 -52.14 -7.84 -1.5
PAT Margin (%) -43.89 -43.32 -7.02 -5.16
Cash Profit Margin (%) -39.92 -34.74 -3.94 -0.96
ROA(%) -9.05 -5.19 -1.74 -1.29
ROE(%) -13.12 -7.71 -2.5 -1.76
ROCE(%) -6.88 -4.68 -1.06 0.52
Receivable days 24.36 32.46 10.42 7.78
Inventory Days 391.16 717.86 301.46 164.65
Payable days 153.81 579.52 49.64 49.77
PER(x) 0 0 0 0
Price/Book(x) 0 0.53 0.62 0.65
Dividend Yield(%) 0 0 0 0
EV/Net Sales(x) 1.01 3.67 1.8 1.4
EV/Core EBITDA(x) -109.75 -22.21 65.56 21.77
Net Sales Growth(%) 0 -42.71 90.17 -12.55
EBIT Growth(%) 0 35.94 79.94 141.54
PAT Growth(%) 0 43.45 69.18 35.65
EPS Growth(%) 0 44.26 68.73 19.57
Debt/Equity(x) 0.24 0.19 0.06 0.04
Current Ratio(x) 5.07 3.22 3.58 2.86
Quick Ratio(x) 3.67 2.12 2.73 2.54
Interest Cover(x) -2.23 -1.58 -0.75 0.52
Total Debt/Mcap(x) 0 0.35 0.1 0.06

Max India Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 40.89 40.89 40.89 51.11 51.11 51.11 51.11 50.94 50.94 50.94
FII 6.21 5.83 5.76 7.55 11.37 11.25 10.71 10.59 10.32 9.54
DII 3.07 3.07 3.07 0 0 0 0 0.7 0.7 0.81
Public 49.83 50.21 50.28 41.34 37.52 37.64 38.18 37.78 38.04 38.71
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -4% over the last 3 years.
  • Debtor days have increased from 49.64 to 49.77days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Max India News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!