Home > Income Statement > MAX ESTATES

MAX ESTATES
Income Statement

COMMUNITY POLL
for MAX ESTATES
Please provide your vote to see the results

MAX ESTATES Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023
INCOME :
Operating Income ₹160 Cr₹93 Cr₹107 Cr
     Revenue from property development ₹160 Cr₹93 Cr₹99 Cr
     Sale of Development Rights ---
     Development Charges ---
     Income From Investment in Properties ---
     Other Operational Income --₹8.17 Cr
Less: Excise Duty ---
Operating Income (Net) ₹160 Cr₹93 Cr₹107 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹1.87 Cr-₹11 Cr
Cost of Construction and Development ₹2.68 Cr-₹10 Cr
     Opening Raw Materials --₹0.50 Cr
     Cost of Land & Construction Materials --₹9.81 Cr
     Closing Stock --₹0.16 Cr
     Cost of Constructed property Sold ₹2.68 Cr--
     Development Rights ---
     Other Construction Expenses ---
Power & Fuel Cost ₹5.77 Cr₹3.40 Cr₹2.51 Cr
     Electricity & Power ₹5.77 Cr₹3.40 Cr₹2.51 Cr
     Oil, Fuel & Natural gas ---
     Coals etc ---
     Other power & fuel ---
Employee Cost ₹18 Cr₹12 Cr₹15 Cr
     Salaries, Wages & Bonus ₹13 Cr₹9.25 Cr₹12 Cr
     Contributions to EPF & Pension Funds ₹1.09 Cr₹0.81 Cr₹0.95 Cr
     Workmen and Staff Welfare Expenses ₹1.37 Cr₹0.62 Cr₹0.79 Cr
     Other Employees Cost ₹2.51 Cr₹1.60 Cr₹1.34 Cr
Operating Expenses ₹8.13 Cr₹6.65 Cr₹2.59 Cr
     Sub-contracted / Out sourced services ---
     Processing Charges ---
     Repairs and Maintenance ₹8.13 Cr₹6.65 Cr₹2.59 Cr
     Packing Material Consumed ---
     Other Manufacturing expenses ---
General and Administration Expenses ₹38 Cr₹27 Cr₹27 Cr
     Rent , Rates & Taxes ₹3.82 Cr₹3.31 Cr₹2.02 Cr
     Insurance ₹1.05 Cr₹0.99 Cr₹0.61 Cr
     Printing and stationery ₹0.08 Cr₹0.07 Cr-
     Professional and legal fees ₹1.31 Cr₹0.65 Cr₹8.86 Cr
     Other Administration ₹31 Cr₹22 Cr₹16 Cr
Selling and Distribution Expenses ₹38 Cr₹23 Cr₹4.07 Cr
     Advertisement & Sales Promotion ₹38 Cr₹23 Cr₹4.07 Cr
     Sales Commissions & Incentives ---
     Freight and Forwarding ---
     Handling and Clearing Charges ---
     Other Selling Expenses ---
Miscellaneous Expenses ₹3.95 Cr₹3.32 Cr₹2.22 Cr
     Bad debts /advances written off ---
     Provision for doubtful debts ₹0.70 Cr--
     Losson disposal of fixed assets(net) ---
     Losson foreign exchange fluctuations ---
     Losson sale of non-trade current investments ---
     Other Miscellaneous Expenses ₹3.25 Cr₹3.32 Cr₹2.22 Cr
Less: Expenses Capitalised ---
Total Expenditure ₹116 Cr₹75 Cr₹76 Cr
Operating Profit (Excl OI) ₹44 Cr₹18 Cr₹32 Cr
Other Income ₹89 Cr₹27 Cr₹24 Cr
     Interest Received ₹66 Cr₹16 Cr₹10 Cr
     Dividend Received ---
     Profit on sale of Fixed Assets ₹0.01 Cr₹0.16 Cr₹1.36 Cr
     Profits on sale of Investments ₹14 Cr₹9.11 Cr₹9.44 Cr
     Provision Written Back -₹0.75 Cr-
     Foreign Exchange Gains ---
     Others ₹9.99 Cr₹0.81 Cr₹2.81 Cr
Operating Profit ₹134 Cr₹45 Cr₹56 Cr
Interest ₹62 Cr₹43 Cr₹19 Cr
     InterestonDebenture / Bonds ---
     Interest on Term Loan ₹146 Cr₹85 Cr₹45 Cr
     Intereston Fixed deposits ---
     Bank Charges etc ₹2.24 Cr₹0.41 Cr₹1.30 Cr
     Other Interest ₹-87 Cr₹-42 Cr₹-28 Cr
PBDT ₹72 Cr₹2.11 Cr₹37 Cr
Depreciation ₹34 Cr₹25 Cr₹15 Cr
Profit Before Taxation & Exceptional Items ₹38 Cr₹-23 Cr₹22 Cr
Exceptional Income / Expenses -₹-44 Cr-
Profit Before Tax ₹38 Cr₹-68 Cr₹22 Cr
Provision for Tax ₹11 Cr₹-13 Cr₹3.62 Cr
     Current Income Tax ₹21 Cr₹3.24 Cr₹21 Cr
     Deferred Tax ₹-11 Cr₹-17 Cr₹-17 Cr
     Other taxes ₹1.51 Cr₹1.55 Cr₹0.04 Cr
Profit After Tax ₹26 Cr₹-55 Cr₹18 Cr
Extra items ---
Minority Interest ₹14 Cr₹13 Cr₹0.55 Cr
Share of Associate ---
Other Consolidated Items ---
Consolidated Net Profit ₹41 Cr₹-42 Cr₹19 Cr
Adjustments to PAT ---
Profit Balance B/F ₹390 Cr₹432 Cr₹-45 Cr
Appropriations ₹431 Cr₹390 Cr₹-26 Cr
     General Reserve ---
     Proposed Equity Dividend ---
     Corporate dividend tax ---
     Other Appropriation ₹431 Cr₹390 Cr₹-26 Cr
Equity Dividend % ---
Earnings Per Share ₹2.53₹-2.87-
Adjusted EPS ₹2.53₹-2.87-

Compare Income Statement of peers of MAX ESTATES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MAX ESTATES ₹7,161.3 Cr 0.1% -1.2% -27.5% Stock Analytics
DLF ₹185,884.0 Cr -1.8% -1.2% -9.9% Stock Analytics
MACROTECH DEVELOPERS ₹117,040.0 Cr -2.4% -4.1% -2.3% Stock Analytics
OBEROI REALTY ₹58,874.5 Cr -2.4% 0.6% -9.3% Stock Analytics
GODREJ PROPERTIES ₹58,732.2 Cr -3.1% -4.9% -31.5% Stock Analytics
THE PHOENIX MILLS ₹55,633.9 Cr 2.9% 6.9% -14.7% Stock Analytics


MAX ESTATES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MAX ESTATES

0.1%

-1.2%

-27.5%

SENSEX

1.2%

0.7%

-1.5%


You may also like the below Video Courses