MAX ESTATES
|
MAX ESTATES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | |
---|---|---|---|
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