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 | ₹7,742.6 Cr | 1.1% | -4.1% | -13.2% | Stock Analytics | |
| DLF | ₹191,602.0 Cr | -0.7% | 6.2% | -6% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹122,059.0 Cr | 3.7% | 9.8% | 4.6% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,048.5 Cr | -0.8% | 12.7% | -19.7% | Stock Analytics | |
| OBEROI REALTY | ₹64,790.3 Cr | 4% | 11% | -6.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹63,238.4 Cr | 3.6% | 13.1% | 11.5% | Stock Analytics | |
MAX ESTATES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAX ESTATES | 1.1% |
-4.1% |
-13.2% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses