MAX ESTATES
|
MAX ESTATES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | |
|---|---|---|---|---|
| INCOME : | ||||
| Operating Income | ₹199 Cr | ₹160 Cr | ₹93 Cr | ₹107 Cr |
| Revenue from property development | ₹199 Cr | ₹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) | ₹199 Cr | ₹160 Cr | ₹93 Cr | ₹107 Cr |
| EXPENDITURE : | ||||
| Increase/Decrease in Stock | - | ₹1.87 Cr | - | ₹11 Cr |
| Cost of Construction and Development | ₹3.84 Cr | ₹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 | ₹3.84 Cr | ₹2.68 Cr | - | - |
| Development Rights | - | - | - | - |
| Other Construction Expenses | - | - | - | - |
| Power & Fuel Cost | ₹6.12 Cr | ₹5.77 Cr | ₹3.40 Cr | ₹2.51 Cr |
| Electricity & Power | ₹6.12 Cr | ₹5.77 Cr | ₹3.40 Cr | ₹2.51 Cr |
| Oil, Fuel & Natural gas | - | - | - | - |
| Coals etc | - | - | - | - |
| Other power & fuel | - | - | - | - |
| Employee Cost | ₹33 Cr | ₹18 Cr | ₹12 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹23 Cr | ₹13 Cr | ₹9.25 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹1.59 Cr | ₹1.09 Cr | ₹0.81 Cr | ₹0.95 Cr |
| Workmen and Staff Welfare Expenses | ₹3.07 Cr | ₹1.37 Cr | ₹0.62 Cr | ₹0.79 Cr |
| Other Employees Cost | ₹5.99 Cr | ₹1.87 Cr | ₹1.60 Cr | ₹1.34 Cr |
| Operating Expenses | ₹8.27 Cr | ₹8.13 Cr | ₹6.65 Cr | ₹2.59 Cr |
| Sub-contracted / Out sourced services | - | - | - | - |
| Processing Charges | - | - | - | - |
| Repairs and Maintenance | ₹8.27 Cr | ₹8.13 Cr | ₹6.65 Cr | ₹2.59 Cr |
| Packing Material Consumed | - | - | - | - |
| Other Manufacturing expenses | - | - | - | - |
| General and Administration Expenses | ₹46 Cr | ₹37 Cr | ₹27 Cr | ₹27 Cr |
| Rent , Rates & Taxes | ₹4.57 Cr | ₹3.82 Cr | ₹3.31 Cr | ₹2.02 Cr |
| Insurance | ₹1.37 Cr | ₹1.05 Cr | ₹0.99 Cr | ₹0.61 Cr |
| Printing and stationery | - | - | ₹0.07 Cr | - |
| Professional and legal fees | ₹3.85 Cr | ₹1.31 Cr | ₹0.65 Cr | ₹8.86 Cr |
| Other Administration | ₹37 Cr | ₹31 Cr | ₹22 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹69 Cr | ₹38 Cr | ₹23 Cr | ₹4.07 Cr |
| Advertisement & Sales Promotion | ₹69 Cr | ₹38 Cr | ₹23 Cr | ₹4.07 Cr |
| Sales Commissions & Incentives | - | - | - | - |
| Freight and Forwarding | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - |
| Other Selling Expenses | - | - | - | - |
| Miscellaneous Expenses | ₹8.53 Cr | ₹4.68 Cr | ₹3.32 Cr | ₹2.22 Cr |
| Bad debts /advances written off | - | - | - | - |
| Provision for doubtful debts | ₹0.05 Cr | ₹0.70 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.35 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.13 Cr | ₹3.98 Cr | ₹3.32 Cr | ₹2.22 Cr |
| Less: Expenses Capitalised | - | - | - | - |
| Total Expenditure | ₹176 Cr | ₹116 Cr | ₹75 Cr | ₹76 Cr |
| Operating Profit (Excl OI) | ₹24 Cr | ₹44 Cr | ₹18 Cr | ₹32 Cr |
| Other Income | ₹97 Cr | ₹89 Cr | ₹27 Cr | ₹24 Cr |
| Interest Received | ₹73 Cr | ₹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 | ₹20 Cr | ₹14 Cr | ₹9.11 Cr | ₹9.44 Cr |
| Provision Written Back | - | - | ₹0.75 Cr | - |
| Foreign Exchange Gains | - | - | - | - |
| Others | ₹4.59 Cr | ₹9.99 Cr | ₹0.81 Cr | ₹2.81 Cr |
| Operating Profit | ₹121 Cr | ₹134 Cr | ₹45 Cr | ₹56 Cr |
| Interest | ₹65 Cr | ₹62 Cr | ₹43 Cr | ₹19 Cr |
| InterestonDebenture / Bonds | - | - | - | - |
| Interest on Term Loan | ₹177 Cr | ₹146 Cr | ₹85 Cr | ₹45 Cr |
| Intereston Fixed deposits | - | - | - | - |
| Bank Charges etc | ₹0.92 Cr | ₹2.24 Cr | ₹0.41 Cr | ₹1.30 Cr |
| Other Interest | ₹-113 Cr | ₹-87 Cr | ₹-42 Cr | ₹-28 Cr |
| PBDT | ₹56 Cr | ₹72 Cr | ₹2.11 Cr | ₹37 Cr |
| Depreciation | ₹32 Cr | ₹34 Cr | ₹25 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹23 Cr | ₹38 Cr | ₹-23 Cr | ₹22 Cr |
| Exceptional Income / Expenses | - | - | ₹-44 Cr | - |
| Profit Before Tax | ₹23 Cr | ₹38 Cr | ₹-68 Cr | ₹22 Cr |
| Provision for Tax | ₹7.56 Cr | ₹11 Cr | ₹-13 Cr | ₹3.62 Cr |
| Current Income Tax | ₹40 Cr | ₹21 Cr | ₹3.24 Cr | ₹21 Cr |
| Deferred Tax | ₹-35 Cr | ₹-11 Cr | ₹-17 Cr | ₹-17 Cr |
| Other taxes | ₹3.12 Cr | ₹1.51 Cr | ₹1.55 Cr | ₹0.04 Cr |
| Profit After Tax | ₹16 Cr | ₹26 Cr | ₹-55 Cr | ₹18 Cr |
| Extra items | - | - | - | - |
| Minority Interest | ₹-3.18 Cr | ₹14 Cr | ₹13 Cr | ₹0.55 Cr |
| Share of Associate | - | - | - | - |
| Other Consolidated Items | - | - | - | - |
| Consolidated Net Profit | ₹13 Cr | ₹41 Cr | ₹-42 Cr | ₹19 Cr |
| Adjustments to PAT | - | - | - | - |
| Profit Balance B/F | ₹676 Cr | ₹390 Cr | ₹432 Cr | ₹-45 Cr |
| Appropriations | ₹689 Cr | ₹431 Cr | ₹390 Cr | ₹-26 Cr |
| General Reserve | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - |
| Corporate dividend tax | - | - | - | - |
| Other Appropriation | ₹689 Cr | ₹431 Cr | ₹390 Cr | ₹-26 Cr |
| Equity Dividend % | - | - | - | - |
| Earnings Per Share | ₹0.77 | ₹2.53 | ₹-2.87 | - |
| Adjusted EPS | ₹0.77 | ₹2.53 | ₹-2.87 | - |
Compare Income Statement of peers of MAX ESTATES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAX ESTATES | ₹6,419.8 Cr | -1% | -6.7% | -25.9% | Stock Analytics | |
| DLF | ₹163,098.0 Cr | 1.3% | 0.2% | -21% | Stock Analytics | |
| LODHA DEVELOPERS | ₹124,312.0 Cr | 3.7% | 23.8% | -3% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹69,623.2 Cr | -1.7% | -3.5% | -6.2% | Stock Analytics | |
| THE PHOENIX MILLS | ₹67,682.5 Cr | -7.1% | -5.9% | 30.3% | Stock Analytics | |
| OBEROI REALTY | ₹66,428.3 Cr | -0.2% | -2.1% | 3.8% | Stock Analytics | |
MAX ESTATES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAX ESTATES | -1% |
-6.7% |
-25.9% |
| SENSEX | 2.7% |
1.5% |
-5.6% |
You may also like the below Video Courses