Max Estates Limited
Max Estates Limited develops and constructs residential and commercial properties. The company also offers investment, facility management, managed office, and shared services. In addition, it engages in the real estate development, letting, and sub-letting; leasing, selling, and distribution of residential or commercial complex, houses, buildings, etc. The company was incorporated in 2016 and is based in Noida, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 21.4%
Concerns1
- Low return on equity of 1.8%
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 7 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ41.00 Cr | β | βΉ281.00 Cr | β | β | 11.9% | 41.4% | 1121.7% |
| Mar 2024 | βΉ29.00 Cr | β | βΉ23.00 Cr | β | β | 1.8% | -40.8% | -30.3% |
| Mar 2023 | βΉ49.00 Cr | β | βΉ33.00 Cr | β | β | 2.7% | 25.6% | 560.0% |
| Mar 2022 | βΉ39.00 Cr | β | βΉ5.00 Cr | β | β | 0.8% | 105.3% | -141.7% |
| Mar 2021 | βΉ19.00 Cr | β | βΉ-12.00 | β | β | -2.0% | 72.7% | 0.0% |
| Mar 2020 | βΉ11.00 Cr | β | βΉ-12.00 | β | β | -2.9% | -70.3% | -36.8% |
| Mar 2019 | βΉ37.00 Cr | β | βΉ-19.00 | β | β | -4.8% | β | β |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 47 |
| Total Expenses | 63 |
| EBIT / Operating Profit | -16 |
| OPM % | -35% |
| Other Income | 131 |
| Finance Costs | 5 |
| Depreciation & Amortisation | 7 |
| Profit Before Tax | 103 |
| Tax % | - |
| Net Profit / PAT | 73 |
| EPS (βΉ) | 4.52 |
| Dividend Payout % | - |
Peer Comparison
Construction & Real Estate sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Max Estates Limitedthis co. | βΉ6.86 K Cr | βΉ41.00 Cr | 94.30 | 2.84 | 189.39 | 41.4% |
| DLF LIMITED | βΉ1.62 L Cr | βΉ4.48 K Cr | 71.80 | 5.57 | 85.69 | 38.2% |
| Lodha Developers Limited | βΉ1.07 L Cr | βΉ13.31 K Cr | 47.00 | 5.32 | 45.12 | 40.7% |
| The Phoenix Mills Ltd. | βΉ67.72 K Cr | βΉ486.00 Cr | 238.00 | 12.55 | 162.71 | 4.3% |
| Prestige Estates Projects Limited | βΉ65.45 K Cr | βΉ2.87 K Cr | 639.00 | 5.54 | 62.98 | 8.4% |
| OBEROI REALTY LIMITED | βΉ60.20 K Cr | βΉ4.37 K Cr | 34.00 | 3.96 | 28.02 | 32.4% |
| Godrej Properties Limited | βΉ56.59 K Cr | βΉ1.95 K Cr | 148.00 | 3.23 | 55.48 | 46.5% |
| Industry Average | β | βΉ1.57 K Cr | 107.92 | 4.84 | 64.14 | 54.8% |