equitymaster.comFalseFalseMAX FINANCIAL SERVICES |
|
Price History |
Price | Rs | 947.7 | | % ch | % | -0.8 |
Mkt Cap | Rs m | 327,065 | | No. of
shares | m | 345.11 |
Vol | '000 | 1.0 | | % ch week | % | -4.4 |
P/E | X | 66.1 | | % ch 1-mth | % | -0.1 |
P/CF | X | 51.9 | | % ch 12-mth | % | 46.6 |
EPS (TTM) | Rs | 14.3 | | 52 week H/L | Rs | 1,069.2/599.3 |
(As on Mar 19, 2024 09:27:00 AM) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 534 | 611 | 978 | 1,148 | 885 |
Low | Rs | 344 | 280 | 329 | 700 | 604 |
Sales per share (Unadj.) | Rs | 723.4 | 675.7 | 905.4 | 902.8 | 913.4 |
Earnings per share (Unadj.) | Rs | 15.5 | 10.1 | 16.2 | 9.2 | 13.2 |
Diluted earnings per share | Rs | 12.1 | 7.9 | 16.2 | 9.2 | 13.1 |
Cash flow per share (Unadj.) | Rs | 18.3 | 16.1 | 20.9 | 14.4 | 18.3 |
Dividends per share (Unadj.) | Rs | 0 | 0 | 0 | 0 | 0 |
Adj. dividends per share | Rs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Avg Dividend yield | % | 0 | 0 | 0 | 0 | 0 |
Book value per share (Unadj.) | Rs | 76.3 | 79.5 | 96.8 | 114.0 | 102.3 |
Adj. book value per share | Rs | 59.6 | 62.1 | 96.8 | 114.0 | 101.8 |
Shares outstanding (eoy) | m | 269.39 | 269.51 | 345.09 | 345.11 | 343.61 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 0.6 | 0.7 | 0.7 | 1.0 | 0.8 |
Avg P/E ratio | x | 28.4 | 44.0 | 40.3 | 100.2 | 56.6 |
P/CF ratio (eoy) | x | 24.0 | 27.7 | 31.2 | 64.0 | 40.6 |
Price / Book Value ratio | x | 5.7 | 5.6 | 6.7 | 8.1 | 7.3 |
Dividend payout | % | 0 | 0 | 0 | 0 | 0 |
Avg Mkt Cap | Rs m | 118,200 | 120,040 | 225,430 | 318,886 | 255,835 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 9,545 | 12,769 | 16,845 | 16,938 | 20,716 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 194,864 | 182,095 | 312,460 | 311,565 | 313,840 |
Other income | Rs m | 269 | 323 | 2,220 | 336 | 479 |
Total revenues | Rs m | 195,133 | 182,418 | 314,680 | 311,901 | 314,319 |
Gross profit | Rs m | 5,696 | 6,102 | 5,735 | 6,022 | 7,144 |
Depreciation | Rs m | 762 | 1,612 | 1,617 | 1,802 | 1,778 |
Interest | Rs m | 395 | 388 | 410 | 670 | 572 |
Profit before tax | Rs m | 4,808 | 4,425 | 5,929 | 3,887 | 5,272 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 644 | 1,696 | 331 | 703 | 753 |
Profit after tax | Rs m | 4,165 | 2,729 | 5,598 | 3,184 | 4,519 |
Gross profit margin | % | 2.9 | 3.4 | 1.8 | 1.9 | 2.3 |
Effective tax rate | % | 13.4 | 38.3 | 5.6 | 18.1 | 14.3 |
Net profit margin | % | 2.1 | 1.5 | 1.8 | 1.0 | 1.4 |
BALANCE SHEET DATA |
Current assets | Rs m | 650,872 | 709,111 | 955,225 | 1,150,942 | 1,287,893 |
Current liabilities | Rs m | 639,863 | 712,775 | 941,322 | 1,124,850 | 1,270,387 |
Net working cap to sales | % | 5.6 | -2.0 | 4.4 | 8.4 | 5.6 |
Current ratio | x | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
Inventory Days | Days | 1,214 | 1,424 | 1,089 | 1,296 | 1,448 |
Debtors Days | Days | 119 | 165 | 71 | 79 | 79 |
Net fixed assets | Rs m | 22,972 | 36,052 | 25,343 | 26,531 | 30,306 |
Share capital | Rs m | 539 | 539 | 690 | 690 | 687 |
"Free" reserves | Rs m | 20,026 | 20,884 | 32,731 | 38,656 | 34,459 |
Net worth | Rs m | 20,565 | 21,423 | 33,422 | 39,346 | 35,146 |
Long term debt | Rs m | 0 | 0 | 0 | 5,206 | 5,207 |
Total assets | Rs m | 673,844 | 745,163 | 980,568 | 1,177,473 | 1,318,199 |
Interest coverage | x | 13.2 | 12.4 | 15.5 | 6.8 | 10.2 |
Debt to equity ratio | x | 0 | 0 | 0 | 0.1 | 0.1 |
Sales to assets ratio | x | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 |
Return on assets | % | 0.7 | 0.4 | 0.6 | 0.3 | 0.4 |
Return on equity | % | 20.3 | 12.7 | 16.7 | 8.1 | 12.9 |
Return on capital | % | 25.3 | 22.5 | 19.0 | 10.2 | 14.5 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 0 | 0 | 0 | 0 | 0 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx inflow | Rs m | 0 | 0 | 0 | 0 | 0 |
Fx outflow | Rs m | 45 | 44 | 0 | 54 | 64 |
Net fx | Rs m | -45 | -44 | 0 | -54 | -64 |
CASH FLOW |
From Operations | Rs m | 55,589 | 54,517 | 68,922 | 84,959 | 99,223 |
From Investments | Rs m | -55,221 | -49,907 | -68,515 | -88,354 | -92,276 |
From Financial Activity | Rs m | -1,736 | -3,826 | -921 | 3,880 | -2,328 |
Net Cashflow | Rs m | -1,368 | 784 | -514 | 485 | 4,619 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 6.5% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 87.8% |
FIIs: | 50.9% |
ADR/GDR: | 0.0% |
Free float: | 93.5% |
Shareholders: | 59,682 |
Pledged promoter(s) holding: | 59.6% |
|
Company Information |
REGD OFF: | Bhai Mohan Singh Nagar, Railmajra, Tehsil Balachaur, Nawanshahar - 144533 |
E-MAIL: | investorhelpline@maxindia.com |
WEB: | www.maxfinancialservices.com |
TELEPHONE: | 01881-462000 / 462001 |
FAX: | 01881-273607 |
SECTOR: | FINANCE - OTHERS |
GROUP: | Max |
TR AGENT: | MAS Services Ltd, T-34 2nd Floor, Okhla Industrial Area, Phase - II |
AUDITOR: | S. R. Batliboi & Co. |
CHM: | Analjit Singh |
COMP SEC: | Piyush Soni |
YEAR OF INC: | 1988 |
BSE CODE: | 500271 |
FV (Rs): | 2 |
DIV YIELD (%): | - |