Max Estates LtdResidential- Commercial ProjectsINE03EI01018Consolidated₹515.00+16.65 (+3.34%)
Valuation
Market Cap₹8.40K Cr
TTM PE951.39x
Forward PE713.54x
PEG-35.20
Book Value₹148.01
P/B3.47x
TTM EPS₹0.54
Fwd EPS₹0.72
TTM Revenue₹203.88 Cr
TTM PAT₹8.98 Cr
TTM EBITDA₹13.08 Cr
TTM EBIT₹-19.25 Cr
Last Qtr PAT₹4.68 Cr
Last Qtr EBITDA₹5.24 Cr
Last Qtr EBIT₹-2.97 Cr
Profitability
ROE0.37%
ROCE1.62%
TTM NPM4.40%
TTM EBITDA %6.42%
Curr OPM5.90%
Last OPM10.43%
Curr NPM—
Last NPM—
Curr EPS₹0.29
Last EPS₹0.51
Balance sheet
Equity₹163.45 Cr
Reserve₹2.26K Cr
Total Debt₹2,411.87 Cr
D/E1.00x
Interest %351.07%
Curr Interest₹16.43 Cr
Price / range
Close₹513.75
vs 52W High—
vs 52W Low—
MA50—
MA200—
Returns
1D+2.73%
1W-0.22%
1M-9.17%
3M+30.91%
6M+26.94%
1Y+7.63%
2Y-11.17%
3Y—
5Y—
Diwali+12.09%
Sector peers — Residential- Commercial Projects
CompanyCloseMkt CapTTM P/EROE
DLF720.00₹1.78L Cr39.0510.02%
RUNWALENTR212.18₹1.40L Cr198.30—
LODHA1122.00₹1.12L Cr25.7617.21%
PHOENIXLTD2079.50₹74.36K Cr57.1318.39%
PRESTIGE1580.00₹68.06K Cr59.747.78%
OBEROIRLTY1710.90₹62.21K Cr23.6413.78%
GODREJPROP1739.00₹52.38K Cr38.826.89%
ANANTRAJ460.40₹16.57K Cr27.349.88%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Standalone

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue17.09+21.3%18.8414.2113.4514.0955.47
Other Income29.2627.4027.3528.9326.96126.79
Total Income46.35+12.9%46.2541.5642.3841.05182.27
Interest2.882.921.861.281.365.91
Expenditure-27.38-24.3%-27.63-24.86-20.63-22.03-85.87
PBDT000000
EBITDA-5.65-13.7%-4.05-6.94-4.28-4.97-17.60
Depreciation-1.76-1.82-1.85-1.62-1.61-6.89
EBIT-7.41-12.6%-5.87-8.79-5.90-6.58-24.49
PBT18.96-0.3%18.6116.7021.7519.0296.39
Tax-5.38-6.48-8.74-6.88-7.50-32.80
Equity163.58163.49163.45162.230163.45
OPM40.9140.2440.1851.32134.9952.89
Net Profit13.58+17.9%12.137.9614.8711.5263.60
NPM29.3026.2319.1535.0981.7334.89
EPS0.83+15.3%0.740.470.920.723.93

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 3 years
MetricFY 25-26FY 24-25FY 23-24
Revenue55.47+35.0%41.10+39.9%29.37
Other Income126.79365.9547
Total Income182.27-55.2%407.05+433.0%76.37
Expenditure-85.87-26.2%-68.04-15.9%-58.73
Interest-5.91-8.85-14.11
PBDT000
EBITDA-17.60-58.1%-11.13-11.4%-9.99
Depreciation-6.89-6.96-5.26
EBIT-24.49-35.4%-18.09-18.6%-15.25
PBT96.39-71.6%339.01+1821.8%17.64
Tax-32.80-58.115.68
Equity163.451610
OPM (%)52.8983.2823.00
Net Profit63.60-77.4%280.90+1104.5%23.32
NPM (%)34.8969.0131.00
EPS (Rs)3.93-78.3%18.10+1038.4%1.59
CEPS3.9218.061.59

Consolidated

16 lines · 6 periods
MetricSep-26Jun-26Mar-26Dec-25Sep-25FY25-26
Revenue52.77+8.2%51.9149.4349.7748.77199.45
Other Income26.5628.1721.1521.6825.8697.35
Total Income79.33+6.3%80.0870.5971.4574.64296.80
Interest16.4316.7316.1915.6316.2865.41
Expenditure-72.17-14.5%-68.69-76.76-70.49-63.01-273.55
PBDT000000
EBITDA5.24-48.1%8.12-3.212.9310.0923.72
Depreciation-8.21-8.17-7.93-8.02-8.05-32.41
EBIT-2.97-245.6%-0.05-11.14-5.092.04-8.69
PBT7.15-38.5%11.39-6.170.9611.6323.25
Tax-2.47-3.032.09-0.93-3.82-7.56
Equity163.58163.49163.45162.230163.45
OPM9.0114.22-8.741.3415.587.83
Net Profit4.68-40.1%8.35-4.080.037.8115.69
NPM5.9010.43-5.780.0410.475.29
EPS0.29-40.8%0.51-0.2600.490.97

Yearly results

Last 6 financial years · YoY % vs previous FY

Yearly

17 lines · 3 years
MetricFY 25-26FY 24-25FY 23-24
Revenue199.45+24.3%160.49+72.7%92.94
Other Income97.3589.1927.33
Total Income296.80+18.9%249.67+107.6%120.27
Expenditure-273.55-29.0%-212.05-47.7%-143.56
Interest-65.41-61.87-42.99
PBDT000
EBITDA23.72-46.6%44.41+149.9%17.77
Depreciation-32.41-34.10-25.40
EBIT-8.69-184.3%10.31+235.1%-7.63
PBT23.25-38.2%37.62+155.5%-67.74
Tax-7.56-11.1912.62
Equity163.451610
OPM (%)7.8315.07-56.32
Net Profit15.69-40.6%26.43+147.9%-55.12
NPM (%)5.2910.59-45.83
EPS (Rs)0.97-42.9%1.70+145.3%-3.75
CEPS0.971.70-3.75

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

0

No dividend history.

Bonus

0

No bonus history.

Split

0

No split history.

Loading company dashboard...
Fetching ratios, charts, and peers