Max India Ltd

Max India Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Max India Ltd

₹ 236 -2.50%
21 Nov 4:00 p.m.
maxindia.com BSE: 543223 NSE: MAXIND
About

Max India is the holding company of Max Group’s Senior Care business Antara, an integrated service provider for all senior care needs. [1]

Key Points

Scheme of Arrangement
Max India Limited (MIL) was formed in June 2020 after Max India – the erstwhile arm of the Max Group – merged its healthcare assets into Max Healthcare and demerged its senior care and other allied businesses in June 2020 into a new wholly owned subsidiary called Advaita Allied Health Services Ltd which was later renamed as Max India Ltd [1]

Website BSE NSE
  • Market Cap ₹ 1,019 Cr.
  • Current Price ₹ 236
  • High / Low ₹ 338 / 134
  • Stock P/E
  • Book Value ₹ 200
  • Dividend Yield 0.00 %
  • ROCE 0.27 %
  • ROE 0.15 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 1.17 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 0.61% over last 3 years.
  • Earnings include an other income of Rs.1.56 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Finance Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
8.20 8.07 8.56 8.07 8.20 7.86 8.41 8.25 7.68 7.58 7.72 5.83 5.41
4.91 5.48 6.14 5.54 5.89 5.64 6.68 6.70 5.83 6.71 7.99 5.54 5.20
Operating Profit 3.29 2.59 2.42 2.53 2.31 2.22 1.73 1.55 1.85 0.87 -0.27 0.29 0.21
OPM % 40.12% 32.09% 28.27% 31.35% 28.17% 28.24% 20.57% 18.79% 24.09% 11.48% -3.50% 4.97% 3.88%
0.13 0.12 0.78 0.10 0.11 4.60 0.19 0.79 0.05 7.45 -7.38 1.40 0.09
Interest 0.04 0.04 0.04 0.05 0.04 0.07 0.08 0.07 0.05 0.26 0.21 0.20 0.20
Depreciation 0.56 0.55 0.51 0.54 0.53 0.58 0.59 0.61 0.60 0.75 0.72 0.78 0.82
Profit before tax 2.82 2.12 2.65 2.04 1.85 6.17 1.25 1.66 1.25 7.31 -8.58 0.71 -0.72
Tax % -6.03% 33.96% 28.30% 25.00% 19.46% -34.04% 30.40% 21.08% 36.00% -0.68% -3.96% -30.99% 2.78%
2.99 1.40 1.90 1.53 1.49 8.27 0.87 1.31 0.80 7.36 -8.24 0.93 -0.74
EPS in Rs 0.56 0.26 0.35 0.28 0.35 1.92 0.20 0.30 0.19 1.70 -1.91 0.22 -0.17
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
73.61 33.66 32.61 32.75 31.29 26.54
78.32 25.95 23.91 23.74 27.22 25.44
Operating Profit -4.71 7.71 8.70 9.01 4.07 1.10
OPM % -6.40% 22.91% 26.68% 27.51% 13.01% 4.14%
-112.32 -7.49 1.25 4.79 0.85 1.56
Interest 0.05 0.16 0.16 0.24 0.59 0.87
Depreciation 3.08 2.68 2.17 2.24 2.68 3.07
Profit before tax -120.16 -2.62 7.62 11.32 1.65 -1.28
Tax % 2.57% -430.15% 17.45% -7.51% 24.85%
-123.26 8.65 6.29 12.16 1.24 -0.69
EPS in Rs -24,652.00 1.61 1.17 2.83 0.29 -0.16
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -2%
TTM: -18%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: -58%
TTM: -109%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 47%
1 Year: 66%
Return on Equity
10 Years: %
5 Years: %
3 Years: 1%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 53.79 53.79 53.79 43.03 43.17 43.17
Reserves 865.38 874.23 881.81 814.78 820.82 822.04
0.73 0.65 0.15 0.79 5.50 5.21
11.89 10.15 11.60 9.74 11.63 9.82
Total Liabilities 931.79 938.82 947.35 868.34 881.12 880.24
93.81 97.82 99.19 99.23 102.96 103.26
CWIP 0.00 0.00 0.00 0.00 0.00 0.00
Investments 735.03 675.06 577.09 523.49 622.93 655.95
102.95 165.94 271.07 245.62 155.23 121.03
Total Assets 931.79 938.82 947.35 868.34 881.12 880.24

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
3.01 18.84 -7.96 -17.38 -17.02
-4.13 -18.17 7.84 109.16 16.72
1.53 -0.17 -0.45 -91.81 0.17
Net Cash Flow 0.41 0.50 -0.56 -0.03 -0.12

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 23.35 38.39 4.03 6.80 1.98
Inventory Days
Days Payable
Cash Conversion Cycle 23.35 38.39 4.03 6.80 1.98
Working Capital Days 318.39 1,292.68 2,832.70 2,568.93 864.26
ROCE % 1.14% 0.83% 0.78% 0.27%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
40.89% 40.89% 40.89% 51.11% 51.11% 51.11% 51.11% 50.94% 50.94% 50.94% 50.94% 50.94%
6.21% 5.83% 5.76% 7.55% 11.38% 11.26% 10.71% 10.59% 10.32% 9.54% 9.01% 7.41%
3.07% 3.07% 3.07% 0.00% 0.00% 0.00% 0.00% 0.69% 0.69% 0.81% 0.81% 0.81%
49.83% 50.21% 50.28% 41.35% 37.51% 37.63% 38.18% 37.77% 38.04% 38.70% 39.23% 40.83%
No. of Shareholders 31,83530,00629,16331,34737,25938,69736,35636,56335,88840,36738,87639,886

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls