MAX INDIA LIMITED Financials Max India Limited Bombay S.E.
Equities
MAXIND
INE0CG601016
Healthcare Facilities & Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 265.3 INR | +2.49% |
|
+17.91% | +63.06% |
| Mar. 13 | Max India's Antara Ties Up with Indian Institute of Technology for Senior Offerings; Shares Slide 5% | MT |
| Mar. 10 | Max Reportedly Taps PE Funds to Sell Up to 10% Stake in Antara | CI |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 3,450 | 3,964 | 3,505 |
| Enterprise Value (EV) 1 | 437.6 | 587.4 | 109.5 |
| P/E ratio | -6.49 x | -22 x | -37.3 x |
| Yield | - | - | - |
| Capitalization / Revenue | 2.8 x | 1.69 x | 1.65 x |
| EV / Revenue | 0.35 x | 0.25 x | 0.05 x |
| EV / EBITDA | -1.44 x | 26.4 x | 1.3 x |
| EV / FCF | 0.68 x | 0.64 x | 0.13 x |
| FCF Yield | 148% | 157% | 796% |
| Price to Book | 0.53 x | 0.62 x | 0.65 x |
| Nbr of stocks (in thousands) | 53,786 | 53,786 | 43,029 |
| Reference price 2 | 64.15 | 73.70 | 81.45 |
| Announcement Date | 9/1/21 | 7/30/22 | 7/28/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,965 | 1,567 | 1,831 | 1,234 | 2,350 | 2,126 |
| EBITDA 1 | 854.7 | -331.7 | -35.34 | -304.5 | 22.21 | 84.34 |
| EBIT 1 | 119.9 | -380.3 | -93.45 | -364.2 | -35.71 | 42.72 |
| Operating Margin | 0.75% | -24.28% | -5.1% | -29.52% | -1.52% | 2.01% |
| Earnings before Tax (EBT) 1 | -482.8 | -486.8 | -749.1 | -637.8 | -199.3 | -30.09 |
| Net income 1 | -712.9 | -862.7 | 2,546 | -531.2 | -180.4 | -103.8 |
| Net margin | -4.47% | -55.07% | 139.03% | -43.05% | -7.68% | -4.88% |
| EPS 2 | -2.660 | -3.210 | 47.34 | -9.880 | -3.353 | -2.183 |
| Free Cash Flow 1 | -1,535 | -7,415 | 17.28 | 647.2 | 919.6 | 871.2 |
| FCF margin | -9.61% | -473.35% | 0.94% | 52.45% | 39.13% | 40.97% |
| FCF Conversion (EBITDA) | - | - | - | - | 4,140.81% | 1,032.91% |
| FCF Conversion (Net income) | - | - | 0.68% | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/28/18 | 6/1/19 | 9/1/21 | 9/1/21 | 7/30/22 | 7/28/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2,892 | 1,488 | - | - | - | - |
| Net Cash position 1 | - | - | 2,520 | 3,013 | 3,377 | 3,395 |
| Leverage (Debt/EBITDA) | 3.383 x | -4.485 x | - | - | - | - |
| Free Cash Flow 1 | -1,535 | -7,415 | 17.3 | 647 | 920 | 871 |
| ROE (net income / shareholders' equity) | -4.59% | -3.79% | -7.98% | -7.82% | -2.8% | -1.75% |
| ROA (Net income/ Total Assets) | 0.25% | -1.01% | -0.35% | -2.25% | -0.24% | 0.33% |
| Assets 1 | -289,698 | 85,016 | -732,303 | 23,585 | 74,839 | -31,340 |
| Book Value Per Share 2 | 47.70 | 43.60 | 131.0 | 121.0 | 118.0 | 126.0 |
| Cash Flow per Share 2 | 1.800 | 0.3100 | 2.270 | 4.480 | 5.380 | 20.60 |
| Capex 1 | 1,806 | - | 1,635 | 118 | 30.2 | 36.6 |
| Capex / Sales | 11.31% | - | 89.3% | 9.52% | 1.29% | 1.72% |
| Announcement Date | 9/28/18 | 6/1/19 | 9/1/21 | 9/1/21 | 7/30/22 | 7/28/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.25% | 85.35B | |
| +14.46% | 81.95B | |
| +9.37% | 28.99B | |
| -11.40% | 16.98B | |
| -0.36% | 16.85B | |
| +0.22% | 15.35B | |
| +4.32% | 12.42B | |
| -2.34% | 11.88B | |
| +32.69% | 12.19B |
- Stock Market
- Equities
- MAXIND Stock
- MAXIND Stock
- Financials Max India Limited
