Max Estates Limited

Max Estates Limited

495.15
INR
+1.30
(+0.26%)
1.01EPS
425.16P/E
70.06BMarket Cap
Nov 04Next Earn
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
2026 Y
TTM
Revenue per Share
0.75
1.27
4.71
7.3
6.32
10.34
12.32
12.58
Basic EPS, GAAP
-0.85
-0.83
0.34
1.29
-2.87
2.63
0.77
1.01
Free Cash Flow per Basic Share
-1.66
0.38
-5.99
-66.54
-3.39
-29.14
-43.03
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
27.8
40.74
41.39
82.34
79.58
141.52
148.06
- -
Tangible Book Value per Share
27.79
40.74
41.39
82.11
79.36
141.34
147.9
- -
Basic Weighted Avg Shares
147
147
147
147
147
155
162
161
Sales/Revenue/Turnover
111
187
693
1,073
929
1,605
1,995
2,026
Operating Margin (%)
-62.22
-59.97
29.27
15.62
-7.4
6.42
-4.18
-5.32
Depreciation Expense
2
7
107
149
254
341
324
325
Net Income, GAAP
-125
-122
50
190
-422
408
125
162
Effective Tax Rate (%)
- -
- -
41.76
16.37
- -
29.74
32.51
29.46
Profit Margin (%)
-112.88
-64.94
7.21
17.71
-45.36
25.43
6.27
8.01
Working Capital
-1,071
593
411
4,392
3,514
21,110
37,473
- -
LT Debt
146
381
2,834
7,857
9,041
15,040
23,348
- -
Total Equity
4,089
5,993
6,431
12,539
14,505
26,609
31,612
- -
Return on Invested Capital (%)
- -
- -
1.45
1.5
- -
0.21
-0.12
- -
Return on Capital (%)
- -
- -
1.74
2.22
- -
2.87
1.07
- -
Return on Common Equity (%)
- -
-2.41
0.83
2.09
-3.54
2.37
0.53
- -

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
770
- -
LT Borrowings
- -
23,065
- -
LT Finance Leases
- -
283
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
162
163
163
Market Capitalization
73,021
50,464
70,059

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
85,277
- -
Cash, Cash Equivalents & STI
- -
10,898
- -
Accounts Receivable, Net
- -
123
- -
Inventories
- -
68,881
- -
Total Current Liabilities
- -
47,804
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
770
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
44.04%
18.8%
Free Cash Flow
- -
24.07%
54.03%
Net Income, GAAP
- -
-89.72%
-69.33%
Sales/Revenue/Turnover
- -
81.71%
24.28%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
405
402
400
398
1,605
2026
515
- -
498
494
1,995
2027
519
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
0.14
0.13
1.04
0.9
2.63
2026
0.74
- -
- -
-0.26
0.77
2027
0.51
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -

Company Description

CEO
Sahil Vachani
Full Time Employees
309
Sector
Finance
Industry
Real estate development
Address
Max Towers L 15 Noida UP India 201301
IPO Date
Oct 30, 2023
Business
Max Estates Limited (MAXESTATES.NS), the real estate development arm of the Max Group, develops and constructs premium residential and commercial properties in India's National Capital Region (NCR), with a focus on wellness-oriented LiveWell and WorkWell experiences that integrate sustainability, empathetic hospitality, and holistic well-being across physical, emotional, social, and environmental dimensions. Established in 2016 and headquartered in Noida, Uttar Pradesh, the company offers commercial leasing and management services through operational assets including Max Towers (Noida; 100% occupied, LEED Platinum and IGBC Health & Wellbeing Gold certified), Max House Phase 1 and 2 (Okhla, Delhi; 100% and 89% occupied respectively, LEED Gold certified), and Max Square (Noida; IGBC Green Platinum certified); residential developments such as the fully sold 222 Rajpur (Dehradun boutique project) and Estate 128 (Noida luxury residences, fully sold with pre-launch bookings exceeding Rs 1,800 crore); facility management, asset services, managed offices, shared services, and investment opportunities; and projects under development like Estate 360 and Max 36A (Gurugram residential), Max Square Two and Max 65 (Noida and Gurugram commercial), alongside the pending Delhi One mixed-use asset. Operations span key NCR micro-markets including Noida, Gurugram, and Delhi, targeting discerning corporate tenants (e.g., IEX, Samsung, Moody's) and affluent homebuyers with green-certified, design-led spaces emphasizing elemental harmony, inclusivity, peace of mind, and curated amenities like forest courtyards, food courts, and wellness events. Recent developments include New York Life Insurance's Rs 388 crore investment in September 2024 for a 49% stake in Max Towers and Max House, following prior commitments totaling over Rs 1,180 crore across commercial ventures; the acquisition of a 7.25-acre Gurugram land parcel in September 2025 via Base Buildwell Private Limited for Rs 534 crore to bolster its luxury residential pipeline and expand gross development value from Rs 14,000 crore to over Rs 17,000 crore; Q1 FY25 lease rental income growth of 103% year-over-year to Rs 25 crore with total leased area reaching approximately 1 million square feet; and a strategic partnership evolution with New York Life as its exclusive real estate collaborator in India. Max Estates maintains a diversified 12 million square foot portfolio (delivered and under-construction), with subsidiaries like Max Square Ltd. and Max Estates 128 Pvt. Ltd. driving project execution amid robust FY24 revenue of Rs 120 crore and ongoing sustainability initiatives targeting GRESB 4-Star ratings, zero landfill waste, and ISO certifications.