Max Financial Services Limited
NSE:MFSL.NS
1197.55 (INR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||
| Cash & Cash Equivalents
| 4,594.4 | 0 | 17,454.4 | 0 | 8,143.8 | 0 | 12,259 | 0 | 4,593.7 | 0 | 7,640.282 | 0 | 3,575 | 0 | 7,155.733 | 4,313.8 | 0 | 7,670.157 | 0 | 2,623.7 | 0 | 6,886.403 |
| Short Term Investments
| 0 | 0 | 476.15 | 0 | 0 | 0 | 569.672 | 0 | 0 | 0 | 18,535.976 | 0 | 11.9 | 0 | 16,096.197 | 0 | 0 | 9,883.845 | 0 | 0 | 0 | 90.402 |
| Cash and Short Term Investments
| 4,594.4 | 0 | 17,454.4 | 0 | 8,143.8 | 0 | 12,259 | 0 | 4,593.7 | 0 | 26,176.258 | 0 | 3,586.9 | 0 | 23,251.93 | 4,313.8 | 0 | 17,554.002 | 0 | 2,623.7 | 0 | 6,886.403 |
| Net Receivables
| 15,457.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6,503.69 |
| Inventory
| 0 | 0 | 0 | 0 | 8,411.5 | 0 | 10,444.587 | 0 | 4,723 | 0 | 50.821 | 0 | 0 | 0 | 47.601 | 0 | 0 | 15.55 | 0 | 0 | 0 | 0 |
| Other Current Assets
| -4,594.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 674,800.7 | 0 | 4,649.522 |
| Total Current Assets
| 15,457.8 | 0 | 9,059.3 | 0 | 8,143.8 | 0 | 9,869.821 | 0 | 4,408.6 | 0 | 5,689.367 | 0 | 2,511.9 | 0 | 23,299.531 | 4,313.8 | 0 | 17,569.552 | 0 | 677,424.4 | 0 | 22,538.113 |
| Non-Current Assets: | ||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 22.9 | 0 | 4,074.2 | 0 | 3,851.3 | 0 | 3,857.2 | 0 | 3,664.7 | 0 | 2,972.082 | 0 | 3,254 | 0 | 3,458.785 | 3,768.7 | 0 | 4,043.765 | 0 | 339.3 | 0 | 1,011.574 |
| Goodwill
| 5,252.5 | 0 | 5,252.5 | 0 | 5,252.5 | 0 | 5,252.5 | 0 | 5,252.5 | 0 | 5,252.544 | 0 | 5,252.5 | 0 | 5,252.544 | 5,252.5 | 0 | 5,252.544 | 0 | 5,252.5 | 0 | 5,252.544 |
| Intangible Assets
| 3.2 | 0 | 3.5 | 0 | 2,803.2 | 0 | 2,367.1 | 0 | 1,694.6 | 0 | 1,737.866 | 0 | 1,602.5 | 0 | 1,403.357 | 1,288.5 | 0 | 1,284.958 | 0 | 0.3 | 0 | 1,214.145 |
| Goodwill and Intangible Assets
| 5,255.7 | 0 | 5,256 | 0 | 8,055.7 | 0 | 7,619.6 | 0 | 6,947.1 | 0 | 6,990.41 | 0 | 6,855 | 0 | 6,655.901 | 6,541 | 0 | 6,537.502 | 0 | 5,252.8 | 0 | 6,466.689 |
| Long Term Investments
| 78,215.3 | 0 | 1,568,353.8 | 0 | 84,250.6 | 0 | 89,200.8 | 0 | 81,601.5 | 0 | 76,767.337 | 0 | 84,603.9 | 0 | 53,245.761 | 43,554.2 | 0 | 39,776.865 | 0 | 0 | 0 | 632,447.641 |
| Tax Assets
| 21 | 0 | 23.4 | 0 | 15.8 | 0 | 38.6 | 0 | 36.1 | 0 | 12.985 | 0 | -83,742.1 | 0 | 88.426 | 0 | 0 | 99.374 | 0 | 0 | 0 | 4,630.989 |
| Other Non-Current Assets
| -83,514.9 | 0 | 40,968.1 | 0 | -96,173.4 | 0 | -95,425.165 | 0 | -86,947 | 0 | -81,447.165 | 0 | -5,485.4 | 0 | -63,448.873 | -53,863.9 | 0 | -50,457.506 | 0 | 30,217.9 | 0 | 5,012.385 |
| Total Non-Current Assets
| 0 | 0 | 1,618,675.5 | 0 | 96,173.4 | 0 | 5,291.035 | 0 | 5,302.4 | 0 | 5,295.649 | 0 | 5,485.4 | 0 | 63,448.873 | 53,863.9 | 0 | 50,457.506 | 0 | 35,810 | 0 | 649,569.278 |
| Total Assets
| 1,827,912.2 | 0 | 1,627,734.8 | 0 | 1,428,367.7 | 0 | 1,318,237.8 | 0 | 1,211,360.4 | 0 | 1,177,485.518 | 0 | 1,109,425.4 | 0 | 981,316.094 | 838,146 | 0 | 745,262.197 | 0 | 713,234.4 | 0 | 672,107.389 |
| Liabilities & Equity: | ||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||
| Account Payables
| 13,219.4 | 0 | 14,865.425 | 0 | 10,972.4 | 0 | 17,094.855 | 0 | 11,720.2 | 0 | 14,146.888 | 0 | 10,281.5 | 0 | 11,692.968 | 8,428.5 | 0 | 10,396.194 | 0 | 325.3 | 0 | 12,868.23 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 539.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.2 | 0 | 0 |
| Tax Payables
| 96 | 0 | 0 | 0 | 92.5 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 103.8 | 0 | 10.941 | 0 | 0 | 1,237.821 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | 14,024.833 | 0 | 0 | 0 | 16,555.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,828.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| -13,315.4 | 0 | -28,890.258 | 0 | -11,064.9 | 0 | -34,189.855 | 0 | -11,720.3 | 0 | -14,146.888 | 0 | -10,385.3 | 0 | -11,179.594 | -8,428.5 | 0 | -1,237.821 | 0 | -356.5 | 0 | -12,868.23 |
| Total Current Liabilities
| -96 | 0 | 14,605.2 | 0 | 10,972.4 | 0 | 17,095 | 0 | 11,720.2 | 0 | 14,146.888 | 0 | 10,281.5 | 0 | 12,353.223 | 8,428.5 | 0 | 10,396.194 | 0 | 24,561.8 | 0 | 13,724.037 |
| Non-Current Liabilities: | ||||||||||||||||||||||
| Long Term Debt
| 5,035 | 0 | 8,438.522 | 0 | 8,085 | 0 | 8,307.296 | 0 | 8,008.5 | 0 | 7,781.137 | 0 | 7,560.4 | 0 | 2,873.589 | 3,030.4 | 0 | 3,255.875 | 0 | 0 | 0 | 41.145 |
| Deferred Revenue Non-Current
| 1,765,197.2 | 0 | -1,575,677.2 | 0 | 0 | 0 | 2,201.382 | 0 | 1,987 | 0 | 6.401 | 0 | 2,328.3 | 0 | 12.589 | 0 | 0 | 11.006 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 199.7 | 0 | 58.8 | 0 | 7.4 | 0 | 0.1 | 0 | 46.9 | 0 | 38.182 | 0 | 31.3 | 0 | 566.973 | 38.9 | 0 | 0 | 0 | 150.5 | 0 | 565.079 |
| Other Non-Current Liabilities
| -1,770,431.9 | -43,695.404 | -8,438.522 | 0 | -8,092.4 | 0 | -8,307.296 | 0 | -8,055.4 | 0 | -7,781.137 | 0 | -7,591.7 | 0 | -3,440.562 | -3,069.3 | 0 | -3,255.875 | 0 | 684,500.4 | 0 | 642,624.197 |
| Total Non-Current Liabilities
| 1,765,183.4 | -43,695.404 | 5,207 | 0 | 8,092.4 | 0 | 5,206.641 | 0 | 5,021.2 | 0 | 5,205.622 | 0 | 4,960 | 0 | 3,453.151 | 3,069.3 | 0 | 3,266.881 | 0 | 660,089.1 | 0 | 630,052.367 |
| Total Liabilities
| 1,765,183.4 | -43,695.404 | 1,584,039.4 | 0 | 1,385,981.4 | 0 | 1,278,552.8 | 0 | 1,166,549.5 | 0 | 1,132,636.355 | 0 | 1,066,885.2 | 0 | 945,265.701 | 807,531.9 | 0 | 717,073.657 | 0 | 684,650.9 | 0 | 643,776.404 |
| Equity: | ||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 686.8 | 0 | 687.3 | 0 | 687.1 | 0 | 687.2 | 0 | 690.2 | 0 | 690.23 | 0 | 690.2 | 0 | 690.181 | 539.1 | 0 | 539.019 | 0 | 538.8 | 0 | 538.772 |
| Retained Earnings
| 0 | 0 | -9,823.436 | 0 | 0 | 0 | -11,588.496 | 0 | 0 | 0 | -10,106.611 | 0 | 0 | 0 | -16,018.582 | 0 | 0 | 14,619.979 | 0 | 0 | 0 | 13,918.925 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 38,659.257 | 37,972 | 37,521.2 | 36,834.1 | 35,182.386 | 2,030.627 | 39,105.3 | 38,415.1 | 39,346.128 | 422.181 | 37,453.9 | 36,763.7 | 33,429.6 | 47,480.704 | 0 | 21,465.2 | -1,505.04 | 21,309.4 | 20,770.6 | 20,590.4 | -503.543 |
| Other Total Stockholders Equity
| 51,002 | 5,036.147 | 45,608.168 | 4,865.1 | 0 | 4,502.58 | 45,588.841 | 5,705.6 | 0 | 5,503.035 | 46,804.521 | 5,086.3 | 0 | 2,620.8 | 48,326.33 | 22,586.7 | 6,723.3 | 6,306.201 | 7,274.1 | 0 | 7,740.6 | 4,187.09 |
| Total Shareholders Equity
| 51,688.8 | 43,695.404 | 38,659.3 | 42,386.3 | 37,521.2 | 39,684.966 | 35,182.4 | 44,810.9 | 39,105.3 | 44,849.163 | 39,346.128 | 42,540.2 | 37,453.9 | 36,050.4 | 33,429.619 | 23,125.8 | 28,188.5 | 21,465.199 | 28,583.5 | 21,309.4 | 28,331 | 20,590.344 |
| Total Equity
| 62,728.8 | 43,695.404 | 43,695.4 | 42,386.3 | 42,386.3 | 39,684.966 | 39,685 | 44,810.9 | 44,810.9 | 44,849.163 | 44,849.163 | 42,540.2 | 42,540.2 | 36,050.4 | 36,050.393 | 30,614.1 | 28,188.5 | 28,188.54 | 28,583.5 | 28,583.5 | 28,331 | 28,330.985 |
| Total Liabilities & Shareholders Equity
| 1,827,912.2 | 0 | 1,627,734.8 | 42,386.3 | 1,428,367.7 | 39,684.966 | 1,318,237.8 | 44,810.9 | 1,211,360.4 | 44,849.163 | 1,177,485.518 | 42,540.2 | 1,109,425.4 | 36,050.4 | 981,316.094 | 838,146 | 28,188.5 | 745,262.197 | 28,583.5 | 713,234.4 | 28,331 | 672,107.389 |