Marathon Nextgen Realty Ltd

Marathon Nextgen Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Marathon Nextgen Realty Ltd

₹ 587 0.93%
10 Jun 12:56 p.m.
marathonrealty.com BSE: 503101 NSE: MARATHON
About

Marathon Nextgen Realty Ltd was incorporated in 1978. It is primarily engaged in the business of construction, development and sale of commercial and residential real estate projects. The co. is entering into new areas like SEZs, townships, infrastructure development, entertainment and leisure, education, hospitality and the capital markets. [1] [2]

Key Points

Real estate portfolio[1]
The company's portfolio includes commercial, luxury residential, townships, affordable housing and retail.

Website BSE NSE
  • Market Cap ₹ 3,007 Cr.
  • Current Price ₹ 587
  • High / Low ₹ 737 / 352
  • Stock P/E 16.1
  • Book Value ₹ 232
  • Dividend Yield 0.17 %
  • ROCE 15.1 %
  • ROE 17.1 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 50.6% CAGR over last 5 years

Cons

  • Promoters have pledged 91.5% of their holding.
  • Earnings include an other income of Rs.96.3 Cr.
  • Debtor days have increased from 43.6 to 60.0 days.

* 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

Consumer Discretionary Realty Realty Residential, Commercial Projects

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
165 98 170 278 170 210 129 210 155 162 146 123 149
121 62 134 152 129 149 81 134 108 109 104 87 107
Operating Profit 44 36 36 126 41 61 48 76 47 53 42 36 41
OPM % 27% 37% 21% 45% 24% 29% 37% 36% 30% 33% 29% 30% 28%
10 10 12 12 9 10 10 10 11 11 20 26 39
Interest 26 30 31 34 27 25 23 29 14 19 13 9 18
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 27 15 16 103 22 45 35 57 44 44 49 53 62
Tax % 28% 29% 28% 27% 30% 25% 22% 27% 28% 26% 19% 21% 22%
23 12 16 80 16 43 34 51 40 38 49 49 54
EPS in Rs 5.07 2.46 3.17 17.00 3.50 9.11 7.29 9.80 7.78 7.22 9.46 9.35 10.41
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
197 193 69 82 241 206 306 717 705 580
137 136 26 30 177 142 232 471 472 407
Operating Profit 60 57 43 52 64 64 74 246 233 173
OPM % 31% 29% 62% 63% 27% 31% 24% 34% 33% 30%
45 50 1 1 8 18 38 36 41 96
Interest 0 0 5 21 41 44 75 123 91 59
Depreciation 0 0 1 2 6 5 3 3 3 3
Profit before tax 105 106 39 30 26 32 35 156 180 208
Tax % 21% 21% 27% 20% 21% 28% 33% 28% 26% 22%
83 84 39 32 25 16 39 124 169 191
EPS in Rs 14.65 14.79 8.42 6.84 5.23 3.30 8.37 26.12 32.53 36.43
Dividend Payout % 3% 3% 12% 7% 0% 0% 6% 4% 3% 3%
Compounded Sales Growth
10 Years: %
5 Years: 19%
3 Years: 24%
TTM: -18%
Compounded Profit Growth
10 Years: %
5 Years: 51%
3 Years: 69%
TTM: 12%
Stock Price CAGR
10 Years: 26%
5 Years: 62%
3 Years: 50%
1 Year: 27%
Return on Equity
10 Years: %
5 Years: 14%
3 Years: 18%
Last Year: 17%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 28 28 23 23 23 23 23 23 26 26
Reserves 567 648 527 584 570 586 626 762 970 1,161
0 11 208 429 567 739 1,087 869 761 560
8 8 128 461 456 351 402 499 482 350
Total Liabilities 604 696 885 1,497 1,617 1,699 2,139 2,153 2,238 2,097
0 0 105 221 294 287 286 283 286 237
CWIP 0 0 0 0 0 0 0 0 0 0
Investments 0 0 14 22 26 13 271 49 81 110
603 695 767 1,255 1,297 1,399 1,582 1,821 1,871 1,750
Total Assets 604 696 885 1,497 1,617 1,699 2,139 2,153 2,238 2,097

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-52 -56 169 101 18 -109 76 315 22 -25
64 45 -198 -312 -71 -3 -375 27 112 298
-14 8 40 203 60 144 274 -326 -155 -265
Net Cash Flow -2 -3 11 -8 7 32 -26 15 -21 8

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 128 497 0 24 33 89 45 22 49 60
Inventory Days 383 65 12,215 14,683 5,749 671
Days Payable 4 5 3,492 1,510 460 56
Cash Conversion Cycle 507 556 0 24 8,756 13,262 45 22 5,338 675
Working Capital Days 385 558 557 1,347 304 952 675 259 338 425
ROCE % 17% 6% 6% 6% 6% 7% 17% 16% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.65% 74.65% 74.44% 74.44% 74.40% 73.45% 73.68% 73.68% 73.63% 73.63% 73.63% 73.63%
0.03% 0.07% 0.01% 0.15% 0.24% 2.34% 1.56% 0.56% 0.41% 3.15% 2.34% 2.28%
0.12% 0.08% 0.01% 0.03% 0.01% 0.01% 0.07% 0.01% 0.80% 1.61% 2.47% 2.43%
0.00% 2.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
25.20% 23.06% 25.53% 25.38% 25.35% 24.20% 24.68% 25.75% 25.18% 21.62% 21.57% 21.67%
No. of Shareholders 9,1518,7707,9237,5827,38210,20110,33010,9109,78710,63510,76210,706

* 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

Credit ratings

Concalls