Marathon Nextgen Realty Ltd.
•₹ 352.35-0.63%
2026-08-21
PROS
- Company has delivered good profit growth of 31.6% CAGR over last 5 years
- Company has delivered good sales growth of 24.4% CAGR over last 5 years
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.12x)
- Institutional investors have been accumulating - FII+DII up 16.2pp
- Company generates healthy free cash flow
- Attractively priced for its growth - PEG of 0.2
CONS
- Receivables are growing faster than sales - a possible quality concern
- A large part of profit comes from other income (68.1% of PBT)
- Promoter holding has decreased over last 2 years: -17.2pp
- Working capital days have increased from 318 to 560 days
- Operating margins have contracted to 38.5% from 53.1%
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | DLF | 677.00 | 37.69 | 167578.60 | 1.18 | 793.90 | -89.59 | 1280.34 | -52.87 | 6.81 | 49.68 |
| 2. | LODHA | 1244.00 | 30.13 | 124297.81 | 0.34 | 1373.10 | 103.39 | 4996.70 | 43.10 | 16.89 | 38.51 |
| 3. | OBEROIRLTY | 1906.00 | 26.35 | 69302.59 | 0.42 | 543.51 | 29.02 | 1300.89 | 31.73 | 17.69 | 56.75 |
| 4. | PHOENIXLTD | 1921.15 | 53.68 | 68712.57 | 0.13 | 394.51 | 22.95 | 1074.94 | 12.80 | 13.70 | 59.77 |
| 5. | PRESTIGE | 1584.45 | 59.92 | 68247.05 | 0.13 | 271.40 | -12.87 | 2675.10 | 15.94 | 11.51 | 31.75 |
| 6. | GODREJPROP | 2025.00 | 38.12 | 60998.37 | 0.49 | 349.38 | -41.61 | 506.17 | 16.48 | 8.37 | -57.98 |
| 7. | ANANTRAJ | 634.00 | 39.43 | 22816.20 | 0.16 | 149.19 | 18.50 | 631.40 | 6.58 | 12.23 | 29.53 |
| 8. | BRIGADE | 626.60 | 29.42 | 20443.41 | 0.24 | 216.94 | 37.35 | 1115.55 | -12.93 | 11.02 | 32.33 |
| 9. | ABREL | 1446.20 | 0.00 | 16153.43 | 0.17 | -34.59 | -27.73 | 188.85 | 30.95 | -4.54 | -30.02 |
| 10. | SOBHA | 1304.85 | 60.51 | 13955.87 | 0.46 | 50.85 | 273.37 | 1278.15 | 50.03 | 6.96 | 6.07 |
| 11. | SIGNATURE | 800.95 | 10.80 | 11268.25 | 0.00 | -16.53 | -148.00 | 551.99 | -36.24 | 5.56 | -8.10 |
| 12. | MARATHON | 354.25 | 12.36 | 2389.22 | 0.28 | 52.43 | -14.85 | 197.50 | 40.25 | 15.18 | 25.24 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 76 | 119 | 60 | 76 | 53 | 39 | 74 | 24 | 63 | 22 | 68 | 39 | |
| 43 | 36 | 61 | 30 | 44 | 29 | 20 | 55 | 21 | 35 | 11 | 40 | 24 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 5 | 5 | 4 | 5 | 6 | 16 | 22 | 37 | 49 | 43 | 23 | 46 | 27 |
| Interest | 20 | 19 | 23 | 9 | 13 | 7 | 7 | 13 | 11 | 1 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 32 | 25 | 38 | 26 | 25 | 32 | 34 | 43 | 41 | 69 | 32 | 73 | 46 | |
| Tax % | 24.55% | 26.13% | 25.34% | 29.40% | 25.96% | 17.82% | 16.37% | 18.49% | 19.77% | 16.90% | 28.58% | 20.86% | 20.43% |
| Net Profit | 24 | 19 | 29 | 18 | 18 | 26 | 28 | 35 | 33 | 58 | 23 | 58 | 37 |
| 8 | 4 | 6 | 10 | 5 | 7 | 7 | 8 | 8 | 9 | 4 | 9 | 1 | |
| Equity Capital | 23 | 23 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 34 | 34 | 34 | 34 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 23 | 23 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 34 | 34 | 34 | 34 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 90
- 43
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 20
- Depreciation
- 1
- 32
- Tax %
- 24.55%
- Net Profit
- 24
- 8
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 76
- 36
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 19
- Depreciation
- 1
- 25
- Tax %
- 26.13%
- Net Profit
- 19
- 4
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 23
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 119
- 61
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 23
- Depreciation
- 1
- 38
- Tax %
- 25.34%
- Net Profit
- 29
- 6
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 60
- 30
- Operating Profit
- —
- OPM %
- —
- Other Income
- 5
- Interest
- 9
- Depreciation
- 1
- 26
- Tax %
- 29.40%
- Net Profit
- 18
- 10
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 76
- 44
- Operating Profit
- —
- OPM %
- —
- Other Income
- 6
- Interest
- 13
- Depreciation
- 1
- 25
- Tax %
- 25.96%
- Net Profit
- 18
- 5
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 53
- 29
- Operating Profit
- —
- OPM %
- —
- Other Income
- 16
- Interest
- 7
- Depreciation
- 1
- 32
- Tax %
- 17.82%
- Net Profit
- 26
- 7
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 39
- 20
- Operating Profit
- —
- OPM %
- —
- Other Income
- 22
- Interest
- 7
- Depreciation
- 1
- 34
- Tax %
- 16.37%
- Net Profit
- 28
- 7
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 74
- 55
- Operating Profit
- —
- OPM %
- —
- Other Income
- 37
- Interest
- 13
- Depreciation
- 0
- 43
- Tax %
- 18.49%
- Net Profit
- 35
- 8
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 24
- 21
- Operating Profit
- —
- OPM %
- —
- Other Income
- 49
- Interest
- 11
- Depreciation
- 0
- 41
- Tax %
- 19.77%
- Net Profit
- 33
- 8
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 26
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 63
- 35
- Operating Profit
- —
- OPM %
- —
- Other Income
- 43
- Interest
- 1
- Depreciation
- 0
- 69
- Tax %
- 16.90%
- Net Profit
- 58
- 9
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 22
- 11
- Operating Profit
- —
- OPM %
- —
- Other Income
- 23
- Interest
- 0
- Depreciation
- 0
- 32
- Tax %
- 28.58%
- Net Profit
- 23
- 4
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 68
- 40
- Operating Profit
- —
- OPM %
- —
- Other Income
- 46
- Interest
- 0
- Depreciation
- 0
- 73
- Tax %
- 20.86%
- Net Profit
- 58
- 9
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 39
- 24
- Operating Profit
- —
- OPM %
- —
- Other Income
- 27
- Interest
- 0
- Depreciation
- 0
- 46
- Tax %
- 20.43%
- Net Profit
- 37
- 1
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 34
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 197 | 193 | 69 | 81 | 81 | 54 | 158 | 445 | 345 | 242 | 192 | |
| 137 | 136 | 26 | 29 | 28 | 8 | 100 | 251 | 170 | 149 | 111 | |
| Operating Profit | 111 | 112 | 44 | 63 | 72 | 70 | 84 | 237 | 240 | 203 | — |
| OPM % | 56 | 58 | 63 | 78 | 89 | 128 | 53 | 53 | 70 | 84 | — |
| Other Income | 51 | 55 | 1 | 11 | 19 | 23 | 26 | 43 | 65 | 110 | 139 |
| Interest | 0 | 0 | 5 | 21 | 29 | 31 | 50 | 97 | 70 | 39 | 1 |
| Depreciation | 0 | 0 | 1 | 2 | 5 | 5 | 3 | 3 | 3 | 2 | 1 |
| 111 | 112 | 39 | 40 | 39 | 34 | 31 | 137 | 167 | 161 | 221 | |
| Tax % | 21 | 21 | 20 | 15 | 11 | 16 | 30 | 24 | 19 | 16 | 21 |
| Net Profit | 87 | 88 | 31 | 34 | 34 | 28 | 22 | 105 | 136 | 136 | 175 |
| EPS | 31 | 31 | 6 | 7 | 7 | 6 | 5 | 22 | 26 | 27 | — |
| Dividend Payout % | 3 | 3 | 15 | 7 | 0 | 0 | 11 | 4 | 4 | 4 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Adjusted EPS | 15 | 15 | 7 | 7 | 7 | 6 | 5 | 23 | 26 | 27 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Adjusted EPS | 15 | 15 | 7 | 7 | 7 | 6 | 5 | 23 | 26 | 27 | — |
Mar 2016
- 197
- 137
- Operating Profit
- 111
- OPM %
- 56
- Other Income
- 51
- Interest
- 0
- Depreciation
- 0
- 111
- Tax %
- 21
- Net Profit
- 87
- EPS
- 31
- Dividend Payout %
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 15
Mar 2017
- 193
- 136
- Operating Profit
- 112
- OPM %
- 58
- Other Income
- 55
- Interest
- 0
- Depreciation
- 0
- 112
- Tax %
- 21
- Net Profit
- 88
- EPS
- 31
- Dividend Payout %
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 15
Mar 2018
- 69
- 26
- Operating Profit
- 44
- OPM %
- 63
- Other Income
- 1
- Interest
- 5
- Depreciation
- 1
- 39
- Tax %
- 20
- Net Profit
- 31
- EPS
- 6
- Dividend Payout %
- 15
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2019
- 81
- 29
- Operating Profit
- 63
- OPM %
- 78
- Other Income
- 11
- Interest
- 21
- Depreciation
- 2
- 40
- Tax %
- 15
- Net Profit
- 34
- EPS
- 7
- Dividend Payout %
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2020
- 81
- 28
- Operating Profit
- 72
- OPM %
- 89
- Other Income
- 19
- Interest
- 29
- Depreciation
- 5
- 39
- Tax %
- 11
- Net Profit
- 34
- EPS
- 7
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 7
Mar 2021
- 54
- 8
- Operating Profit
- 70
- OPM %
- 128
- Other Income
- 23
- Interest
- 31
- Depreciation
- 5
- 34
- Tax %
- 16
- Net Profit
- 28
- EPS
- 6
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
Mar 2022
- 158
- 100
- Operating Profit
- 84
- OPM %
- 53
- Other Income
- 26
- Interest
- 50
- Depreciation
- 3
- 31
- Tax %
- 30
- Net Profit
- 22
- EPS
- 5
- Dividend Payout %
- 11
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2023
- 445
- 251
- Operating Profit
- 237
- OPM %
- 53
- Other Income
- 43
- Interest
- 97
- Depreciation
- 3
- 137
- Tax %
- 24
- Net Profit
- 105
- EPS
- 22
- Dividend Payout %
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 23
Mar 2024
- 345
- 170
- Operating Profit
- 240
- OPM %
- 70
- Other Income
- 65
- Interest
- 70
- Depreciation
- 3
- 167
- Tax %
- 19
- Net Profit
- 136
- EPS
- 26
- Dividend Payout %
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 26
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 26
Mar 2025
- 242
- 149
- Operating Profit
- 203
- OPM %
- 84
- Other Income
- 110
- Interest
- 39
- Depreciation
- 2
- 161
- Tax %
- 16
- Net Profit
- 136
- EPS
- 27
- Dividend Payout %
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 27
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 27
TTM
- 192
- 111
- Operating Profit
- —
- OPM %
- —
- Other Income
- 139
- Interest
- 1
- Depreciation
- 1
- 221
- Tax %
- 21
- Net Profit
- 175
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 3
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 3
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 26%
- 5 Years:
- 24%
- 3 Years:
- 15%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 13%
- 5 Years:
- 32%
- 3 Years:
- 84%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- 34%
- 3 Years:
- -2%
- 1 Year:
- -46%
RETURN ON EQUITY
- 10 Years:
- 10%
- 5 Years:
- 10%
- 3 Years:
- 14%
- Last Year:
- 13%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 28 | 28 | 23 | 23 | 23 | 23 | 23 | 23 | 26 | 26 |
| 598 | 683 | 554 | 577 | 608 | 637 | 658 | 763 | 931 | 1,062 | |
| 0 | 0 | 91 | 17 | 30 | 30 | 79 | 28 | 14 | 4 | |
| Trade Payables | 1 | 2 | 110 | 100 | 105 | 20 | 15 | 10 | 9 | 10 |
| 42 | 77 | 133 | 314 | 325 | 406 | 698 | 604 | 474 | 319 | |
| Total Liabilities | 670 | 790 | 912 | 1,032 | 1,091 | 1,115 | 1,473 | 1,429 | 1,453 | 1,420 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 0 | 0 | 1 | 1 | 3 | 1 | 1 | 1 | 2 | 2 | |
| 1 | 0 | 3 | 141 | 223 | 222 | 452 | 234 | 309 | 338 | |
| 132 | 20 | 282 | 285 | 248 | 281 | 256 | 190 | 212 | 194 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 35 | |
| Cash & Bank | 3 | 0 | 11 | 2 | 1 | 1 | 11 | 44 | 28 | 18 |
| 534 | 769 | 614 | 604 | 617 | 612 | 754 | 960 | 883 | 833 | |
| Total Assets | 670 | 790 | 912 | 1,032 | 1,091 | 1,115 | 1,473 | 1,429 | 1,453 | 1,420 |
| Total Debt | 0 | 11 | 208 | 310 | 328 | 410 | 716 | 552 | 363 | 257 |
| Net Working Capital | 211 | 296 | 116 | 203 | 176 | 433 | 344 | 364 | 300 | 371 |
| Contingent Liabilities | 8 | 6 | 6 | 6 | 1 | 49 | 49 | 2 | 53 | 51 |
| Book Value per Share | 220.31 | 250.06 | 250.78 | 130.41 | 137.19 | 143.42 | 148.10 | 169.79 | 186.91 | 212.32 |
| Face Value | 10.00 | 10.00 | 10.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Total Debt | 0 | 11 | 208 | 310 | 328 | 410 | 716 | 552 | 363 | 257 |
| Net Working Capital | 211 | 296 | 116 | 203 | 176 | 433 | 344 | 364 | 300 | 371 |
| Contingent Liabilities | 8 | 6 | 6 | 6 | 1 | 49 | 49 | 2 | 53 | 51 |
| Book Value per Share | 220.31 | 250.06 | 250.78 | 130.41 | 137.19 | 143.42 | 148.10 | 169.79 | 186.91 | 212.32 |
| Face Value | 10.00 | 10.00 | 10.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
Mar 2016
- Equity Capital
- 28
- 598
- 0
- Trade Payables
- 1
- 42
- Total Liabilities
- 670
- 0
- 1
- 132
- 0
- Cash & Bank
- 3
- 534
- Total Assets
- 670
- Total Debt
- 0
- Net Working Capital
- 211
- Contingent Liabilities
- 8
- Book Value per Share
- 220.31
- Face Value
- 10.00
- Total Debt
- 0
- Net Working Capital
- 211
- Contingent Liabilities
- 8
- Book Value per Share
- 220.31
- Face Value
- 10.00
Mar 2017
- Equity Capital
- 28
- 683
- 0
- Trade Payables
- 2
- 77
- Total Liabilities
- 790
- 0
- 0
- 20
- 0
- Cash & Bank
- 0
- 769
- Total Assets
- 790
- Total Debt
- 11
- Net Working Capital
- 296
- Contingent Liabilities
- 6
- Book Value per Share
- 250.06
- Face Value
- 10.00
- Total Debt
- 11
- Net Working Capital
- 296
- Contingent Liabilities
- 6
- Book Value per Share
- 250.06
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 23
- 554
- 91
- Trade Payables
- 110
- 133
- Total Liabilities
- 912
- 1
- 3
- 282
- 0
- Cash & Bank
- 11
- 614
- Total Assets
- 912
- Total Debt
- 208
- Net Working Capital
- 116
- Contingent Liabilities
- 6
- Book Value per Share
- 250.78
- Face Value
- 10.00
- Total Debt
- 208
- Net Working Capital
- 116
- Contingent Liabilities
- 6
- Book Value per Share
- 250.78
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 23
- 577
- 17
- Trade Payables
- 100
- 314
- Total Liabilities
- 1,032
- 1
- 141
- 285
- 0
- Cash & Bank
- 2
- 604
- Total Assets
- 1,032
- Total Debt
- 310
- Net Working Capital
- 203
- Contingent Liabilities
- 6
- Book Value per Share
- 130.41
- Face Value
- 5.00
- Total Debt
- 310
- Net Working Capital
- 203
- Contingent Liabilities
- 6
- Book Value per Share
- 130.41
- Face Value
- 5.00
Mar 2020
- Equity Capital
- 23
- 608
- 30
- Trade Payables
- 105
- 325
- Total Liabilities
- 1,091
- 3
- 223
- 248
- 0
- Cash & Bank
- 1
- 617
- Total Assets
- 1,091
- Total Debt
- 328
- Net Working Capital
- 176
- Contingent Liabilities
- 1
- Book Value per Share
- 137.19
- Face Value
- 5.00
- Total Debt
- 328
- Net Working Capital
- 176
- Contingent Liabilities
- 1
- Book Value per Share
- 137.19
- Face Value
- 5.00
Mar 2021
- Equity Capital
- 23
- 637
- 30
- Trade Payables
- 20
- 406
- Total Liabilities
- 1,115
- 1
- 222
- 281
- 0
- Cash & Bank
- 1
- 612
- Total Assets
- 1,115
- Total Debt
- 410
- Net Working Capital
- 433
- Contingent Liabilities
- 49
- Book Value per Share
- 143.42
- Face Value
- 5.00
- Total Debt
- 410
- Net Working Capital
- 433
- Contingent Liabilities
- 49
- Book Value per Share
- 143.42
- Face Value
- 5.00
Mar 2022
- Equity Capital
- 23
- 658
- 79
- Trade Payables
- 15
- 698
- Total Liabilities
- 1,473
- 1
- 452
- 256
- 0
- Cash & Bank
- 11
- 754
- Total Assets
- 1,473
- Total Debt
- 716
- Net Working Capital
- 344
- Contingent Liabilities
- 49
- Book Value per Share
- 148.10
- Face Value
- 5.00
- Total Debt
- 716
- Net Working Capital
- 344
- Contingent Liabilities
- 49
- Book Value per Share
- 148.10
- Face Value
- 5.00
Mar 2023
- Equity Capital
- 23
- 763
- 28
- Trade Payables
- 10
- 604
- Total Liabilities
- 1,429
- 1
- 234
- 190
- 0
- Cash & Bank
- 44
- 960
- Total Assets
- 1,429
- Total Debt
- 552
- Net Working Capital
- 364
- Contingent Liabilities
- 2
- Book Value per Share
- 169.79
- Face Value
- 5.00
- Total Debt
- 552
- Net Working Capital
- 364
- Contingent Liabilities
- 2
- Book Value per Share
- 169.79
- Face Value
- 5.00
Mar 2024
- Equity Capital
- 26
- 931
- 14
- Trade Payables
- 9
- 474
- Total Liabilities
- 1,453
- 2
- 309
- 212
- 19
- Cash & Bank
- 28
- 883
- Total Assets
- 1,453
- Total Debt
- 363
- Net Working Capital
- 300
- Contingent Liabilities
- 53
- Book Value per Share
- 186.91
- Face Value
- 5.00
- Total Debt
- 363
- Net Working Capital
- 300
- Contingent Liabilities
- 53
- Book Value per Share
- 186.91
- Face Value
- 5.00
Mar 2025
- Equity Capital
- 26
- 1,062
- 4
- Trade Payables
- 10
- 319
- Total Liabilities
- 1,420
- 2
- 338
- 194
- 35
- Cash & Bank
- 18
- 833
- Total Assets
- 1,420
- Total Debt
- 257
- Net Working Capital
- 371
- Contingent Liabilities
- 51
- Book Value per Share
- 212.32
- Face Value
- 5.00
- Total Debt
- 257
- Net Working Capital
- 371
- Contingent Liabilities
- 51
- Book Value per Share
- 212.32
- Face Value
- 5.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| -52 | -56 | 169 | 21 | 58 | -90 | 109 | 241 | 167 | 14 | |
| Cash from Investing | 64 | 45 | -198 | -99 | -16 | 59 | -355 | 14 | 44 | 138 |
| Cash from Financing | -14 | 8 | 40 | 70 | -43 | 32 | 256 | -246 | -228 | -151 |
| -2 | -3 | 11 | -9 | -2 | 0 | 10 | 9 | -17 | 1 | |
| Free Cash Flow | -52 | -56 | 168 | 21 | 55 | -90 | 109 | 240 | 166 | 14 |
| OCF / Net Profit | -0.60 | -0.63 | 5.48 | 0.60 | 1.68 | -3.16 | 5.04 | 2.29 | 1.23 | 0.10 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 136 | 98 | 263 | 335 | 481 | 440 |
| OCF / Net Profit | -0.60 | -0.63 | 5.48 | 0.60 | 1.68 | -3.16 | 5.04 | 2.29 | 1.23 | 0.10 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 136 | 98 | 263 | 335 | 481 | 440 |
Mar 2016
- -52
- Cash from Investing
- 64
- Cash from Financing
- -14
- -2
- Free Cash Flow
- -52
- OCF / Net Profit
- -0.60
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.60
- Cumulative 5-Year FCF
- 0
Mar 2017
- -56
- Cash from Investing
- 45
- Cash from Financing
- 8
- -3
- Free Cash Flow
- -56
- OCF / Net Profit
- -0.63
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.63
- Cumulative 5-Year FCF
- 0
Mar 2018
- 169
- Cash from Investing
- -198
- Cash from Financing
- 40
- 11
- Free Cash Flow
- 168
- OCF / Net Profit
- 5.48
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 5.48
- Cumulative 5-Year FCF
- 0
Mar 2019
- 21
- Cash from Investing
- -99
- Cash from Financing
- 70
- -9
- Free Cash Flow
- 21
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.60
- Cumulative 5-Year FCF
- 0
Mar 2020
- 58
- Cash from Investing
- -16
- Cash from Financing
- -43
- -2
- Free Cash Flow
- 55
- OCF / Net Profit
- 1.68
- Cumulative 5-Year FCF
- 136
- OCF / Net Profit
- 1.68
- Cumulative 5-Year FCF
- 136
Mar 2021
- -90
- Cash from Investing
- 59
- Cash from Financing
- 32
- 0
- Free Cash Flow
- -90
- OCF / Net Profit
- -3.16
- Cumulative 5-Year FCF
- 98
- OCF / Net Profit
- -3.16
- Cumulative 5-Year FCF
- 98
Mar 2022
- 109
- Cash from Investing
- -355
- Cash from Financing
- 256
- 10
- Free Cash Flow
- 109
- OCF / Net Profit
- 5.04
- Cumulative 5-Year FCF
- 263
- OCF / Net Profit
- 5.04
- Cumulative 5-Year FCF
- 263
Mar 2023
- 241
- Cash from Investing
- 14
- Cash from Financing
- -246
- 9
- Free Cash Flow
- 240
- OCF / Net Profit
- 2.29
- Cumulative 5-Year FCF
- 335
- OCF / Net Profit
- 2.29
- Cumulative 5-Year FCF
- 335
Mar 2024
- 167
- Cash from Investing
- 44
- Cash from Financing
- -228
- -17
- Free Cash Flow
- 166
- OCF / Net Profit
- 1.23
- Cumulative 5-Year FCF
- 481
- OCF / Net Profit
- 1.23
- Cumulative 5-Year FCF
- 481
Mar 2025
- 14
- Cash from Investing
- 138
- Cash from Financing
- -151
- 1
- Free Cash Flow
- 14
- OCF / Net Profit
- 0.10
- Cumulative 5-Year FCF
- 440
- OCF / Net Profit
- 0.10
- Cumulative 5-Year FCF
- 440
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 30.59 | 30.93 | 13.44 | 7.44 | 7.48 | 6.18 | 4.71 | 22.69 | 26.49 | 26.51 |
| Book Value (₹) | 220.31 | 250.06 | 250.78 | 130.41 | 137.19 | 143.42 | 148.10 | 169.79 | 186.91 | 212.32 |
| Dividend per Share (₹) | 1.00 | 1.00 | 2.00 | 0.50 | 0.00 | 0.00 | 0.50 | 1.00 | 1.00 | 1.00 |
| Cash EPS (₹) | 15.34 | 15.49 | 6.88 | 7.83 | 8.47 | 7.27 | 5.28 | 23.27 | 27.01 | 26.95 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 56.31% | 58.12% | 63.26% | 77.99% | 88.63% | 127.91% | 53.08% | 53.19% | 50.74% | 38.51% |
| Net Margin % | 44.09% | 45.54% | 44.60% | 42.37% | 42.33% | 52.25% | 13.68% | 23.60% | 39.32% | 56.11% |
| ROE % | 14.90% | 13.15% | 4.80% | 5.82% | 5.59% | 4.40% | 3.23% | 14.32% | 15.56% | 13.29% |
| ROCE % | 18.97% | 16.62% | 5.72% | 7.23% | 7.22% | 6.36% | 6.59% | 16.99% | 17.75% | 15.07% |
| 13.75% | 12.05% | 3.63% | 3.52% | 3.24% | 2.58% | 1.67% | 7.24% | 9.41% | 9.45% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 65 | 314 | 692 | 2 | 8 | 35 | 19 | 13 | 23 | 41 |
| Inventory Days | 131 | 144 | 795 | 1280 | 1196 | 1773 | 619 | 183 | 213 | 306 |
| Payable Days | 3 | 5 | -79 | -3102 | -3902 | -765 | 207 | 60 | -1300 | 68 |
| 193 | 452 | 1566 | 4384 | 5106 | 2573 | 431 | 136 | 1535 | 279 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 0.00x | 0.02x | 0.36x | 0.52x | 0.52x | 0.62x | 1.05x | 0.70x | 0.38x | 0.24x |
| Interest Coverage (x) | 0.00x | 375.59x | 9.46x | 2.89x | 2.35x | 2.11x | 1.61x | 2.42x | 3.38x | 5.08x |
| 27.97x | 39.54x | 1.53x | 2.50x | 2.15x | 6.87x | 3.32x | 4.82x | 2.82x | 3.36x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 745.70% | -2.10% | -64.12% | 16.61% | 0.56% | -33.07% | 190.89% | 181.42% | -22.56% | -29.83% |
| Operating Profit Growth % | 110.27% | 1.06% | -60.95% | 43.77% | 14.28% | -3.41% | 20.71% | 181.99% | 1.40% | -15.44% |
| Net Profit Growth % | 126.45% | 1.12% | -64.86% | 10.78% | 0.48% | -17.40% | -23.83% | 385.50% | 29.01% | 0.14% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 16.79% | 0.07% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 19.30x | 19.43x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 2.74x | 2.43x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.20% | 0.19% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 12.29x | 14.17x |
Mar 2016
- EPS (₹)
- 30.59
- Book Value (₹)
- 220.31
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 15.34
- Operating Margin %
- 56.31%
- Net Margin %
- 44.09%
- ROE %
- 14.90%
- ROCE %
- 18.97%
- 13.75%
- Debtor Days
- 65
- Inventory Days
- 131
- Payable Days
- 3
- 193
- Debt to Equity (x)
- 0.00x
- Interest Coverage (x)
- 0.00x
- 27.97x
- Revenue Growth %
- 745.70%
- Operating Profit Growth %
- 110.27%
- Net Profit Growth %
- 126.45%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- 30.93
- Book Value (₹)
- 250.06
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 15.49
- Operating Margin %
- 58.12%
- Net Margin %
- 45.54%
- ROE %
- 13.15%
- ROCE %
- 16.62%
- 12.05%
- Debtor Days
- 314
- Inventory Days
- 144
- Payable Days
- 5
- 452
- Debt to Equity (x)
- 0.02x
- Interest Coverage (x)
- 375.59x
- 39.54x
- Revenue Growth %
- -2.10%
- Operating Profit Growth %
- 1.06%
- Net Profit Growth %
- 1.12%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 13.44
- Book Value (₹)
- 250.78
- Dividend per Share (₹)
- 2.00
- Cash EPS (₹)
- 6.88
- Operating Margin %
- 63.26%
- Net Margin %
- 44.60%
- ROE %
- 4.80%
- ROCE %
- 5.72%
- 3.63%
- Debtor Days
- 692
- Inventory Days
- 795
- Payable Days
- -79
- 1566
- Debt to Equity (x)
- 0.36x
- Interest Coverage (x)
- 9.46x
- 1.53x
- Revenue Growth %
- -64.12%
- Operating Profit Growth %
- -60.95%
- Net Profit Growth %
- -64.86%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 7.44
- Book Value (₹)
- 130.41
- Dividend per Share (₹)
- 0.50
- Cash EPS (₹)
- 7.83
- Operating Margin %
- 77.99%
- Net Margin %
- 42.37%
- ROE %
- 5.82%
- ROCE %
- 7.23%
- 3.52%
- Debtor Days
- 2
- Inventory Days
- 1280
- Payable Days
- -3102
- 4384
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 2.89x
- 2.50x
- Revenue Growth %
- 16.61%
- Operating Profit Growth %
- 43.77%
- Net Profit Growth %
- 10.78%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 7.48
- Book Value (₹)
- 137.19
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 8.47
- Operating Margin %
- 88.63%
- Net Margin %
- 42.33%
- ROE %
- 5.59%
- ROCE %
- 7.22%
- 3.24%
- Debtor Days
- 8
- Inventory Days
- 1196
- Payable Days
- -3902
- 5106
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 2.35x
- 2.15x
- Revenue Growth %
- 0.56%
- Operating Profit Growth %
- 14.28%
- Net Profit Growth %
- 0.48%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 6.18
- Book Value (₹)
- 143.42
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 7.27
- Operating Margin %
- 127.91%
- Net Margin %
- 52.25%
- ROE %
- 4.40%
- ROCE %
- 6.36%
- 2.58%
- Debtor Days
- 35
- Inventory Days
- 1773
- Payable Days
- -765
- 2573
- Debt to Equity (x)
- 0.62x
- Interest Coverage (x)
- 2.11x
- 6.87x
- Revenue Growth %
- -33.07%
- Operating Profit Growth %
- -3.41%
- Net Profit Growth %
- -17.40%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 4.71
- Book Value (₹)
- 148.10
- Dividend per Share (₹)
- 0.50
- Cash EPS (₹)
- 5.28
- Operating Margin %
- 53.08%
- Net Margin %
- 13.68%
- ROE %
- 3.23%
- ROCE %
- 6.59%
- 1.67%
- Debtor Days
- 19
- Inventory Days
- 619
- Payable Days
- 207
- 431
- Debt to Equity (x)
- 1.05x
- Interest Coverage (x)
- 1.61x
- 3.32x
- Revenue Growth %
- 190.89%
- Operating Profit Growth %
- 20.71%
- Net Profit Growth %
- -23.83%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 22.69
- Book Value (₹)
- 169.79
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 23.27
- Operating Margin %
- 53.19%
- Net Margin %
- 23.60%
- ROE %
- 14.32%
- ROCE %
- 16.99%
- 7.24%
- Debtor Days
- 13
- Inventory Days
- 183
- Payable Days
- 60
- 136
- Debt to Equity (x)
- 0.70x
- Interest Coverage (x)
- 2.42x
- 4.82x
- Revenue Growth %
- 181.42%
- Operating Profit Growth %
- 181.99%
- Net Profit Growth %
- 385.50%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 26.49
- Book Value (₹)
- 186.91
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 27.01
- Operating Margin %
- 50.74%
- Net Margin %
- 39.32%
- ROE %
- 15.56%
- ROCE %
- 17.75%
- 9.41%
- Debtor Days
- 23
- Inventory Days
- 213
- Payable Days
- -1300
- 1535
- Debt to Equity (x)
- 0.38x
- Interest Coverage (x)
- 3.38x
- 2.82x
- Revenue Growth %
- -22.56%
- Operating Profit Growth %
- 1.40%
- Net Profit Growth %
- 29.01%
- 16.79%
- P/E (x)
- 19.30x
- P/B (x)
- 2.74x
- Dividend Yield %
- 0.20%
- 12.29x
Mar 2025
- EPS (₹)
- 26.51
- Book Value (₹)
- 212.32
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 26.95
- Operating Margin %
- 38.51%
- Net Margin %
- 56.11%
- ROE %
- 13.29%
- ROCE %
- 15.07%
- 9.45%
- Debtor Days
- 41
- Inventory Days
- 306
- Payable Days
- 68
- 279
- Debt to Equity (x)
- 0.24x
- Interest Coverage (x)
- 5.08x
- 3.36x
- Revenue Growth %
- -29.83%
- Operating Profit Growth %
- -15.44%
- Net Profit Growth %
- 0.14%
- 0.07%
- P/E (x)
- 19.43x
- P/B (x)
- 2.43x
- Dividend Yield %
- 0.19%
- 14.17x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-14 - Marathon Nextgen Realty Limited has informed the Exchange about Transcript of Q1 FY27 Earnings Conference Call held on August 10, 2026.
- Corrigendum
2026-08-12 - Marathon Nextgen Realty Limited has informed the Exchange regarding Corrigendum to financial results of the Company for the quarter ended June 30, 2026, published in the Financial Express newspaper on August 9, 2026
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Aug 2026
Jun 2026
May 2026