Marathon Nextgen Realty Share Price
442.90+7.95 (+1.83%)
-27.36% past 1 Year
Financial overview
Compounded Sales Growth
Compounded Profit Growth
Stock Price CAGR
Return on Equity
CAGR%
Sales
Profits
Returns
ROE
| 10Y | 5Y | 3Y | TTM |
|---|---|---|---|
| - | 19% | 24% | -18% |
| - | 51% | 69% | 21% |
| - | 39% | 6% | -29% |
| 9% | 11% | 15% | 15% |
Peer Comparison
Symbol
DLF
LODHA
PHOENIXLTD
PRESTIGE
OBEROIRLTY
GODREJPROP
BRIGADE
ANANTRAJ
ABREL
SOBHA
MARATHON
| Price | M.Cap (₹) | PE Ratio | EPS (₹) | EV/EBITDA | Annual PAT |
|---|---|---|---|---|---|
| 685.15 | ₹168569 Cr | 37.92 | 3.21 | 18.54 | ₹4415 Cr |
| 1,219.3 | ₹121965 Cr | 29.56 | 13.73 | 44.78 | ₹3428 Cr |
| 1,951.4 | ₹70105 Cr | 54.77 | 8.3 | 45.92 | ₹1557 Cr |
| 1,607.2 | ₹69994 Cr | 61.46 | 5.48 | 47.7 | ₹1196 Cr |
| 1,915.6 | ₹69252 Cr | 26.33 | 14.95 | 76.01 | ₹2507 Cr |
| 1,987.4 | ₹59842 Cr | 37.4 | 11.62 | 57.23 | ₹1850 Cr |
| 700.15 | ₹23261 Cr | 33.47 | 6.14 | 30.8 | ₹644 Cr |
| 627.95 | ₹22618 Cr | 39.09 | 4.16 | 17.67 | ₹557 Cr |
| 1,370.4 | ₹15370 Cr | — | -3.45 | -4.2 | -₹103 Cr |
| 1,255 | ₹13420 Cr | 58.18 | 4.75 | 31.92 | ₹193 Cr |
| 442.9 | ₹2951 Cr | 15.26 | 7.45 | 28.89 | ₹188 Cr |
Profit & Loss
Consolidated
Standalone
Quarterly
Yearly
₹
%
Name
Net Revenue
Other Income
Total Revenue
Total Expenditure
Operating Profit
Interest Expense
PBT
Net Profit
| Jun 2026 | Mar 2026 | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Sep 2022 | Jun 2022 | Mar 2022 | Dec 2021 | Sep 2021 | Jun 2021 | Mar 2021 | Dec 2020 | Sep 2020 | Jun 2020 | Mar 2020 | Dec 2019 | Sep 2019 | Jun 2019 | Mar 2019 | Dec 2018 | Sep 2018 | Jun 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ₹198 Cr | ₹114 Cr | ₹125 Cr | ₹117 Cr | ₹141 Cr | ₹149 Cr | ₹123 Cr | ₹146 Cr | ₹162 Cr | ₹155 Cr | ₹210 Cr | ₹129 Cr | ₹210 Cr | ₹170 Cr | ₹278 Cr | ₹170 Cr | ₹98 Cr | ₹165 Cr | ₹68 Cr | ₹37 Cr | ₹35 Cr | ₹69 Cr | ₹53 Cr | ₹24 Cr | ₹59 Cr | ₹42 Cr | ₹59 Cr | ₹79 Cr | ₹60 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹28 Cr |
| ₹19 Cr | ₹38 Cr | ₹16 Cr | ₹38 Cr | ₹50 Cr | ₹39 Cr | ₹26 Cr | ₹20 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹9 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹10 Cr | ₹10 Cr | ₹9 Cr | ₹9 Cr | ₹3 Cr | ₹9 Cr | ₹2 Cr | ₹3 Cr | -₹12 Cr | ₹6 Cr | ₹8 Cr | ₹6 Cr | ₹42 L | ₹16 L | ₹7 L | ₹3 L |
| ₹217 Cr | ₹152 Cr | ₹141 Cr | ₹155 Cr | ₹191 Cr | ₹188 Cr | ₹150 Cr | ₹166 Cr | ₹173 Cr | ₹166 Cr | ₹220 Cr | ₹139 Cr | ₹220 Cr | ₹180 Cr | ₹290 Cr | ₹182 Cr | ₹107 Cr | ₹176 Cr | ₹78 Cr | ₹47 Cr | ₹44 Cr | ₹72 Cr | ₹63 Cr | ₹27 Cr | ₹61 Cr | ₹30 Cr | ₹66 Cr | ₹87 Cr | ₹67 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹28 Cr |
| ₹151 Cr | ₹89 Cr | ₹100 Cr | ₹75 Cr | ₹110 Cr | ₹108 Cr | ₹88 Cr | ₹104 Cr | ₹110 Cr | ₹109 Cr | ₹135 Cr | ₹81 Cr | ₹149 Cr | ₹130 Cr | ₹153 Cr | ₹135 Cr | ₹63 Cr | ₹122 Cr | ₹57 Cr | ₹31 Cr | ₹25 Cr | ₹54 Cr | ₹44 Cr | ₹11 Cr | ₹38 Cr | ₹34 Cr | ₹37 Cr | ₹62 Cr | ₹48 Cr | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹16 Cr |
| ₹66 Cr | ₹63 Cr | ₹41 Cr | ₹80 Cr | ₹81 Cr | ₹81 Cr | ₹63 Cr | ₹62 Cr | ₹64 Cr | ₹58 Cr | ₹86 Cr | ₹59 Cr | ₹71 Cr | ₹50 Cr | ₹138 Cr | ₹48 Cr | ₹46 Cr | ₹54 Cr | ₹22 Cr | ₹17 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr | ₹16 Cr | ₹24 Cr | -₹3 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹12 Cr |
| ₹69 L | ₹26 L | ₹9 L | ₹2 Cr | ₹12 Cr | ₹18 Cr | ₹9 Cr | ₹13 Cr | ₹19 Cr | ₹14 Cr | ₹29 Cr | ₹23 Cr | ₹25 Cr | ₹27 Cr | ₹34 Cr | ₹31 Cr | ₹30 Cr | ₹26 Cr | ₹18 Cr | ₹15 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹9 Cr | ₹14 Cr | ₹9 Cr | ₹9 Cr | ₹7 Cr | ₹6 Cr | ₹4 Cr | ₹4 Cr |
| ₹65 Cr | ₹63 Cr | ₹38 Cr | ₹78 Cr | ₹68 Cr | ₹62 Cr | ₹53 Cr | ₹49 Cr | ₹44 Cr | ₹44 Cr | ₹57 Cr | ₹35 Cr | ₹45 Cr | ₹22 Cr | ₹103 Cr | ₹16 Cr | ₹15 Cr | ₹27 Cr | ₹3 Cr | ₹1 Cr | ₹3 Cr | ₹7 Cr | ₹7 Cr | ₹5 Cr | ₹13 Cr | -₹14 Cr | ₹14 Cr | ₹16 Cr | ₹10 Cr | ₹7 Cr | ₹8 Cr | ₹7 Cr | ₹8 Cr |
| ₹49 Cr | ₹44 Cr | ₹28 Cr | ₹64 Cr | ₹53 Cr | ₹48 Cr | ₹42 Cr | ₹39 Cr | ₹33 Cr | ₹31 Cr | ₹41 Cr | ₹27 Cr | ₹34 Cr | ₹16 Cr | ₹75 Cr | ₹11 Cr | ₹10 Cr | ₹20 Cr | ₹2 Cr | ₹60,000 | ₹2 Cr | ₹3 Cr | ₹5 Cr | ₹3 Cr | ₹11 Cr | -₹12 Cr | ₹13 Cr | ₹12 Cr | ₹7 Cr | ₹6 Cr | ₹6 Cr | ₹6 Cr | ₹6 Cr |
Balance Sheet
Consolidated
Standalone
₹
%
Name
Equity And Liabilities
Share Capital
Share Warrants & Outstandings
Total Reserves
Reserve excluding Revaluation Reserve
Shareholder's Funds
Minority Interest
Secured Loans
Deferred Tax Assets / Liabilities
Other Long Term Liabilities
Long Term Provisions
Total Non-Current Liabilities
Current Liabilities
Trade Payables
Other Current Liabilities
Short Term Borrowings
Short Term Provisions
Total Current Liabilities
Total Liabilities
Contingent Liabilities
Total Debt
Assets
Gross Block
Less Accumulated Depreciation
Net Block
Non Current Investments
Long Term Investment
Long Term Loans & Advances
Other Non Current Assets
Total Non-Current Assets
Current Assets Loans & Advances
Currents Investments
Inventories
Sundry Debtors
Cash and Bank
Other Current Assets
Short Term Loans and Advances
Total Current Assets
Net Current Assets (Including Current Investments)
Total Assets
Book Value
Adjusted Book Value
| Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 |
|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | — | — | — | — | — | — |
| ₹26 Cr | ₹26 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹28 Cr | ₹28 Cr |
| ₹73 L | ₹40 L | ₹17 Cr | ₹2 Cr | ₹25 L | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 |
| ₹1161 Cr | ₹979 Cr | ₹745 Cr | ₹624 Cr | ₹586 Cr | ₹570 Cr | ₹584 Cr | ₹527 Cr | ₹648 Cr | ₹567 Cr |
| ₹1161 Cr | ₹979 Cr | ₹745 Cr | ₹624 Cr | ₹586 Cr | ₹570 Cr | ₹584 Cr | ₹527 Cr | ₹648 Cr | ₹567 Cr |
| ₹1187 Cr | ₹1005 Cr | ₹785 Cr | ₹649 Cr | ₹609 Cr | ₹593 Cr | ₹607 Cr | ₹550 Cr | ₹676 Cr | ₹595 Cr |
| ₹16 Cr | ₹12 Cr | ₹8 Cr | ₹5 Cr | ₹5 Cr | ₹4 Cr | ₹14 Cr | ₹0 | ₹0 | ₹0 |
| ₹378 Cr | ₹583 Cr | ₹779 Cr | ₹891 Cr | ₹667 Cr | ₹435 Cr | ₹353 Cr | ₹117 Cr | ₹11 Cr | ₹0 |
| -₹2 Cr | -₹2 Cr | ₹58 L | -₹4 Cr | -₹5 Cr | -₹2 Cr | -₹10 L | -₹16 Cr | -₹19 Cr | -₹17 Cr |
| ₹5 Cr | ₹5 Cr | ₹4 Cr | ₹6 Cr | ₹6 Cr | ₹8 Cr | ₹4 Cr | ₹22 L | ₹20 L | ₹18 L |
| ₹4 Cr | ₹87 Cr | ₹74 Cr | ₹28 Cr | ₹30 Cr | ₹24 Cr | ₹2 Cr | ₹83 L | ₹60 Cr | ₹36 Cr |
| ₹384 Cr | ₹672 Cr | ₹858 Cr | ₹921 Cr | ₹697 Cr | ₹466 Cr | ₹360 Cr | ₹101 Cr | ₹53 Cr | ₹20 Cr |
| — | — | — | — | — | — | — | — | — | — |
| ₹55 Cr | ₹50 Cr | ₹59 Cr | ₹45 Cr | ₹52 Cr | ₹147 Cr | ₹144 Cr | ₹110 Cr | ₹2 Cr | ₹1 Cr |
| ₹353 Cr | ₹389 Cr | ₹326 Cr | ₹432 Cr | ₹274 Cr | ₹320 Cr | ₹313 Cr | ₹108 Cr | ₹6 Cr | ₹6 Cr |
| ₹22 Cr | ₹67 Cr | ₹78 Cr | ₹76 Cr | ₹52 Cr | ₹84 Cr | ₹59 Cr | ₹0 | ₹0 | ₹0 |
| ₹124 Cr | ₹100 Cr | ₹39 Cr | ₹6 Cr | ₹5 Cr | ₹2 Cr | ₹25 L | ₹15 L | ₹13 L | ₹6 L |
| ₹553 Cr | ₹606 Cr | ₹502 Cr | ₹559 Cr | ₹382 Cr | ₹552 Cr | ₹516 Cr | ₹218 Cr | ₹8 Cr | ₹8 Cr |
| ₹2140 Cr | ₹2295 Cr | ₹2153 Cr | ₹2135 Cr | ₹1694 Cr | ₹1615 Cr | ₹1497 Cr | ₹869 Cr | ₹736 Cr | ₹623 Cr |
| ₹66 Cr | ₹57 Cr | ₹6 Cr | ₹52 Cr | ₹52 Cr | ₹4 Cr | ₹12 Cr | ₹6 Cr | ₹6 Cr | ₹8 Cr |
| ₹560 Cr | ₹761 Cr | ₹869 Cr | ₹1087 Cr | ₹739 Cr | ₹565 Cr | ₹429 Cr | ₹208 Cr | ₹11 Cr | ₹0 |
| — | — | — | — | — | — | — | — | — | — |
| ₹153 Cr | ₹150 Cr | ₹145 Cr | ₹144 Cr | ₹142 Cr | ₹145 Cr | ₹116 Cr | ₹2 Cr | ₹56 L | ₹53 L |
| ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹9 Cr | ₹8 Cr | ₹7 Cr | ₹67 L | ₹29 L | ₹14 L |
| ₹140 Cr | ₹138 Cr | ₹134 Cr | ₹134 Cr | ₹133 Cr | ₹137 Cr | ₹109 Cr | ₹1 Cr | ₹27 L | ₹39 L |
| ₹110 Cr | ₹81 Cr | ₹45 Cr | ₹271 Cr | ₹13 Cr | ₹26 Cr | ₹22 Cr | ₹14 Cr | ₹5 L | ₹11 L |
| ₹110 Cr | ₹81 Cr | ₹45 Cr | ₹271 Cr | ₹13 Cr | ₹26 Cr | ₹22 Cr | ₹14 Cr | ₹5 L | ₹11 L |
| ₹631 Cr | ₹751 Cr | ₹791 Cr | ₹578 Cr | ₹441 Cr | ₹574 Cr | ₹445 Cr | ₹416 Cr | ₹432 Cr | ₹403 Cr |
| ₹24 Cr | ₹4 Cr | ₹6 Cr | ₹8 Cr | ₹3 Cr | ₹4 Cr | ₹3 Cr | ₹0 | ₹0 | ₹0 |
| ₹1002 Cr | ₹1121 Cr | ₹1124 Cr | ₹1144 Cr | ₹745 Cr | ₹898 Cr | ₹691 Cr | ₹535 Cr | ₹433 Cr | ₹404 Cr |
| — | — | — | — | — | — | — | — | — | — |
| ₹0 | ₹0 | ₹4 Cr | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 |
| ₹655 Cr | ₹620 Cr | ₹518 Cr | ₹547 Cr | ₹501 Cr | ₹514 Cr | ₹512 Cr | ₹282 Cr | ₹20 Cr | ₹132 Cr |
| ₹95 Cr | ₹94 Cr | ₹43 Cr | ₹38 Cr | ₹50 Cr | ₹22 Cr | ₹6 Cr | ₹4 L | ₹263 Cr | ₹69 Cr |
| ₹92 Cr | ₹93 Cr | ₹104 Cr | ₹63 Cr | ₹83 Cr | ₹50 Cr | ₹45 Cr | ₹11 Cr | ₹49 L | ₹3 Cr |
| ₹8 Cr | ₹3 Cr | ₹39 Cr | ₹3 Cr | ₹2 Cr | ₹58 L | ₹67 L | ₹10 L | ₹3 L | ₹83 L |
| ₹287 Cr | ₹363 Cr | ₹321 Cr | ₹341 Cr | ₹313 Cr | ₹131 Cr | ₹243 Cr | ₹42 Cr | ₹20 Cr | ₹14 Cr |
| ₹1138 Cr | ₹1174 Cr | ₹1029 Cr | ₹991 Cr | ₹949 Cr | ₹717 Cr | ₹806 Cr | ₹335 Cr | ₹304 Cr | ₹219 Cr |
| ₹585 Cr | ₹567 Cr | ₹527 Cr | ₹432 Cr | ₹567 Cr | ₹165 Cr | ₹290 Cr | ₹116 Cr | ₹296 Cr | ₹211 Cr |
| ₹2140 Cr | ₹2295 Cr | ₹2153 Cr | ₹2135 Cr | ₹1694 Cr | ₹1615 Cr | ₹1497 Cr | ₹869 Cr | ₹736 Cr | ₹623 Cr |
| ₹232 | ₹196 | ₹166 | ₹141 | ₹132 | ₹129 | ₹132 | ₹239 | ₹238 | ₹209 |
| ₹232 | ₹196 | ₹166 | ₹141 | ₹132 | ₹129 | ₹132 | ₹119 | ₹119 | ₹105 |
Cash Flow
Consolidated
Standalone
₹
%
Name
Profit Before Tax
Adjustment
Changes In working Capital
Cash Flow after changes in Working Capital
Cash Flow from Operating Activities
Cash Flow from Investing Activities
Cash Flow from Financing Activitie
Net Cash Inflow / Outflow
Opening Cash & Cash Equivalents
Cash & Cash Equivalent on Amalgamation / Take over / Merger
Closing Cash & Cash Equivalent
| Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 |
|---|---|---|---|---|---|---|---|---|---|
| ₹208 Cr | ₹180 Cr | ₹156 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr | ₹30 Cr | ₹39 Cr | ₹106 Cr | ₹105 Cr |
| -₹33 Cr | ₹55 Cr | ₹97 Cr | ₹63 Cr | ₹66 Cr | ₹58 Cr | ₹22 Cr | ₹5 Cr | -₹48 Cr | -₹45 Cr |
| -₹154 Cr | -₹168 Cr | ₹90 Cr | -₹7 Cr | -₹206 Cr | -₹77 Cr | ₹56 Cr | ₹138 Cr | -₹89 Cr | -₹79 Cr |
| ₹21 Cr | ₹68 Cr | ₹343 Cr | ₹91 Cr | -₹108 Cr | ₹7 Cr | ₹108 Cr | ₹181 Cr | -₹30 Cr | -₹19 Cr |
| -₹25 Cr | ₹22 Cr | ₹315 Cr | ₹76 Cr | -₹109 Cr | ₹18 Cr | ₹101 Cr | ₹169 Cr | -₹56 Cr | -₹52 Cr |
| ₹298 Cr | ₹112 Cr | ₹27 Cr | -₹375 Cr | -₹3 Cr | -₹71 Cr | -₹312 Cr | -₹198 Cr | ₹45 Cr | ₹64 Cr |
| -₹265 Cr | -₹155 Cr | -₹326 Cr | ₹273 Cr | ₹144 Cr | ₹60 Cr | ₹203 Cr | ₹40 Cr | ₹8 Cr | -₹14 Cr |
| ₹8 Cr | -₹21 Cr | ₹15 Cr | -₹26 Cr | ₹32 Cr | ₹7 Cr | -₹8 Cr | ₹11 Cr | -₹3 Cr | -₹2 Cr |
| ₹10 Cr | ₹31 Cr | ₹16 Cr | ₹41 Cr | ₹9 Cr | ₹3 Cr | ₹10 Cr | -₹68 L | ₹2 Cr | ₹4 Cr |
| ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹83,951 |
| ₹18 Cr | ₹10 Cr | ₹31 Cr | ₹16 Cr | ₹41 Cr | ₹9 Cr | ₹3 Cr | ₹10 Cr | -₹68 L | ₹2 Cr |
Fundamental Ratios
Consolidated
Standalone
No results found