Construction - Real Estate · Founded 1978 · www.marathonnextgen.com / www.marathon.in · BSE 503101 · NSE MARATHON NEX · ISIN INE182D01020
No Notes Added Yet
Business
Marathon Nextgen Realty Ltd. is an Indian real estate development company primarily engaged in the construction and development of residential, commercial, and retail properties. The company focuses on the Mumbai Metropolitan Region (MMR). Its core business model involves acquiring land, planning and designing real estate projects, obtaining necessary approvals, constructing properties, and then marketing and selling them to end-users and investors. The company generates revenue predominantly through the sale of developed properties.
Revenue Mix
The company's primary business activity is real estate development. While specific revenue breakdowns by segment are not always disclosed in detailed percentages, Marathon Nextgen Realty generally operates across:
Residential Properties: Developing apartments and housing complexes across various price points.
Commercial Properties: Developing office spaces and business parks.
Retail Properties: Developing shopping centers and retail spaces.
The majority of its revenue typically stems from the sale of residential units, followed by commercial spaces.
Industry
The Indian real estate industry is large, fragmented, and cyclical, influenced heavily by economic growth, interest rates, government policies, and infrastructure development. The Mumbai Metropolitan Region (MMR) is one of India's largest and most competitive real estate markets. Marathon Nextgen Realty operates as a mid-to-large-tier developer within this competitive landscape, with a history spanning several decades. It positions itself by focusing on prime locations within MMR and catering to diverse customer segments, from affordable to premium, across residential and commercial sectors.
MOAT
Marathon Nextgen Realty's competitive advantages include:
Established Brand and Reputation: A long operating history (over 50 years) in Mumbai has built a degree of trust and recognition among customers and stakeholders.
Local Market Expertise: Deep understanding of the MMR market, including land acquisition, regulatory environment, and customer preferences.
Land Bank: A strategically acquired land bank in key growth corridors within MMR provides a pipeline for future projects.
Execution Capability: Demonstrated track record of delivering various types of projects, from residential towers to commercial complexes.
Growth Drivers
Key factors that can drive Marathon Nextgen Realty's growth over the next 3-5 years include:
Urbanization and Population Growth: Continued migration to Mumbai and its surrounding areas drives demand for housing and commercial spaces.
Economic Growth & Rising Incomes: India's sustained economic growth and increasing disposable incomes enhance affordability and demand for real estate.
Infrastructure Development: Ongoing and planned infrastructure projects in MMR (e.g., metros, coastal road, new airports) improve connectivity and unlock new development corridors, enhancing property values.
Government Support & Policy: Favorable government policies (e.g., interest rate subsidies for affordable housing, regulatory reforms like RERA bringing transparency) can boost buyer confidence and streamline project approvals.
Low Interest Rates: A benign interest rate environment encourages home loan uptake, driving residential sales.
Risks
Economic Slowdown: A downturn in the Indian economy could reduce demand for properties, impact pricing, and increase inventory levels.
Interest Rate Fluctuations: Rising interest rates can increase borrowing costs for the company and make home loans more expensive, deterring buyers.
Regulatory & Environmental Risks: Changes in real estate regulations, environmental norms, or delays in obtaining project approvals can lead to cost overruns and project delays.
Funding & Liquidity Risk: Real estate development is capital-intensive. Access to timely and cost-effective financing is crucial, and any tightening of credit markets can impact project execution.
Competition: Intense competition from established and new developers in MMR can pressure pricing and margins.
Construction Risks: Delays in construction, cost escalations for raw materials and labor, or quality issues can impact profitability and reputation.
Management & Ownership
Marathon Nextgen Realty Ltd. is part of the Marathon Group, a prominent real estate developer founded by Mr. Ramniklal Shah in 1969. The company is promoter-led, with the Shah family holding significant ownership and management positions. The management team includes second and third-generation family members, combining long-standing industry experience with modern management practices. The promoter group typically holds a substantial stake, ensuring alignment with long-term strategic objectives.
Outlook
Marathon Nextgen Realty operates in the dynamic and high-potential MMR real estate market, underpinned by India's urbanization trends and economic growth. Its long-standing presence and established brand provide a degree of resilience. The company's pipeline of projects and strategic land bank offer avenues for future growth, particularly benefiting from ongoing infrastructure development in its core market. However, the business remains susceptible to macroeconomic headwinds, interest rate movements, and regulatory changes, which can impact demand and project viability. Maintaining efficient execution, managing debt, and adapting to evolving market preferences will be crucial for sustained performance in this competitive sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 155 | 162 | 146 | 123 | 149 | 141 | 117 | 125 | 114 | 198 |
| Other Income | 11 | 11 | 20 | 26 | 39 | 50 | 38 | 16 | 38 | 19 |
| Total Income | 166 | 173 | 166 | 150 | 188 | 191 | 155 | 141 | 152 | 217 |
| Total Expenditure | 108 | 109 | 104 | 87 | 107 | 110 | 75 | 100 | 89 | 151 |
| Operating Profit | 58 | 64 | 62 | 63 | 81 | 81 | 80 | 41 | 63 | 66 |
| Interest | 14 | 19 | 13 | 9 | 18 | 12 | 2 | 0 | 0 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Profit Before Tax | 44 | 44 | 49 | 53 | 62 | 68 | 78 | 38 | 63 | 65 |
| Provision for Tax | 12 | 11 | 9 | 11 | 14 | 16 | 14 | 10 | 18 | 16 |
| Profit After Tax | 31 | 33 | 39 | 42 | 48 | 53 | 64 | 28 | 44 | 49 |
| Adjustments | 8 | 4 | 9 | 6 | 5 | 7 | 2 | 5 | 0 | 1 |
| Profit After Adjustments | 40 | 37 | 48 | 48 | 53 | 60 | 66 | 32 | 45 | 50 |
| Adjusted Earnings Per Share | 7.8 | 7.2 | 9.5 | 9.4 | 10.4 | 11.7 | 9.8 | 4.8 | 6.6 | 7.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 197 | 193 | 69 | 82 | 241 | 206 | 306 | 717 | 705 | 580 | 496 | 554 |
| Other Income | 45 | 50 | 1 | 1 | 8 | 18 | 38 | 42 | 41 | 96 | 142 | 111 |
| Total Income | 243 | 243 | 70 | 83 | 249 | 223 | 344 | 759 | 746 | 676 | 639 | 665 |
| Total Expenditure | 137 | 136 | 26 | 30 | 177 | 142 | 232 | 477 | 472 | 407 | 375 | 415 |
| Operating Profit | 106 | 106 | 44 | 53 | 73 | 81 | 113 | 282 | 274 | 269 | 264 | 250 |
| Interest | 0 | 0 | 5 | 21 | 41 | 44 | 75 | 123 | 91 | 59 | 13 | 3 |
| Depreciation | 0 | 0 | 1 | 2 | 6 | 5 | 3 | 3 | 3 | 3 | 2 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 |
| Profit Before Tax | 105 | 106 | 39 | 30 | 26 | 32 | 35 | 156 | 180 | 208 | 247 | 244 |
| Provision for Tax | 22 | 22 | 11 | 6 | 5 | 9 | 11 | 43 | 46 | 45 | 59 | 58 |
| Profit After Tax | 83 | 84 | 28 | 24 | 21 | 23 | 24 | 113 | 134 | 162 | 188 | 185 |
| Adjustments | 0 | -0 | 11 | 8 | 4 | -8 | 15 | 8 | 33 | 24 | 15 | 8 |
| Profit After Adjustments | 83 | 84 | 39 | 31 | 24 | 15 | 39 | 121 | 166 | 187 | 203 | 193 |
| Adjusted Earnings Per Share | 14.7 | 14.8 | 8.4 | 6.8 | 5.2 | 3.3 | 8.4 | 26.1 | 32.5 | 36.4 | 30.1 | 28.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -14% | -12% | 19% | 10% |
| Operating Profit CAGR | -2% | -2% | 27% | 10% |
| PAT CAGR | 16% | 18% | 52% | 9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -35% | -4% | 31% | 12% |
| ROE Average | 11% | 14% | 12% | 9% |
| ROCE Average | 13% | 15% | 13% | 11% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 595 | 676 | 550 | 607 | 593 | 609 | 649 | 785 | 1005 | 1187 | 2275 |
| Minority's Interest | 0 | 0 | 0 | 14 | 4 | 5 | 5 | 8 | 12 | 16 | 55 |
| Borrowings | 0 | 11 | 117 | 353 | 435 | 667 | 891 | 779 | 583 | 378 | 86 |
| Other Non-Current Liabilities | 20 | 41 | -15 | 6 | 31 | 30 | 31 | 79 | 89 | 6 | 6 |
| Total Current Liabilities | 8 | 8 | 218 | 516 | 552 | 382 | 559 | 502 | 606 | 563 | 393 |
| Total Liabilities | 623 | 736 | 869 | 1497 | 1615 | 1694 | 2135 | 2153 | 2295 | 2149 | 2814 |
| Fixed Assets | 0 | 0 | 1 | 109 | 137 | 133 | 134 | 134 | 138 | 140 | 146 |
| Other Non-Current Assets | 403 | 433 | 533 | 582 | 762 | 612 | 1010 | 991 | 984 | 862 | 976 |
| Total Current Assets | 219 | 304 | 335 | 806 | 717 | 949 | 991 | 1029 | 1174 | 1147 | 1692 |
| Total Assets | 623 | 736 | 869 | 1497 | 1615 | 1694 | 2135 | 2153 | 2295 | 2149 | 2814 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 2 | -1 | 10 | 3 | 9 | 41 | 16 | 31 | 10 | 18 |
| Cash Flow from Operating Activities | -52 | -56 | 169 | 101 | 18 | -109 | 76 | 315 | 22 | -25 | -54 |
| Cash Flow from Investing Activities | 64 | 45 | -198 | -312 | -71 | -3 | -375 | 27 | 112 | 298 | -292 |
| Cash Flow from Financing Activities | -14 | 8 | 40 | 203 | 60 | 144 | 273 | -326 | -155 | -265 | 411 |
| Net Cash Inflow / Outflow | -2 | -3 | 11 | -8 | 7 | 32 | -26 | 15 | -21 | 8 | 65 |
| Closing Cash & Cash Equivalent | 2 | -1 | 10 | 3 | 9 | 41 | 16 | 31 | 10 | 18 | 83 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 14.66 | 14.79 | 8.42 | 6.84 | 5.23 | 3.3 | 8.37 | 26.12 | 32.53 | 36.43 | 30.1 |
| CEPS(Rs) | 14.71 | 14.82 | 6.25 | 5.59 | 5.71 | 6.22 | 5.77 | 25.03 | 26.71 | 32.25 | 28.18 |
| DPS(Rs) | 0.5 | 0.5 | 1 | 0.5 | 0 | 0 | 0.5 | 1 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 104.65 | 118.85 | 119.46 | 132.05 | 128.97 | 132.36 | 140.69 | 165.84 | 196.34 | 231.65 | 337.24 |
| Core EBITDA Margin(%) | 30.56 | 29.43 | 62.36 | 63.32 | 26.68 | 31 | 24.3 | 33.4 | 33.05 | 29.83 | 24.41 |
| EBIT Margin(%) | 53.35 | 55.03 | 62.16 | 61.94 | 27.77 | 36.92 | 35.79 | 38.89 | 38.48 | 45.96 | 52.34 |
| Pre Tax Margin(%) | 53.34 | 54.88 | 55.59 | 36.21 | 10.76 | 15.62 | 11.44 | 21.79 | 25.57 | 35.83 | 49.77 |
| PAT Margin (%) | 42.25 | 43.57 | 40.4 | 29.07 | 8.53 | 11.27 | 7.7 | 15.74 | 18.98 | 28 | 37.97 |
| Cash Profit Margin (%) | 42.4 | 43.64 | 41.49 | 31.27 | 10.89 | 13.91 | 8.68 | 16.18 | 19.4 | 28.46 | 38.3 |
| ROA(%) | 13.39 | 12.38 | 3.49 | 2.02 | 1.32 | 1.4 | 1.23 | 5.26 | 6.01 | 7.31 | 7.59 |
| ROE(%) | 14 | 13.24 | 4.57 | 4.13 | 3.43 | 3.85 | 3.75 | 15.94 | 15.09 | 14.83 | 10.89 |
| ROCE(%) | 17.68 | 16.58 | 5.96 | 5.68 | 6.1 | 6.06 | 7.1 | 16.44 | 15.85 | 15.18 | 12.6 |
| Receivable days | 127.77 | 313.52 | 691.95 | 12.3 | 20.68 | 63.99 | 52.56 | 20.69 | 35.67 | 62.65 | 59.6 |
| Inventory Days | 244.17 | 143.52 | 795.22 | 1761.86 | 776.2 | 901.09 | 625 | 271.23 | 294.82 | 401.37 | 549.06 |
| Payable days | 3.88 | 4.69 | -78.8 | -3983.94 | 1453.76 | 1289.36 | 1369.44 | 197.01 | 191.45 | 333.21 | 356.29 |
| PER(x) | 4.78 | 8.87 | 24.77 | 17.97 | 7.81 | 18.73 | 13.94 | 10.61 | 15.72 | 14.14 | 12.58 |
| Price/Book(x) | 0.67 | 1.1 | 1.75 | 0.93 | 0.32 | 0.47 | 0.83 | 1.67 | 2.6 | 2.22 | 1.12 |
| Dividend Yield(%) | 0.71 | 0.38 | 0.48 | 0.41 | 0 | 0 | 0.43 | 0.36 | 0.2 | 0.19 | 0.26 |
| EV/Net Sales(x) | 2 | 3.92 | 16.69 | 11.55 | 2.91 | 4.58 | 5.1 | 2.86 | 4.66 | 5.36 | 5.08 |
| EV/Core EBITDA(x) | 3.74 | 7.11 | 26.38 | 18 | 9.67 | 11.57 | 13.88 | 7.27 | 11.98 | 11.54 | 9.56 |
| Net Sales Growth(%) | 0 | -2.1 | -64.12 | 18.66 | 193.2 | -14.76 | 48.91 | 134.09 | -1.66 | -17.67 | -14.48 |
| EBIT Growth(%) | 0 | 0.99 | -59.46 | 18.23 | 31.44 | 13.35 | 44.35 | 154.33 | -2.7 | -1.64 | -2.62 |
| PAT Growth(%) | 0 | 0.95 | -66.73 | -14.6 | -13.95 | 12.6 | 1.78 | 378.42 | 18.54 | 21.49 | 15.95 |
| EPS Growth(%) | 0 | 0.93 | -43.06 | -18.76 | -23.5 | -36.91 | 153.57 | 211.89 | 24.56 | 11.98 | -17.37 |
| Debt/Equity(x) | 0 | 0.02 | 0.38 | 0.71 | 0.95 | 1.21 | 1.68 | 1.13 | 0.76 | 0.47 | 0.04 |
| Current Ratio(x) | 27.97 | 39.54 | 1.53 | 1.56 | 1.3 | 2.48 | 1.77 | 2.05 | 1.94 | 2.04 | 4.31 |
| Quick Ratio(x) | 12.3 | 42.56 | 0.24 | 0.58 | 0.37 | 1.17 | 0.8 | 1.02 | 0.92 | 0.87 | 2.18 |
| Interest Cover(x) | 0 | 356.07 | 9.46 | 2.41 | 1.63 | 1.73 | 1.47 | 2.27 | 2.98 | 4.54 | 20.35 |
| Total Debt/Mcap(x) | 0 | 0.02 | 0.22 | 0.76 | 3 | 2.6 | 2.02 | 0.68 | 0.29 | 0.21 | 0.04 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.68 | 73.63 | 73.63 | 73.63 | 73.63 | 73.63 | 55.92 | 55.92 | 56.37 | 56.42 |
| FII | 0.56 | 0.41 | 3.15 | 2.34 | 2.28 | 0.94 | 6.89 | 5.13 | 5.09 | 4.68 |
| DII | 0.01 | 0.8 | 1.61 | 2.47 | 2.42 | 2.3 | 15.57 | 14.4 | 14.74 | 14.7 |
| Public | 25.76 | 25.17 | 21.62 | 21.56 | 21.67 | 23.13 | 21.62 | 24.55 | 23.8 | 24.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.8 | 3.8 |
| FII | 0.03 | 0.02 | 0.16 | 0.12 | 0.12 | 0.05 | 0.46 | 0.35 | 0.34 | 0.32 |
| DII | 0 | 0.04 | 0.08 | 0.13 | 0.12 | 0.12 | 1.05 | 0.97 | 0.99 | 0.99 |
| Public | 1.32 | 1.29 | 1.11 | 1.1 | 1.11 | 1.18 | 1.46 | 1.66 | 1.6 | 1.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 6.74 | 6.74 | 6.74 | 6.74 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -14% | -12% | +19% | +10% |
| Operating Profit CAGR | -2% | -2% | +27% | +10% |
| PAT CAGR | +16% | +18% | +52% | +9% |
| Share Price CAGR | -35% | -4% | +31% | +12% |
| ROE Average | +11% | +14% | +12% | +9% |
| ROCE Average | +13% | +15% | +13% | +11% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.68 | 73.63 | 73.63 | 73.63 | 73.63 | 73.63 | 55.92 | 55.92 | 56.37 | 56.42 |
| FII | 0.56 | 0.41 | 3.15 | 2.34 | 2.28 | 0.94 | 6.89 | 5.13 | 5.09 | 4.68 |
| DII | 0.01 | 0.8 | 1.61 | 2.47 | 2.42 | 2.3 | 15.57 | 14.4 | 14.74 | 14.7 |
| Public | 25.76 | 25.17 | 21.62 | 21.56 | 21.67 | 23.13 | 21.62 | 24.55 | 23.8 | 24.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.77 | 3.8 | 3.8 |
| FII | 0.03 | 0.02 | 0.16 | 0.12 | 0.12 | 0.05 | 0.46 | 0.35 | 0.34 | 0.32 |
| DII | 0 | 0.04 | 0.08 | 0.13 | 0.12 | 0.12 | 1.05 | 0.97 | 0.99 | 0.99 |
| Public | 1.32 | 1.29 | 1.11 | 1.1 | 1.11 | 1.18 | 1.46 | 1.66 | 1.6 | 1.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 5.12 | 6.74 | 6.74 | 6.74 | 6.74 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.