Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2618 Cr.
Stock P/E
13.9
P/B
1.1
Current Price
₹388.1
Book Value
₹ 344.4
Face Value
5
52W High
₹680
52W Low
₹ 342.9
Dividend Yield
0.26%

Marathon NextgenReal Overview

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.

Marathon NextgenReal Share Price

Live · BSE / NSE · Inception: 1978
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Marathon NextgenReal Quarterly Results

#(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

Marathon NextgenReal Profit & Loss

#(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

Marathon NextgenReal Balance Sheet

#(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

Marathon NextgenReal Cash Flow

#(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

Marathon NextgenReal Ratios

# 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

Growth Rates

Compounded annual
# 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%

Marathon NextgenReal Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 56.42 %
FII 4.68 %
DII (MF + Insurance) 14.7 %
Public (retail) 24.2 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 73.6873.6373.6373.6373.6373.6355.9255.9256.3756.42
FII 0.560.413.152.342.280.946.895.135.094.68
DII 0.010.81.612.472.422.315.5714.414.7414.7
Public 25.7625.1721.6221.5621.6723.1321.6224.5523.824.2
Others 0000000000
Total 100100100100100100100100100100

Marathon NextgenReal Peer Comparison

Construction - Real Estate Edit Columns

Marathon NextgenReal Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Marathon NextgenReal Pros & Cons

Pros

  • Company has delivered good profit growth of 52% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 14% over the last 3 years.
  • Debtor days have increased from 333.21 to 356.29days.
  • Earnings include an other income of Rs. 142 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp