Marathon Nextgen Realty Ltd

₹392▼ -4.88%28 Sept

📊 Stock Analysis

Market Data

Market Cap₹2,642.89 Cr.

52W High₹679.95

Current Price₹392

52W Low₹342.9

Down from 52W High42.3 %

Face Value₹5

Performance

ROCE10.38 %

ROE8.5 %

EPS (TTM)₹7.78

EPS Prev Qtr₹6.75

EPS Last Year₹9.8

EBITDA Qtr₹46.14 Cr.

Book Value₹338

Financial Health

Debt/Equity0.04

Debt/Profit0.54

Total Assets₹2,759.628 Cr.

Dividend Yield0.26 %

Promoter Holding56.42 %

Earning Power4.96 %

Valuation

Stock P/E13.43

Industry P/E18.91

Price to Book1.16

Price to Sales4.78

Graham Number₹471.03

Key Metrics

Face Value

₹5

About Marathon Nextgen Realty Ltd

Realty · Realty

Marathon Nextgen Realty Ltd is listed on NSE in the Realty / Realty sector. Face value ₹5. Market cap ₹2,642.89 Cr.

Price Chart

Peer Comparison

Name	CMP	P/E	Market Cap	Div Yield	NP Qtr	Qtr Profit Var%	Sales Qtr	Qtr Sales Var%	ROCE%	Debt/Eq
DLF Ltd	-	36.97	₹1,64,360.7 Cr	1.2%	₹2,547.8 Cr	-	₹6,757.66 Cr	-	6.54%	0
Lodha Developers Ltd	-	27.02	₹1,11,498.94 Cr	0.38%	₹4,128.7 Cr	-	₹18,181.2 Cr	-	17.88%	0.42
Phoenix Mills Ltd	-	54.36	₹69,580.74 Cr	0.13%	₹1,630.24 Cr	-	₹4,544.76 Cr	-	15.37%	0.48
Oberoi Realty Ltd	-	25.07	₹66,364.68 Cr	0.44%	₹2,629.69 Cr	-	₹6,322.4 Cr	-	17.83%	0.16
Prestige Estates Projects Ltd	-	54.91	₹62,561.41 Cr	0.14%	₹1,265.3 Cr	-	₹13,053.2 Cr	-	10.42%	0.92
Godrej Properties Ltd	-	31.58	₹50,542.7 Cr	0.6%	₹1,591.68 Cr	-	₹5,203.04 Cr	-	6.64%	0.82
Prime Focus Ltd	-	204.87	₹24,498.28 Cr	-	₹145.18 Cr	-	₹4,919.48 Cr	-	9.45%	2.37
Anant Raj Ltd	-	36.85	₹21,882.32 Cr	0.16%	₹575.14 Cr	-	₹2,550.59 Cr	-	11.08%	0.1
Brigade Enterprises Ltd	-	22.15	₹19,047.88 Cr	0.34%	₹783.75 Cr	-	₹5,531.63 Cr	-	10.89%	0.9
Aditya Birla Real Estate Ltd	-	-	₹13,307.98 Cr	0.21%	₹-122.33 Cr	-	₹450.47 Cr	-	-4.54%	1.52
Sobha Ltd	-	56.55	₹13,040.88 Cr	0.49%	₹230.65 Cr	-	₹5,616.72 Cr	-	7.84%	0.21
SignatureGlobal India Ltd	-	10.5	₹10,974.92 Cr	-	₹1,043.68 Cr	-	₹2,282.19 Cr	-	42.69%	3.26
Sri Lotus Developers & Realty Ltd	-	39.28	₹10,175.23 Cr	0.24%	₹263.23 Cr	-	₹839.99 Cr	-	33.59%	0.13
Max Estates Ltd	-	761.33	₹9,335.69 Cr	-	₹12.11 Cr	-	₹199.88 Cr	-	1.72%	0.98
Embassy Developments Ltd	-	-	₹7,795.89 Cr	-	₹-949.22 Cr	-	₹1,265.1 Cr	-	-3.51%	0.52
Mahindra Lifespace Developers Ltd	-	22.24	₹7,749.67 Cr	0.96%	₹332.46 Cr	-	₹2,108.47 Cr	-	9.01%	0.18
NESCO Ltd	-	18.41	₹7,670.98 Cr	0.64%	₹416.56 Cr	-	₹950.52 Cr	-	18.27%	0
Ganesh Housing Ltd	-	22.57	₹5,982.61 Cr	0.21%	₹265.15 Cr	-	₹640.5 Cr	-	22.83%	0.01
Kalpataru Ltd	-	44.88	₹5,646.16 Cr	-	₹102.75 Cr	-	₹3,464.62 Cr	-	1.32%	2.23
Valor Estate Ltd	-	418.26	₹5,217.95 Cr	-	₹11.98 Cr	-	₹863.73 Cr	-	2.01%	0.39

Quarterly Results

	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales	116.85	124.9	113.55	197.5
↳ QoQ Growth	-	+6.9%	-9.1%	+73.9%
Expenses	75.22	100.25	89.02	151.36
Operating Profit	41.63	24.65	24.52	46.14
OPM %	35.63%	19.74%	21.59%	23.36%
Other Income	38.21	15.89	38.26	19.49
Interest	2.07	0.09	0.26	0.69
Depreciation	0.39	0.39	0.36	0.38
EBITDA	42.02	25.04	24.88	46.52
EBITDA Margin %	35.96%	20.05%	21.91%	23.55%
Profit Before Tax	77.77	38.18	62.52	64.94
Tax %	18.05%	27.4%	29.08%	24.41%
Net Profit	63.73	27.72	44.34	49.09
↳ QoQ Growth	-	-56.5%	+60.0%	+10.7%
EPS	9.8	4.85	6.75	7.78

Balance Sheet

	Mar 2025	Mar 2026
Equity Capital	25.6	33.7103
Reserves	1161.37	2241.1252
Borrowings	560.26	99.38
Other Liabilities	359.77	385.41
Total Liabilities	2107	2759.6277
Fixed Assets	109.25	145.8798
CWIP	0	0
Investments	109.61	426.16
Other Assets	1888.14	2187.59
Total Assets	2107	2759.6277

Cash Flows

	Mar 2025	Mar 2026
Cash from Operating Activity	-25.3139	-54.1601
Cash from Investing Activity	297.6599	-291.9733
Cash from Financing Activity	-264.5554	411.2865
Net Cash Flow	7.7906	65.1531

Shareholding Pattern

	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters %	55.92%	55.92%	56.37%	56.42%
FIIs %	6.89%	5.13%	5.09%	4.68%
DIIs %	15.59%	14.4%	14.74%	14.71%
Public %	15.25%	16.09%	15.7%	15.23%
No. of Shareholders	15,447	15,442	14,399	14,230