SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Marathon Nextgen Realty Ltd (MARATHON)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 503101 NSE: MARATHON Construction - Real Estate | Small Cap | Marathon NextgenReal Share Price

₹404 17.25 (4.46%)

As on 12-Jun'26 16:59

Marathon Nextgen Realty Ltd (MARATHON)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 503101 NSE: MARATHON Construction - Real Estate | Small Cap | Marathon NextgenReal Share Price

₹404 17.25 (4.46%)

As on 12-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,724 Cr.
Current Price
₹404
52-Week Low / High
₹368 / 775
TTM EPS
₹25.5
TTM Sales
₹177 Cr.
Book Value per Share
₹320.8
P/E Ratio
15.88
Lower than its 5-year historical median
Industry PE
43
Price to Book (P/B)
1.26
Lower than its 5-year historical median
Price to Sales (P/S)
15.41
Higher than its 5-year historical median
EV/EBITDA
11.61
Lower than its 5-year historical median
Dividend Yield
0.19%
Profitability Efficiency
Return on Equity (ROE)
13.29%
Outperforms industry median
Return on Capital Employed (ROCE)
15.07%
Outperforms industry median
Return on Assets (ROA)
9.45%
Operating Profit Margin
38.5%
Net Profit Margin
56.11%
Gross Profit Margin
67.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-29.83%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-46.75%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
0.14%
Asset Quality
Promoter Holding
56.37%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2,129 Cr.
Equity
₹33.7 Cr.
Face Value
₹5
All Time Low / High
₹0.00 / 774.55

Marathon Nextgen Realty stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Somewhat Overvalued

Price Trend

Weak
Q.1 Is Marathon Nextgen Realty Ltd a good quality company?
Marathon Nextgen Realty Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Marathon Nextgen Realty Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Marathon Nextgen Realty Ltd vs industry peers?
Marathon Nextgen Realty Ltd revenue CAGR is 24.38%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Marathon Nextgen Realty Ltd?
Promoters hold 56.37% of the Marathon Nextgen Realty Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Marathon Nextgen Realty Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 19.9% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Marathon Nextgen Realty Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 19%16.6%5.7%7.2%7.2%6.4%6.6%17%17.8%15.1%-
Value Creation
Index
0.40.2-0.6-0.5-0.5-0.6-0.50.20.30.1-

Growth Parameters

Sales 19719369.380.881.354.4158445345242177
Sales YoY Gr.--2.1%-64.1%16.6%0.6%-33.1%190.9%181.4%-22.6%-29.8%-
Adj EPS 15.315.56.77.47.56.24.722.726.51925.5
YoY Gr.-1.1%-56.5%10.7%0.5%-17.3%-23.9%381.7%16.8%-28.4%-
BVPS (₹) 110.2125125.4130.4137.2143.4148.1169.8186.9212.3320.8
Adj Net
Profit
878830.934.234.428.521.710513697.2172
Cash Flow from Ops. -52.5-55.616920.557.6-89.910924116714.2-
Debt/CF from Ops. 0-0.21.215.15.7-4.66.62.32.218.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 2.3%24.4%15.2%-29.8%
Adj EPS 2.4%20.5%59.1%-28.4%
BVPS7.6%9.1%12.8%13.6%
Share Price 14.3% 42.1% 8% -31.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.913.24.85.85.64.43.214.115.49.59.6
Op. Profit
Mgn %
30.629.462.464.565.685.736.643.650.738.538.8
Net Profit
Mgn %
44.145.544.642.442.352.413.723.639.340.297.1
Debt to
Equity
000.40.50.50.61.10.70.40.20
Working Cap
Days
1,0451,3754,1643,5433,3314,8481,8407611,0411,458636
Cash Conv.
Cycle
1243291,307-1,817-1,1401,597554170212323603

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales19719369818154158445345242
Operating Expenses + 1371362629288100251170149
Manufacturing Costs5112712525324614414372
Material Costs127114-259-12-10-303177-350
Employee Cost 4445536798
Other Costs 2810117318232119
Operating Profit 6057435253475819417593
Operating Profit Margin (%) 30.6%29.4%62.4%64.5%65.5%85.5%36.5%43.6%50.7%38.5%
Other Income + 51551111923264365110
Exceptional Items 0000000000
Interest 00521293150977039
Depreciation 0012553332
Profit Before Tax 1111123940393431137167161
Tax 242486469323226
Profit After Tax 87883134342822105136136
PAT Margin (%) 44.1%45.5%44.6%42.4%42.3%52.3%13.7%23.6%39.3%56.1%
Adjusted EPS (₹)15.315.56.77.47.56.24.722.726.526.5
Dividend Payout Ratio (%)3.30%3.20%14.90%6.70%0%0%10.60%4.40%3.80%3.80%

Valuation of Marathon NextgenReal - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 6267115776006316606817879561,087
Share Capital 28282323232323232626
Reserves 5986835545776086376587639311,062
Debt +011117293299400659541341174
Long Term Debt011117292299380637524327170
Short Term Debt00010202217144
Minority Interest0000000000
Trade Payables12110100105201510910
Others Liabilities 426610839563511891147149
Total Liabilities 6707909121,0321,0911,1151,4731,4291,4531,420

Fixed Assets

Net Fixed Assets +0011311122
Gross Block1122422233
Accumulated Depreciation0011111111
CWIP 0000000000
Investments 103141223222452234309338
Inventories13220282285248281256190212194
Trade Receivables6926301389231935
Cash Equivalents 301121111442818
Others Assets 465506614603614604744937883833
Total Assets 6707909121,0321,0911,1151,4731,4291,4531,420

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -52-561692158-9010924116714
PBT 1111123940393431137167161
Adjustment -50-545123137477423-66
Changes in Working Capital -79-89138-26-16-161415113-54
Tax Paid -34-25-12-640-10-22-35-27
Cash Flow From Investing Activity + 6445-198-99-1659-3551444138
Capex 0-0-1190-00-0-0-1-1
Net Investments -2-0-3-127-746-2362284104
Others 6645-77275852-118-2144134
Cash Flow From Financing Activity -1484070-4332256-246-228-151
Net Proceeds from Shares + 0000000100
Net Proceeds from Borrowing 0111051766822570-198-157
Interest Paid -0-0-5-21-44-27-50-97-76-39
Dividend Paid -11-3-2-9-300-2-5-5
Others -2-0-58-76-2-2349-1475050
Net Cash Flow -2-311-9-20109-171

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)14.913.154.85.825.594.43.2314.3215.5613.29
ROCE (%)18.9716.625.727.237.226.366.5916.9917.7515.07
Asset Turnover Ratio0.310.260.080.080.080.050.120.310.240.17
PAT to CFO Conversion(x)-0.6-0.645.450.621.71-3.214.952.31.230.1
Working Capital Days
Receivable Days64.50313.506922.208.4034.8019.4013.4022.7041.20
Inventory Days131.30143.50795.201,280.201,195.701,773618.80182.70212.60305.70
Payable Days2.804.70-78.80-3,101.80-3,901.50-764.90207.3059.90-1,299.7068

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.0091.460.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Marathon Nextgen Realty Ltd FAQs

The current trading price of Marathon NextgenReal on 12-Jun-2026 16:59 is ₹404.0.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 11-Jun-2026 the market cap of Marathon NextgenReal stood at ₹2,723.8 Cr

The latest P/E ratio of Marathon NextgenReal as of 11-Jun-2026 is 15.88.

The latest P/B ratio of Marathon NextgenReal as of 11-Jun-2026 is 1.26.

The 52-week high of Marathon NextgenReal is ₹774.5 and the 52-week low is ₹368.4.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marathon NextgenReal is ₹177 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Marathon Nextgen Realty Ltd is a average quality company.

The key valuation ratios of Marathon Nextgen Realty Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Marathon Nextgen Realty Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Marathon Nextgen Realty Ltd

The Marathon Group was formally launched in 1969 by Shri Ramniklal Shah, an educationist with the ideal of serving society in every way. The seed of the group was sown when Zaveribhai Ramji Shah envisioned and planned Mulund, a 550-acre suburb in Mumbai.

On the odyssey to its present position of eminence in the market, Marathon has developed residential complexes, industrial estates, high-rises, signature homes, retail and corporate spaces, catering to the lifestyles of all classes and masses, with over 70 projects in India. The Group’s ongoing projects are spread over 28 lakh sq. ft. in Mumbai.

Marathon’s dynamic leadership and lean management is supplemented by a prestigious ISO 9001:2000 certification (Quality Management Systems), CRISIL Rating as DA3 (Developers) for the flagship company – Marathon Realty Pvt. Ltd.

Marathon continued to contribute to Mulund through the 70’s and the 80’s, with over 30 landmark projects in this suburb alone, carrying forward the patriarch's vision, conviction and dedication, making Mulund the 'Prince of the Suburbs'.

In the 90’s, Marathon expanded to over the rest of Mumbai and beyond under the stewardship of the next generation, Ramnikbhai's sons, Chetan Shah and Mayur Shah. Qualified civil and structural engineers from USA, the two brothers have consistently set new benchmarks for the group, re-inventing the Group's goal and adopting new age methodologies. Marathon Nextgen is a result of those efforts.

Other ventures of the company

Vector Projects India Pvt. Ltd.- Marathon offers total interior solutions from conceptualizing to executing interior designs, under this banner. Civil work, interior decorators, masonry, electrical work, furniture and carpentry are all managed by an efficient team of over 140 efficient experts, driving an annual turnover of INR 100 crores. The accuracy of time frames and final cost estimates are maintained, following the Group's core values.

Lark Consultancy Pvt. Ltd.- Marathon through its financial arm -- Lark Consultancy Pvt. Ltd -- ensures a daily transaction of Rs 150 million on BSE and NSE, resulting in an annual turnover to the tune of Rs 40,000 million. One of the busiest online traders in the capital and share market with headquarters in Mumbai, the firm has branches in Mangalore, Bangalore and Shimoga as well. The venture promises future expansion across geographical regions.

Some of the project carried out by the company are-

  • Marathon NextGen Era-A multi-storeyed luxurious tower with apartments & penthouses in Lower Parel.
  • Marathon NextGen Innova- A multi-storeyed commercial complex in Lower Parel.
  • Marathon NextGen Emperor- A Independent corporate house with offices and retail outlets in Lower Parel.

Milestones of the company:

  • 1972- Marathon Poonam (Mulund) - It was one of the first seven storied building with a lift. This was the first society which was given loan facility in Mulund. Out of Rs. 51 per sq.ft. Rs.33 was given as society loan. 
  • 1986- Marathon Olympic (Mulund) 
  • 1990- Marathon Antariksh (Mulund) – Mulund’s first high-rise building.
  • 1996- Marathon galaxy (Mulund), Mount View (Mulund), Virayatan (Deolali)
  • 1997- Marathon Heights (Worli), Udyog Kshetra (Mulund)
  • 1999- Marathon Heritage (Vikhroli)
  • 2001- Marathon Galaxy (Mulund)
  • 2003- Marathon Max (Mulund), Marathon Maxima (Mulund)
  • 2004- Marathon Chambers (Mulund), Marathon Nextgen Era (Lower Parel), Marathon Nextgen Innova (Lower Parel), Marathon Nextgen Emperor (Lower Parel)
  • 2005- Marathon Omega (Lower Parel), Marathon Vastu (Airoli)

Awards/ Achievements

Marathon Heights, the first residential tower in India with a helipad, was awarded 'The Best Residential Project of the Year - 1999' by Accommodation Times.

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: