Marathon Nextgen Realty Ltd (MARATHON) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503101 | NSE: MARATHON | Construction - Real Estate | Small Cap

Marathon NextgenReal Share Price

546.75 -2.30 -0.42%
as on 05-Dec'25 12:17

Marathon Nextgen Realty Ltd (MARATHON) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503101 | NSE: MARATHON | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Marathon NextgenReal

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Marathon Nextgen Realty stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
24.09
Market Cap:
3,701.7 Cr.
52-wk low:
352.1
52-wk high:
774.6

Is Marathon Nextgen Realty Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Marathon NextgenReal: Login to view analysis.

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 19719369.380.881.354.4158445345242199
Sales YoY Gr.--2.1%-64.1%16.6%0.6%-33.1%190.9%181.4%-22.6%-29.8%-
Adj EPS 15.315.56.77.47.56.24.722.726.51922.8
YoY Gr.-1.1%-56.5%10.7%0.5%-17.3%-23.9%381.7%16.8%-28.4%-
BVPS (₹) 110.2125125.4130.4137.2143.4148.1169.8186.9212.3307.9
Adj Net
Profit
878830.934.234.428.521.710513697.2154
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

CAGR Colour Code Guide

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 20% 46.9% 31% -7.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.913.24.85.85.64.43.214.115.49.58.8
Op. Profit
Mgn %
30.629.462.464.565.685.741.143.650.738.534
Net Profit
Mgn %
44.145.544.642.442.352.413.723.639.340.277.1
Debt to
Equity
000.40.50.50.61.10.70.40.20
Working Cap
Days
1,0451,3754,1643,5433,3314,8481,8407611,0411,458601
Cash Conv.
Cycle
1243291,307-1,817-1,1401,597554170212323540

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Marathon Nextgen Realty Ltd.

Standalone Consolidated
TTM EPS (₹) 22.8 33.7
TTM Sales (₹ Cr.) 199 530
BVPS (₹.) 307.9 326
Reserves (₹ Cr.) 2,042 2,164
P/BV 1.78 1.68
PE 24.09 16.30
From the Market
52 Week Low / High (₹) 352.05 / 774.55
All Time Low / High (₹) 0.00 / 774.55
Market Cap (₹ Cr.) 3,702
Equity (₹ Cr.) 33.7
Face Value (₹) 5
Industry PE 62.9

Management X-Ray of Marathon NextgenReal:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.0091.460.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Marathon NextgenReal - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Marathon NextgenReal

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales19719369818154158445345242
Operating Expenses 137136262928893251170149
Manufacturing Costs10144395162104
Material Costs13112411911-167216-2218
Employee Cost 4445536798
Other Costs 2810117311232119
Operating Profit 6057435253476519417593
Operating Profit Margin (%) 30.6%29.4%62.4%64.5%65.5%85.5%41.1%43.6%50.7%38.5%
Other Income 51551111923194365110
Interest 00521293150977039
Depreciation 0012553332
Exceptional Items 0000000000
Profit Before Tax 1111123940393431137167161
Tax 242486469323226
Profit After Tax 87883134342822105136136
PAT Margin (%) 44.1%45.5%44.6%42.4%42.3%52.2%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%3%15%7%0%0%11%4%4%4%

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
Minority Interest0000000000
Debt011117293299400659541341174
Long Term Debt011117292299380637524327170
Short Term Debt00010202217144
Trade Payables12110100105201510910
Others Liabilities 426610839563511891147149
Total Liabilities 6707909121,0321,0911,1151,4731,4291,4531,420

Fixed Assets

Gross Block1122422233
Accumulated Depreciation0011111111
Net Fixed Assets 0011311122
CWIP 0000000000
Investments 10107253380222452234309338
Inventories13220282285248281256190212194
Trade Receivables6926301389231935
Cash Equivalents 301121111442818
Others Assets 465506511490457604744937883833
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 0-0-20-00-0-0-1-1
Net Investments -2-0-120-127-746-2362284104
Others 6645-77275852-118-2144134
Cash Flow From Financing Activity -1484070-4332256-246-228-151
Net Proceeds from Shares 0000000100
Net Proceeds from Borrowing 001971026820000
Interest Paid -0-0-5-21-44-27-50-97-76-39
Dividend Paid -14-3-2-9-300-2-5-5
Others 011-150-2-2-23306-147-148-106
Net Cash Flow -2-311-9-20109-171

Finance 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 Days65314692283519132341
Inventory Days1311447951,2801,1961,773619183213306
Payable Days341,8624,3613,31209621-156189

Marathon Nextgen Realty Ltd Stock News

Marathon Nextgen Realty Ltd FAQs

The current trading price of Marathon NextgenReal on 05-Dec-2025 12:17 is ₹546.8.
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 04-Dec-2025 the market cap of Marathon NextgenReal stood at ₹3,701.7.
The latest P/E ratio of Marathon NextgenReal as of 04-Dec-2025 is 24.09.
The latest P/B ratio of Marathon NextgenReal as of 04-Dec-2025 is 1.78.
The 52-week high of Marathon NextgenReal is ₹774.5 and the 52-week low is ₹352.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marathon NextgenReal is ₹199.2 ( Cr.) .

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.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×