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

₹433.90 -4.35 (-0.99%)

As on 11-Sep'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

₹433.90 -4.35 (-0.99%)

As on 11-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹2,926 Cr.
Current Price
₹433.9
52-Week Low / High
₹343 / 685
TTM EPS
₹28.7
TTM Sales
₹553 Cr.
Book Value per Share
₹344.6
P/E Ratio
15.14
Lower than its 5-year historical median
Industry PE
43.4
Price to Book (P/B)
1.26
Lower than its 5-year historical median
Price to Sales (P/S)
5.29
Lower than its 5-year historical median
EV/EBITDA
11.55
Lower than its 5-year historical median
Dividend Yield
0.23%
Profitability Efficiency
Return on Equity (ROE)
14.83%
Outperforms industry median
Return on Capital Employed (ROCE)
15.18%
Outperforms industry median
Return on Assets (ROA)
7.33%
Operating Profit Margin
29.8%
Net Profit Margin
28%
Gross Profit Margin
36.3%
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
-25.68%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
21.5%
Asset Quality
Promoter Holding
56.42%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹2,290 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

Strong
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 19.19%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Marathon Nextgen Realty Ltd?
Promoters hold 56.42% 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 12.8% 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 19719369.380.881.354.4158445345242192
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 (₹) 110.2125125.4130.4137.2143.4148.1169.8186.9212.3325.6
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 12.8% 38% 0.4% -27.7%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.913.24.85.85.64.43.214.115.49.59.5
Op. Profit
Mgn %
30.629.462.464.565.685.736.643.650.738.542.4
Net Profit
Mgn %
44.145.544.642.442.352.413.723.639.340.289.5
Debt to
Equity
000.40.50.50.61.10.70.40.2-
Working Cap
Days
1,0451,3754,1643,5433,3314,8481,8407611,0411,458636
Cash Conv.
Cycle
1243291,307-1,817-1,1401,597554170212323603

Valuation of Marathon NextgenReal - Consolidated

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!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.0091.460.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1971936982241206306717705580
Operating Expenses + 1371362630177142232477472407
Manufacturing Costs5112712611295181333318304
Material Costs127114-259-123728139710457
Employee Cost 444510610131413
Other Costs 281011181328353633
Operating Profit 60574352646474239233173
Operating Profit Margin (%) 30.6%29.4%62.4%63.3%26.7%31.0%24.3%33.4%33.0%29.8%
Other Income + 45501181838424196
Exceptional Items 0000000000
Interest 005214144751239159
Depreciation 0012653333
Profit Before Tax 1051063930263235156180208
Tax 22221165911434645
Profit After Tax 83842824212324113134162
PAT Margin (%) 42.3%43.6%40.4%29.1%8.5%11.3%7.7%15.7%19.0%28.0%
Adjusted EPS (₹)14.714.88.46.85.23.38.426.132.536.4
Dividend Payout Ratio (%)3.40%3.40%11.90%7.30%0%0%6%3.80%3.10%2.80%
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 5956765506075936096477681,0051,186
Share Capital 28282323232323232626
Reserves 5676485275845705866247459791,161
Debt +011117412519719967857650400
Long Term Debt011117353435667891779583378
Short Term Debt00059845276786722
Minority Interest0001445581216
Trade Payables121101441475245595055
Others Liabilities 264893320352309470460579484
Total Liabilities 6237368691,4971,6151,6942,1352,1532,2952,140

Fixed Assets

Net Fixed Assets +001109137133134134138140
Gross Block112116145142144145150153
Accumulated Depreciation00178910111213
CWIP 0000000000
Investments 00142226132714981110
Inventories13220282512514501547518620655
Trade Receivables6926306225038439495
Cash Equivalents 3011455083631049392
Others Assets 4184535618048679141,0821,3061,2691,048
Total Assets 6237368691,4971,6151,6942,1352,1532,2952,140
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -52-5616910118-1097631522-25
PBT 1051063930263235156180208
Adjustment -45-485225866639755-33
Changes in Working Capital -79-8913856-77-206-790-168-154
Tax Paid -34-25-12-711-1-14-29-46-46
Cash Flow From Investing Activity + 6445-198-312-71-3-37527112298
Capex 0-0-119-901-1-0-1-3
Net Investments -2-0-3-0013-26122840
Others 6645-77-303-71-17-113-201109301
Cash Flow From Financing Activity -1484020360144273-326-155-265
Net Proceeds from Shares + 0000000100
Net Proceeds from Borrowing 001052371272332230-197-205
Interest Paid -0-0-5-21-62-98-75-114-84-59
Dividend Paid -11-3-3-9-300-2-5-5
Others -211-58-3-29125-2101304
Net Cash Flow -2-311-8732-2615-218
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1413.244.574.133.433.853.7515.9415.0914.83
ROCE (%)17.6816.585.965.686.16.067.116.4415.8515.18
Asset Turnover Ratio0.320.280.090.070.150.120.160.330.320.26
PAT to CFO Conversion(x)-0.63-0.676.044.210.86-4.743.172.790.16-0.15
Working Capital Days
Receivable Days127.80313.5069212.3020.706452.6020.7035.7059.70
Inventory Days244.20143.50795.201,761.90776.20901.10625271.20294.80401.40
Payable Days3.904.70-78.80-3,983.901,453.801,289.401,369.40197191.50333.20

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Marathon Nextgen Realty Ltd FAQs

The current trading price of Marathon NextgenReal on 11-Sep-2026 16:59 is ₹433.9.

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 10-Sep-2026 the market cap of Marathon NextgenReal stood at ₹2,926.4 Cr

The latest P/E ratio of Marathon NextgenReal as of 10-Sep-2026 is 17.02.

The latest P/B ratio of Marathon NextgenReal as of 10-Sep-2026 is 1.33.

The 52-week high of Marathon NextgenReal is ₹685.0 and the 52-week low is ₹342.9.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marathon NextgenReal is ₹192 ( 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 Strong which suggest that the price of Marathon Nextgen Realty Ltd is likely to Rise 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 46 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now