Marathon Nextgen Realty

₹400.00As of Sun 8 Nov 2026, 12:00 UTC

NSE:MARATHONReal Estate

Country India

PE (Fwd) 10.37

TSR 10Y CAGR 12.07%

Div yield 0.25%

ROE —

Real Estate (Development)

Beta (5Y) 0.61

PE TTM 13.29

TSR TTM (33.37%)

Mkt cap ₹27.97B

ROIC —

SE Grade™

—

Value

Quality

Moat

—

1Y Price

Reference

₹451

12.84%

(66.20%)

Price above Reference Value

FY23

FY24

FY25

FY26

Earnings per share₹

25.21

32.50

36.41

30.09

201.56%

28.92%

12.04%

(17.36%)

Revenue₹B

7.168

7.048

5.802

4.963

133.84%

(1.68%)

(17.67%)

(14.45%)

TTM

FYE 31 Mar INR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

10Y

Peers

4.963

Revenue₹B

—

3.065

7.168

7.048

5.802

4.963

5.648

12.80%

(14.45)

Revenue growth%

—

133.84

(1.68)

(17.67)

(14.45)

13.80

(8.07)

—

36.35

Gross margin%

—

36.96

40.13

40.22

37.88

36.35

36.45

37.88

24.12

Operating margin%

—

23.45

32.99

32.64

29.38

24.12

24.41

29.38

40.89

Net margin%

—

12.57

16.88

23.62

32.15

40.89

41.03

23.62

13.29

P/E ratio (avg)x

—

9.963

8.299

12.69

15.45

19.97

11.64

12.69

22.54

EV/EBITx

—

5.340

4.246

9.185

16.91

33.87

19.56

9.185

—

FCF yield (avg)%

—

FCF margin%

—

FCF / Net incomex

—

ROIC%

—

Return on equity%

—

Return on assets%

—

30.09

EPS₹

—

8.36

25.21

32.50

36.41

30.09

34.36

37.72%

—

(17.36)

EPS growth%

—

201.40

28.92

12.04

(17.36)

14.18

20.48

—

Bookvalue per sh₹

—

FCF per share₹

—

1.00

Dividend per sh₹

—

0.50

1.00

1.03

18.92%

—

0.25

Div yield (avg)%

—

0.60

0.48

0.24

0.18

0.17

0.26

0.24

3.32

Payout ratio%

—

5.98

3.97

3.08

2.75

3.32

3.01

3.32

67.45

Shares (diluted)M

—

46.05

47.99

51.22

51.23

67.45

◌67.45

10.01%

(31.65)

Buyback yield%

—

(4.21)

(6.73)

(0.02)

(31.65)

◌—

(5.47)

—

D/E ratiox

—

26.98

Enterprise value₹B

—

3.838

10.04

21.13

28.82

40.54

26.98

80.28%

—

LT debt₹M

—

Peers (US$284.9M)

Cap (US$)

Arvind SmartSpaces…

291.6M

14.69x

Alembic Limited

279.5M

7.383x

Hubtown Limited

276.9M

26.24x

Advancetek Enterprise…

284.3M

15.07x

Capital

TTM

10Y

Leveragex

—

EBIT/Intx

15.87

2.861

Own earn%

—

Sh yield%

(31.40)

(5.11)

Owners

Insiders/Inst%

6.71

16.58

Short interest%

—

SBC / revenue%

0.06

Record

10Y

Profitable years

5/5

Revenue growth years

1/4

EPS growth years

3/4

Dividend streakyrs

Op margin range%

23–33

$1 testx

—

Incr. ROIC%

—

Marathon Nextgen Realty Limited engages in real estate business in India. It constructs, develops, and sells commercial and residential real estate projects. The company was founded in 1969 and is based in Mumbai, India. Marathon Nextgen Realty Limited is a subsidiary of Marathon Realty Pvt. Ltd.

Growth vs revenue

Latest

Trend

4Y CAGR

Rel growth

Revenue

₹4.963B

12.80%

1.00×

Cost of revenue

₹3.159B

13.07%

1.01×

Operating expenses

₹607.2M

10.04%

0.91×

Revenue by region

No breakdown available

Reinvestment returns

n/m

Trend

Reinvestment rate

n/m

Return on capital

n/m

Spread over hurdle

n/m