| Marathon Nextgen Realty Ltd | Industry : (Realty) | |
|---|---|---|
|
BSE Code : 503101 |
NSE Symbol : MARATHON |
P/E(TTM) : 21.15 |
|
ISIN Demat : INE182D01020 |
Div & Yield% : 0.14 |
EPS(TTM) : 26.43 |
|
Book Value(₹) : 307.87 |
Market Cap(₹Cr) : 3,768.13 |
Face Value(₹) : 5.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 241.94 | 344.81 | 445.27 | 158.22 | 54.39 |
| Other Income | 109.89 | 65.19 | 42.62 | 18.93 | 23.07 |
| Stock Adjustments | -18.02 | 21.67 | -65.74 | -25.08 | 33.15 |
| Total Income | 333.81 | 431.67 | 422.15 | 152.07 | 110.61 |
| EXPENDITURE : | |||||
| Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power and Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Other Manufacturing Expenses | 103.84 | 161.73 | 155.13 | 51.85 | 35.11 |
| Selling and Administration Expenses | 16.45 | 19.48 | 15.57 | 9.71 | 2.18 |
| Miscellaneous Expenses | 2.83 | 1.70 | 7.29 | 1.03 | 1.09 |
| Employee Benefit Expenses | 7.64 | 8.60 | 7.33 | 5.50 | 2.64 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 203.06 | 240.15 | 236.82 | 83.98 | 69.57 |
| Interest | 39.50 | 70.23 | 96.74 | 50.44 | 30.55 |
| Gross Profit | 163.56 | 169.92 | 140.08 | 33.54 | 39.02 |
| Depreciation | 2.23 | 2.62 | 2.71 | 2.63 | 5.00 |
| Profit Before Tax | 161.33 | 167.30 | 137.37 | 30.91 | 34.02 |
| Current Tax | 24.50 | 34.00 | 28.13 | 7.74 | 9.47 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.07 | -2.27 | 4.16 | 1.53 | -3.87 |
| Reported Net Profit | 135.76 | 135.57 | 105.09 | 21.65 | 28.42 |
| Extraordinary Items | -0.02 | 0.00 | -4.81 | 0.00 | -0.06 |
| Adjusted Net Profit | 135.78 | 135.57 | 109.90 | 21.65 | 28.48 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 678.41 | 547.53 | 470.93 | 449.29 | 420.87 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 5.12 | 4.70 | 2.31 | 0.00 | 0.00 |
| P & L Balance carried down | 809.05 | 678.41 | 573.71 | 470.93 | 449.29 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 20.00 | 20.00 | 20.00 | 10.00 | 0.00 |
| Dividend Per Share(Rs) | 1.00 | 1.00 | 1.00 | 0.50 | 0.00 |
| Earnings Per Share-Unit Curr | 26.51 | 26.49 | 22.69 | 4.71 | 6.18 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 212.46 | 186.99 | 169.95 | 148.59 | 143.47 |
| Book Value(Adj)-Unit Curr | 212.46 | 186.99 | 169.95 | 148.59 | 143.47 |