Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Marathon Nextgen Realty Ltd

MARATHON
NSE
477.85
0.02%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Marathon Nextgen Realty Ltd

MARATHON
NSE
477.85
0.02%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
3,222Cr
Close
Close Price
477.85
Industry
Industry
Realty - Regional
PE
Price To Earnings
12.94
PS
Price To Sales
6.07
Revenue
Revenue
531Cr
Rev Gr TTM
Revenue Growth TTM
-9.51%
PAT Gr TTM
PAT Growth TTM
31.86%
Peer Comparison
How does MARATHON stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MARATHON
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
170210129210155162146123149141117125
Growth YoY
Revenue Growth YoY%
3.1114.7-24.1-24.4-8.8-22.713.1-41.4-4.4-13.2-20.01.3
Expenses
ExpensesCr
129149811341081091048710711075100
Operating Profit
Operating ProfitCr
416148764753423641314225
OPM
OPM%
24.229.137.436.330.332.629.129.527.821.936.020.1
Other Income
Other IncomeCr
91010101111202639503814
Interest Expense
Interest ExpenseCr
272523291419139181220
Depreciation
DepreciationCr
111111111000
PBT
PBTCr
224535574444495362687838
Tax
TaxCr
711715121191114161410
PAT
PATCr
163427413133394248536428
Growth YoY
PAT Growth YoY%
-20.3222.5140.1-45.2101.6-3.144.62.453.160.662.5-34.5
NPM
NPM%
9.216.121.019.620.220.226.934.332.437.454.522.2
EPS
EPS
3.59.17.310.27.87.29.59.610.611.79.84.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1971936982241206306717705580531
Growth
Revenue Growth%
-2.1-64.118.7193.2-14.848.9134.1-1.7-17.7-8.4
Expenses
ExpensesCr
1371362630177142232477472407392
Operating Profit
Operating ProfitCr
60574352646474239233173139
OPM
OPM%
30.629.462.463.326.731.024.333.433.029.826.2
Other Income
Other IncomeCr
45501181838424196141
Interest Expense
Interest ExpenseCr
00521414475123915932
Depreciation
DepreciationCr
00126533332
PBT
PBTCr
1051063930263235156180208246
Tax
TaxCr
2222116591143464554
PAT
PATCr
83842824212324113134162192
Growth
PAT Growth%
0.9-66.7-14.6-13.912.61.8378.418.521.518.3
NPM
NPM%
42.343.640.429.18.511.37.715.719.028.036.2
EPS
EPS
14.714.88.46.85.23.38.426.134.437.236.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
2828232323232323262634
Reserves
ReservesCr
5676485275845705866267469801,1612,164
Current Liabilities
Current LiabilitiesCr
88218516552383559502556508325
Non Current Liabilities
Non Current LiabilitiesCr
11211836046770392585867538755
Total Liabilities
Total LiabilitiesCr
6046968851,4981,6171,7002,1392,1532,2482,0972,596
Current Assets
Current AssetsCr
2193043358067179499911,0291,1241,0931,596
Non Current Assets
Non Current AssetsCr
3853925516929007501,1481,1241,1241,0051,000
Total Assets
Total AssetsCr
6046968851,4981,6171,7002,1392,1532,2482,0972,596

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-52-5616910118-1097631522-25
Investing Cash Flow
Investing Cash FlowCr
6445-198-312-71-3-37527112298
Financing Cash Flow
Financing Cash FlowCr
-1484020360144274-326-155-265
Net Cash Flow
Net Cash FlowCr
-2-311-8732-2615-218
Free Cash Flow
Free Cash FlowCr
-52-561689218-108753142175
CFO To PAT
CFO To PAT%
-62.9-66.1604.9420.887.6-472.0323.7278.916.5-15.6
CFO To EBITDA
CFO To EBITDA%
-87.0-97.8391.9193.228.0-171.6102.6131.49.5-14.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3987469605661882855371,2832,6162,638
Price To Earnings
Price To Earnings
4.88.924.818.07.818.713.910.615.714.1
Price To Sales
Price To Sales
2.03.913.86.90.81.41.81.83.74.5
Price To Book
Price To Book
0.71.11.80.90.30.50.81.72.62.2
EV To EBITDA
EV To EBITDA
6.513.324.617.910.214.421.08.614.117.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
36.242.0478.3115.593.693.9115.095.994.4105.9
OPM
OPM%
30.629.462.463.326.731.024.333.433.029.8
NPM
NPM%
42.343.640.429.18.511.37.715.719.028.0
ROCE
ROCE%
17.715.56.55.06.05.76.317.015.315.3
ROE
ROE%
14.012.45.13.93.53.83.614.713.313.7
ROA
ROA%
13.812.13.21.61.31.41.15.26.07.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Marathon Nextgen Realty Ltd (MNRL) is a leading, diversified real estate developer with over five decades of legacy in the Mumbai Metropolitan Region (MMR). Established under the Marathon Group—one of Mumbai’s most trusted names in real estate—MNRL has evolved into a professionally managed, publicly listed (since 1978) real estate platform. The company specializes in **luxury residential, affordable housing, large-scale townships, commercial offices, and retail developments**, leveraging its **asset-light business model**, **in-house capabilities**, and strategic landbank in high-growth micro-markets. With a track record of delivering **over 100 projects** and housing **more than 10,000 families**, MNRL continues to scale through innovation, disciplined execution, and capital efficiency. The company is currently undergoing a transformative phase, bolstered by a recent **₹900 crore Qualified Institutional Placement (QIP)**, a **planned merger of promoter-held land assets**, and a robust pipeline across key MMR markets. --- ### **Strategic Initiatives (Nov 2025 Updates)** - **Monetization Strategy**: MNRL is actively monetizing its land portfolio through **self-development, joint ventures (JVs), and joint development agreements (JDAs)**. It leverages favorable government policies—particularly Slum Rehabilitation Authority (SRA) and RERA—to drive faster project launches and maximize margins. The asset-light JDA model minimizes capital intensity while enabling value creation from the **promoter group’s 400+ acre landbank**. - **Capital Raise (₹900 Crores QIP)**: In June 2025, MNRL raised **₹900 crores** from domestic and global institutional investors. The funds are being deployed to: - Accelerate new project launches - Acquire strategic land parcels - Reduce debt - Participate in redevelopment and asset-light opportunities in Mumbai This strengthens MNRL’s **net-debt-free balance sheet** (debt-to-equity ratio of **0.46x**) and enhances financial flexibility. --- ### **Project Portfolio & Development Updates (Nov 2025)** #### **1. Nexzone Township – Panvel (91% owned)** - **Phase 3 Launch – "Nirvana Collection"**: - 4.9 lakh sq. ft. RERA carpet area - 4 premium residential towers - 70,000 sq. ft. amenity zone + curated retail - GDV: **₹600 crores** - Strategic location with access to: - Navi Mumbai International Airport (NMIA) - Mumbai Trans Harbour Link (Atal Setu) - Metro connectivity (Lines 4 & 12) - **Over 3,500 homes sold**, ~2,500 delivered; 1,000 under construction - Property prices have appreciated **40–50% over five years**, yet remain below other MMR suburbs, offering value growth potential. #### **2. Neo Series – Bhandup (100% owned)** - **NeoHomes Brand Launch**: 2.2 lakh sq. ft. residential space, GDV **₹370 crores** - Projects include **NeoPark, NeoSquare, and NeoValley** (Phases Kaveri & Narmada): - 1 BHK, 2 BHK, and studio apartments - Targeted at first-time homebuyers (price range: ₹40–80 lakhs) - **700+ NeoHomes units already delivered** - **NeoSquare now OC-ready**; construction on NeoValley ranges from plinth to 22nd floor - Key demand drivers: - Goregaon-Mulund Link Road - Upcoming **Shangrila Metro Station** - Rising social infrastructure (retail, education, healthcare) #### **3. Lower Parel – Futurex (100% owned)** - Grade A commercial high-rise with flexible office spaces (800–200,000 sq. ft.) - OC received up to **38th floor** - Home to marquee tenants: **Zee, L'Oréal, Nykaa, CDSL, SBI Capital, HPCL** - Strong sales momentum with increasing realizations - Monetization phase underway post-completion #### **4. Monte South – Byculla (40% owned | JV with Adani Realty)** - 12.2-acre site; 4 residential towers (64-storey), 1 commercial tower - Tower A: OC received up to 64th floor - Tower B: Partial OC issued; Tower C: construction underway - **Monte South Commercial (Proposed JV)**: - 7.5 lakh sq. ft. of Grade A office and retail - GDV: ₹3,400 crores - Designed as a “walk-to-work” ecosystem for 1,800+ high-net-worth residents - Aims to set a new benchmark for South Mumbai commercial real estate #### **5. Other Key Projects** - **Millennium (Mulund)**: 100% owned; commercial office on LBS Road, OC up to 20th floor - **NeoPark/NeoSquare (Bhandup)**: 100% owned; ₹868 crores total revenue potential - **NeoValley (Bhandup)**: 90% owned; ₹2,149 crores revenue potential --- ### **Land Bank & Development Pipeline** - **Promoter Group Landbank**: **Over 418 acres** in key micro-markets: - **Panvel**: 205 acres - **Bhandup**: 130 acres - **Dombivli**: 83 acres - **Post-Merger Consolidation**: Planned merger will bring all promoter-held land under MNRL, enhancing scalability and visibility. - **Upcoming Launches (Est. Total GDV: ₹8,230–8,250 crores | MNRL Share: ₹5,245 crores)**: - **Monte South Phase 3 (Byculla)** – ₹4,975 crores - **Nexzone Phase 3 (Panvel)** – ₹600–640 crores - **NeoPark & NeoValley Phases 3–5 (Bhandup)** – ₹1,408 crores - **Monte South Commercial (Byculla)** – ₹3,400 crores --- ### **Financial & Operational Strength** | **Metric** | **Status (Nov 2025)** | |-----------|------------------------| | **Net Debt-to-Equity Ratio** | **0.46x** (conservative) | | **Cash Position** | Net debt-free; strong collections (₹430 crores H1 FY26) | | **H1 FY26 Performance** | 143,600 sq. ft. sales (12% YoY growth); ₹349 crores booking | | **Unsold GDV (MNRL Share)** | ₹6,636 crores | | **Land Under Development** | 4 million sq. ft. | | **Homes in Pipeline** | >15,000 units | --- ### **Strategic Positioning & Competitive Edge** #### **1. Diversified Portfolio Across Segments** - **Affordable Housing (Neo Series)** - **Mid- to Luxury Residential (Monte Series)** - **Integrated Townships (Nex Series)** - **Commercial (Futurex, Millennium, Monte South Commercial)** - This balance mitigates cycle risks and ensures diverse, sustainable revenue streams. #### **2. In-House Capabilities (End-to-End Control)** - **Design & Engineering**: Uses advanced CAD, BIM (Revit), VR, AR, 3D simulations - **Construction Excellence**: - Formwork: MIVAN, Kumkang, PERI - Slab cycles: as fast as **40 hours** - On-site batching plants + material testing labs - **In-House Team**: 600+ professionals across design, engineering, legal, marketing, and sales #### **3. PropTech & Sales Innovation** - Custom **Zoho CRM platform** with WhatsApp alerts and digital analytics - **250+ channel partners** supported by VR/AR and touchscreen tools - Over **50% sell-through within 12 months** of launch (e.g., Nexzone Cedar, NeoValley Narmada) #### **4. Brand Architecture & Marketing** - **Monte**: Luxury - **Nex**: Townships - **Neo**: Affordable - **Futurex/Millennium**: Commercial - Campaigns like “Boundless Possibilities” (Monte), “Oasis Homes” (Nex) tailor messaging for each segment. --- ### **Future Focus Areas** 1. **REIT/Mini REIT Exploration**: Monetize leased commercial assets (e.g., Futurex, Millennium) 2. **New Asset Classes**: Data centers, warehousing, rental housing 3. **Slum Redevelopment Leadership**: 100+ acres SRA landbank in Bhandup; 240M+ sq. ft. potential 4. **JDA-Driven Growth**: Maximize scale and return with minimal capital deployment 5. **Sustainability & Innovation**: Sustainable design, green buildings, solar envelope analysis ---