Marathon Nextgen Realty Ltd - Stock Valuation and Financial Performance

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

Marathon NextgenReal Share Price

608.90 -5.30 -0.86%
as on 26-Dec'24 15:15

DeciZen - make an informed investing decision on Marathon NextgenReal

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Semi Strong

Marathon Nextgen Realty stock performance -

mw4me loader
P/E Ratio (SA):
34.47
Market Cap:
3,145.2 Cr.
52-wk low:
343
52-wk high:
736.4

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

1. Is Marathon Nextgen Realty Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Marathon Nextgen Realty Ltd is a average quality company.

2. Is Marathon Nextgen Realty Ltd undervalued or overvalued?

The key valuation ratios of Marathon Nextgen Realty Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Marathon Nextgen Realty Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Marathon Nextgen Realty Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Marathon NextgenReal:

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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 9.9%19%16.6%5.7%7.2%7.2%6.4%6.6%17%17.6%-
Value Creation
Index
-0.30.40.2-0.6-0.5-0.5-0.6-0.50.20.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 23.319719369.380.881.354.4158445345308
Sales YoY Gr.-745.6%-2.1%-64.1%16.6%0.6%-33.1%190.9%181.4%-22.6%-
Adj EPS 6.815.315.56.77.47.56.24.722.726.517.8
YoY Gr.-126.7%1.1%-56.5%10.7%0.5%-17.3%-23.9%381.7%16.8%-
BVPS (₹) 95.2110.2125125.4130.4137.2143.4148.1169.8192197.6
Adj Net
Profit
38.4878830.934.234.428.521.710513691
Cash Flow from Ops. 0.2-52.5-55.616920.557.6-89.9109241167-
Debt/CF from Ops. 00-0.21.215.15.7-4.66.62.32.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 34.9%33.7%85.1%-22.6%
Adj EPS 16.4%28.9%62.4%16.8%
BVPS8.1%8.1%10.2%13.1%
Share Price 26.8% 51.6% 70.7% 45%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
7.314.913.24.85.85.64.43.214.115.29.2
Op. Profit
Mgn %
21.530.629.462.464.565.685.741.143.650.846.6
Net Profit
Mgn %
164.744.145.544.642.442.352.413.723.639.329.6
Debt to
Equity
0000.40.50.50.61.10.70.40.3
Working Cap
Days
7,1521,0451,3754,1643,5433,3314,8481,8407611,037375
Cash Conv.
Cycle
1661243291,307-1,817-1,1401,597554170212256

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 85.08%

Net Profit is growing at healthy rate in last 3 years 62.37%

Debt to equity has declined versus last 3 years average to 0.37

Return on Equity has declined versus last 3 years average to 9.10%

Sales growth is not so good in last 4 quarters at -34.87%

Latest Financials - Marathon Nextgen Realty Ltd.

Standalone Consolidated
TTM EPS (₹) 17.8 34.2
TTM Sales (₹ Cr.) 308 674
BVPS (₹.) 197.6 212
Reserves (₹ Cr.) 986 1,060
P/BV 3.11 2.90
PE 34.47 17.94
From the Market
52 Week Low / High (₹) 343.00 / 736.40
All Time Low / High (₹) 0.00 / 736.40
Market Cap (₹ Cr.) 3,145
Equity (₹ Cr.) 25.6
Face Value (₹) 5
Industry PE 81.4

Management X-Ray of Marathon NextgenReal:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Marathon NextgenReal

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales2319719369818154158445345
Operating Expenses 18137136262928893251170
Manufacturing Costs0101443956
Material Costs513112411911-167216134
Employee Cost 3444553679
Other Costs 1028101173112321
Operating Profit 560574352534765194175
Operating Profit Margin (%) 21.5%30.6%29.4%62.4%64.5%65.5%85.5%41.1%43.6%50.7%
Other Income 4851551111923194365
Interest 0005212931509770
Depreciation 0001255333
Exceptional Items 0000000000
Profit Before Tax 531111123940393431137167
Tax 142424864693232
Profit After Tax 3887883134342822105136
PAT Margin (%) 164.7%44.1%45.5%44.6%42.4%42.3%52.2%13.7%23.6%39.3%
Adjusted EPS (₹)6.815.315.56.77.47.56.24.722.726.5
Dividend Payout Ratio (%)30%3%3%15%7%0%0%11%4%4%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 541626711577600631660681787983
Share Capital 19282823232323232326
Reserves 522598683554577608637658763957
Minority Interest0000000000
Debt0011117293299400659541340
Long Term Debt0011117292299380637524327
Short Term Debt00001020221714
Trade Payables1121101001052015109
Others Liabilities 53426610839563511891113
Total Liabilities 5956707909121,0321,0911,1151,4731,4291,445

Fixed Assets

Gross Block5112242223
Accumulated Depreciation4001111111
Net Fixed Assets1001131112
CWIP 0000000000
Investments 12610107253380222452234309
Inventories1013220282285248281256190212
Trade Receivables169263013892319
Cash Equivalents 43011211114428
Others Assets453465506511490457604744937875
Total Assets 5956707909121,0321,0911,1151,4731,4291,445

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0-52-561692158-90109241167
PBT 531111123940393431137167
Adjustment -41-50-545123137477423
Changes in Working Capital 1-79-89138-26-16-161415113
Tax Paid -12-34-25-12-640-10-22-35
Cash Flow From Investing Activity 146445-198-99-1659-3551444
Capex 000-200000-1
Net Investments 0-20-120-127-746-2362284
Others 146645-77275852-118-21441
Cash Flow From Financing Activity -11-1484070-4332256-246-228
Net Proceeds from Shares 0000000010
Net Proceeds from Borrowing 000197102682000
Interest Paid 000-5-21-44-27-50-97-76
Dividend Paid -9-14-3-2-9-300-2-5
Others -2011-150-2-2-23306-147-148
Net Cash Flow 3-2-311-9-20109-17
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)7.2614.913.154.85.825.594.43.2314.3215.33
ROCE (%)9.9318.9716.625.727.237.226.366.5916.9917.58
Asset Turnover Ratio0.040.310.260.080.080.080.050.120.310.24
PAT to CFO Conversion(x)0-0.6-0.645.450.621.71-3.214.952.31.23
Working Capital Days
Receivable Days18653146922835191323
Inventory Days1931311447951,2801,1961,773619183213
Payable Days44341,8624,3613,3120962125

Marathon Nextgen Realty Ltd Stock News

Marathon Nextgen Realty Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Marathon NextgenReal on 26-Dec-2024 15:15 is ₹608.9.
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 26-Dec-2024 15:15 the market cap of Marathon NextgenReal stood at ₹3,145.2.
The latest P/E ratio of Marathon NextgenReal as of 26-Dec-2024 15:15 is 34.47.
The latest P/B ratio of Marathon NextgenReal as of 26-Dec-2024 15:15 is 3.11.
The 52-week high of Marathon NextgenReal is ₹736.4 and the 52-week low is ₹343.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Marathon NextgenReal is ₹307.9 ( 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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.