Home > Income Statement > MARATHON NEXTGEN REALTY

MARATHON NEXTGEN REALTY
Income Statement

COMMUNITY POLL
for MARATHON NEXTGEN REALTY
Please provide your vote to see the results

MARATHON NEXTGEN REALTY Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Operating Income ₹580 Cr₹705 Cr₹717 Cr₹306 Cr₹206 Cr
     Revenue from property development ₹486 Cr₹613 Cr₹607 Cr₹259 Cr-
     Sale of Development Rights ----₹151 Cr
     Development Charges -----
     Income From Investment in Properties -----
     Other Operational Income ₹94 Cr₹92 Cr₹109 Cr₹47 Cr₹54 Cr
Less: Excise Duty -----
Operating Income (Net) ₹580 Cr₹705 Cr₹717 Cr₹306 Cr₹206 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-34 Cr₹39 Cr₹29 Cr₹-46 Cr₹12 Cr
Cost of Construction and Development --₹384 Cr₹211 Cr₹105 Cr
     Opening Raw Materials -----
     Cost of Land & Construction Materials --₹64 Cr₹59 Cr₹16 Cr
     Closing Stock -----
     Cost of Constructed property Sold -----
     Development Rights -----
     Other Construction Expenses --₹384 Cr₹211 Cr₹105 Cr
Power & Fuel Cost ₹0.90 Cr₹0.68 Cr₹0.44 Cr₹0.42 Cr₹0.23 Cr
     Electricity & Power ₹0.90 Cr₹0.68 Cr₹0.44 Cr₹0.42 Cr₹0.23 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹13 Cr₹14 Cr₹13 Cr₹10 Cr₹5.76 Cr
     Salaries, Wages & Bonus ₹12 Cr₹12 Cr₹11 Cr₹8.82 Cr₹4.85 Cr
     Contributions to EPF & Pension Funds ₹0.81 Cr₹0.90 Cr₹0.92 Cr₹0.69 Cr₹0.48 Cr
     Workmen and Staff Welfare Expenses ₹0.15 Cr₹0.11 Cr₹0.09 Cr₹0.05 Cr₹0.03 Cr
     Other Employees Cost ₹0.54 Cr₹0.46 Cr₹0.69 Cr₹0.85 Cr₹0.41 Cr
Operating Expenses ₹395 Cr₹382 Cr₹16 Cr₹28 Cr₹5.38 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹3.92 Cr₹2.05 Cr₹2.01 Cr₹2.93 Cr₹1.96 Cr
     Packing Material Consumed -----
     Other Manufacturing expenses ₹391 Cr₹380 Cr₹14 Cr₹25 Cr₹3.41 Cr
General and Administration Expenses ₹20 Cr₹22 Cr₹17 Cr₹14 Cr₹6.31 Cr
     Rent , Rates & Taxes ₹7.87 Cr₹8.16 Cr₹11 Cr₹11 Cr₹3.66 Cr
     Insurance ₹0.20 Cr₹0.36 Cr₹0.26 Cr₹0.16 Cr₹0.12 Cr
     Printing and stationery ₹0.09 Cr₹0.06 Cr₹0.08 Cr₹0.05 Cr₹0.06 Cr
     Professional and legal fees ₹4.43 Cr₹2.59 Cr₹3.14 Cr₹1.46 Cr₹1.25 Cr
     Other Administration ₹7.55 Cr₹11 Cr₹2.60 Cr₹1.52 Cr₹1.22 Cr
Selling and Distribution Expenses ₹8.33 Cr₹11 Cr₹9.71 Cr₹12 Cr₹4.93 Cr
     Advertisement & Sales Promotion ₹3.62 Cr₹4.86 Cr₹4.79 Cr₹6.35 Cr₹1.80 Cr
     Sales Commissions & Incentives ₹4.71 Cr₹6.16 Cr₹4.91 Cr₹5.25 Cr₹3.14 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹4.08 Cr₹2.80 Cr₹8.11 Cr₹1.75 Cr₹1.79 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ---₹-0.01 Cr-
     Losson disposal of fixed assets(net) ₹0.03 Cr₹0.01 Cr-₹0.00 Cr₹0.08 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹4.05 Cr₹2.79 Cr₹8.11 Cr₹1.76 Cr₹1.71 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹407 Cr₹472 Cr₹477 Cr₹232 Cr₹142 Cr
Operating Profit (Excl OI) ₹173 Cr₹233 Cr₹239 Cr₹74 Cr₹64 Cr
Other Income ₹96 Cr₹41 Cr₹42 Cr₹38 Cr₹18 Cr
     Interest Received ₹39 Cr₹39 Cr₹40 Cr₹37 Cr₹11 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹55 Cr₹0.10 Cr₹0.00 Cr-₹0.01 Cr
     Profits on sale of Investments -----
     Provision Written Back ----₹5.03 Cr
     Foreign Exchange Gains -----
     Others ₹2.45 Cr₹2.21 Cr₹2.03 Cr₹1.48 Cr₹1.97 Cr
Operating Profit ₹269 Cr₹274 Cr₹282 Cr₹113 Cr₹81 Cr
Interest ₹59 Cr₹91 Cr₹123 Cr₹75 Cr₹44 Cr
     InterestonDebenture / Bonds ₹13 Cr₹34 Cr₹115 Cr₹33 Cr-
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹4.33 Cr₹9.56 Cr₹4.39 Cr₹1.87 Cr₹0.77 Cr
     Other Interest ₹42 Cr₹48 Cr₹2.94 Cr₹39 Cr₹43 Cr
PBDT ₹211 Cr₹183 Cr₹159 Cr₹38 Cr₹38 Cr
Depreciation ₹2.66 Cr₹2.97 Cr₹3.12 Cr₹2.98 Cr₹5.44 Cr
Profit Before Taxation & Exceptional Items ₹208 Cr₹180 Cr₹156 Cr₹35 Cr₹32 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹208 Cr₹180 Cr₹156 Cr₹35 Cr₹32 Cr
Provision for Tax ₹45 Cr₹46 Cr₹43 Cr₹11 Cr₹8.94 Cr
     Current Income Tax ₹45 Cr₹50 Cr₹39 Cr₹11 Cr₹12 Cr
     Deferred Tax ₹0.32 Cr₹-3.37 Cr₹4.61 Cr₹1.46 Cr₹-3.95 Cr
     Other taxes ₹0.40 Cr₹0.05 Cr₹-0.05 Cr₹-0.63 Cr₹0.50 Cr
Profit After Tax ₹162 Cr₹134 Cr₹113 Cr₹24 Cr₹23 Cr
Extra items -----
Minority Interest ₹-3.98 Cr₹-2.31 Cr₹-2.70 Cr₹-0.37 Cr₹-0.74 Cr
Share of Associate ₹28 Cr₹35 Cr₹11 Cr₹15 Cr₹-7.24 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹187 Cr₹166 Cr₹121 Cr₹39 Cr₹15 Cr
Adjustments to PAT -----
Profit Balance B/F ₹720 Cr₹558 Cr₹430 Cr₹398 Cr₹383 Cr
Appropriations ₹906 Cr₹725 Cr₹551 Cr₹436 Cr₹398 Cr
     General Reserve -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹906 Cr₹725 Cr₹551 Cr₹436 Cr₹398 Cr
Equity Dividend % ₹20.00₹20.00₹20.00₹10.00-
Earnings Per Share ₹36.43₹32.53₹26.12₹8.37₹3.30
Adjusted EPS ₹36.43₹32.53₹26.12₹8.37₹3.30

Compare Income Statement of peers of MARATHON NEXTGEN REALTY

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MARATHON NEXTGEN REALTY ₹4,011.0 Cr -4.4% -2.5% -14.8% Stock Analytics
DLF ₹178,817.0 Cr 0.2% -4.3% -21.9% Stock Analytics
MACROTECH DEVELOPERS ₹113,818.0 Cr -0.8% -4.5% -12.6% Stock Analytics
GODREJ PROPERTIES ₹61,170.5 Cr 3.2% 2.7% -38.3% Stock Analytics
OBEROI REALTY ₹58,001.8 Cr -0.2% -3.3% -16.6% Stock Analytics
THE PHOENIX MILLS ₹55,914.9 Cr -0% -0.1% -17.6% Stock Analytics


MARATHON NEXTGEN REALTY Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MARATHON NEXTGEN REALTY

-4.4%

-2.5%

-14.8%

SENSEX

-0.9%

0.8%

-5.7%


You may also like the below Video Courses