Home > Income Statement > MARATHON NEXTGEN REALTY

MARATHON NEXTGEN REALTY
Income Statement

MARATHON NEXTGEN REALTY is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for MARATHON NEXTGEN REALTY
Please provide your vote to see the results

MARATHON NEXTGEN REALTY Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Operating Income ₹717 Cr₹306 Cr₹206 Cr₹241 Cr₹82 Cr
     Revenue from property development ₹607 Cr₹259 Cr---
     Sale of Development Rights --₹151 Cr₹177 Cr₹13 Cr
     Development Charges -----
     Income From Investment in Properties -----
     Other Operational Income ₹109 Cr₹47 Cr₹54 Cr₹64 Cr₹69 Cr
Less: Excise Duty -----
Operating Income (Net) ₹717 Cr₹306 Cr₹206 Cr₹241 Cr₹82 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹29 Cr₹-46 Cr₹12 Cr₹15 Cr₹-13 Cr
Cost of Construction and Development ₹384 Cr₹211 Cr₹105 Cr₹116 Cr₹23 Cr
     Opening Raw Materials -----
     Cost of Land & Construction Materials ₹64 Cr₹59 Cr₹16 Cr₹21 Cr₹1.04 Cr
     Closing Stock -----
     Cost of Constructed property Sold -----
     Development Rights -----
     Other Construction Expenses ₹384 Cr₹211 Cr₹105 Cr₹116 Cr₹23 Cr
Power & Fuel Cost ₹0.44 Cr₹0.42 Cr₹0.23 Cr₹0.27 Cr₹0.02 Cr
     Electricity & Power ₹0.44 Cr₹0.42 Cr₹0.23 Cr₹0.27 Cr₹0.02 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹13 Cr₹10 Cr₹5.76 Cr₹10 Cr₹5.00 Cr
     Salaries, Wages & Bonus ₹11 Cr₹8.82 Cr₹4.85 Cr₹8.72 Cr₹4.25 Cr
     Contributions to EPF & Pension Funds ₹0.92 Cr₹0.69 Cr₹0.48 Cr₹0.93 Cr₹0.40 Cr
     Workmen and Staff Welfare Expenses ₹0.09 Cr₹0.05 Cr₹0.03 Cr₹0.04 Cr₹0.05 Cr
     Other Employees Cost ₹0.69 Cr₹0.85 Cr₹0.41 Cr₹0.42 Cr₹0.31 Cr
Operating Expenses ₹16 Cr₹28 Cr₹5.38 Cr₹17 Cr₹4.02 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹2.01 Cr₹2.93 Cr₹1.96 Cr₹3.75 Cr₹3.43 Cr
     Packing Material Consumed -----
     Other Manufacturing expenses ₹14 Cr₹25 Cr₹3.41 Cr₹13 Cr₹0.59 Cr
General and Administration Expenses ₹17 Cr₹14 Cr₹6.31 Cr₹6.77 Cr₹7.86 Cr
     Rent , Rates & Taxes ₹11 Cr₹11 Cr₹3.66 Cr₹2.28 Cr₹4.28 Cr
     Insurance ₹0.26 Cr₹0.16 Cr₹0.12 Cr₹0.26 Cr₹0.08 Cr
     Printing and stationery ₹0.08 Cr₹0.05 Cr₹0.06 Cr₹0.17 Cr₹0.06 Cr
     Professional and legal fees ₹3.14 Cr₹1.46 Cr₹1.25 Cr₹1.90 Cr₹1.02 Cr
     Other Administration ₹2.60 Cr₹1.52 Cr₹1.22 Cr₹2.16 Cr₹2.43 Cr
Selling and Distribution Expenses ₹9.71 Cr₹12 Cr₹4.93 Cr₹9.35 Cr₹0.95 Cr
     Advertisement & Sales Promotion ₹4.79 Cr₹6.35 Cr₹1.80 Cr₹7.32 Cr₹0.08 Cr
     Sales Commissions & Incentives ₹4.91 Cr₹5.25 Cr₹3.14 Cr₹2.03 Cr₹0.87 Cr
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹8.11 Cr₹1.75 Cr₹1.79 Cr₹2.31 Cr₹2.19 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -₹-0.01 Cr-₹0.01 Cr-
     Losson disposal of fixed assets(net) -₹0.00 Cr₹0.08 Cr--
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹8.11 Cr₹1.76 Cr₹1.71 Cr₹2.30 Cr₹2.19 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹477 Cr₹232 Cr₹142 Cr₹177 Cr₹30 Cr
Operating Profit (Excl OI) ₹239 Cr₹74 Cr₹64 Cr₹64 Cr₹52 Cr
Other Income ₹42 Cr₹38 Cr₹18 Cr₹8.30 Cr₹0.67 Cr
     Interest Received ₹40 Cr₹37 Cr₹11 Cr₹7.53 Cr₹0.34 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.00 Cr-₹0.01 Cr₹0.03 Cr-
     Profits on sale of Investments -----
     Provision Written Back --₹5.03 Cr-₹0.00 Cr
     Foreign Exchange Gains -----
     Others ₹2.03 Cr₹1.48 Cr₹1.97 Cr₹0.74 Cr₹0.34 Cr
Operating Profit ₹282 Cr₹113 Cr₹81 Cr₹73 Cr₹53 Cr
Interest ₹123 Cr₹75 Cr₹44 Cr₹41 Cr₹21 Cr
     InterestonDebenture / Bonds ₹115 Cr₹33 Cr---
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹4.39 Cr₹1.87 Cr₹0.77 Cr₹0.51 Cr₹0.70 Cr
     Other Interest ₹2.94 Cr₹39 Cr₹43 Cr₹41 Cr₹20 Cr
PBDT ₹159 Cr₹38 Cr₹38 Cr₹32 Cr₹32 Cr
Depreciation ₹3.12 Cr₹2.98 Cr₹5.44 Cr₹5.68 Cr₹1.81 Cr
Profit Before Taxation & Exceptional Items ₹156 Cr₹35 Cr₹32 Cr₹26 Cr₹30 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹156 Cr₹35 Cr₹32 Cr₹26 Cr₹30 Cr
Provision for Tax ₹43 Cr₹11 Cr₹8.94 Cr₹5.36 Cr₹5.87 Cr
     Current Income Tax ₹39 Cr₹11 Cr₹12 Cr₹6.37 Cr₹6.42 Cr
     Deferred Tax ₹4.61 Cr₹1.46 Cr₹-3.95 Cr₹-1.01 Cr₹0.16 Cr
     Other taxes ₹-0.05 Cr₹-0.63 Cr₹0.50 Cr₹0.00 Cr₹-0.71 Cr
Profit After Tax ₹113 Cr₹24 Cr₹23 Cr₹21 Cr₹24 Cr
Extra items -----
Minority Interest ₹-2.70 Cr₹-0.37 Cr₹-0.74 Cr₹-0.86 Cr₹-0.02 Cr
Share of Associate ₹11 Cr₹15 Cr₹-7.24 Cr₹4.37 Cr₹7.59 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹121 Cr₹39 Cr₹15 Cr₹24 Cr₹31 Cr
Adjustments to PAT -----
Profit Balance B/F ₹430 Cr₹398 Cr₹383 Cr₹397 Cr₹339 Cr
Appropriations ₹551 Cr₹436 Cr₹398 Cr₹421 Cr₹371 Cr
     General Reserve -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹551 Cr₹436 Cr₹398 Cr₹421 Cr₹371 Cr
Equity Dividend % ₹20.00₹10.00--₹10.00
Earnings Per Share ₹26.12₹8.37₹3.30₹5.23₹6.84
Adjusted EPS ₹26.12₹8.37₹3.30₹5.23₹6.84

Compare Income Statement of peers of MARATHON NEXTGEN REALTY

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MARATHON NEXTGEN REALTY ₹2,283.0 Cr 5.7% 5% 73.3% Stock Analytics
DLF ₹221,231.0 Cr 6.1% -2.9% 135.7% Stock Analytics
MACROTECH DEVELOPERS ₹124,477.0 Cr 6.8% 4.1% 171.9% Stock Analytics
GODREJ PROPERTIES ₹70,915.9 Cr 6.5% -8% 105% Stock Analytics
THE PHOENIX MILLS ₹56,935.3 Cr 2.2% -6.8% 92.3% Stock Analytics
OBEROI REALTY ₹53,118.6 Cr 9.9% 9.5% 68% Stock Analytics


MARATHON NEXTGEN REALTY Share Price vs Sensex

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

5.7%

5%

73.3%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses