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
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 ₹2,262.3 Cr 0.3% -10.1% 42.9% Stock Analytics
DLF ₹224,684.0 Cr 5% 4.8% 117.6% Stock Analytics
MACROTECH DEVELOPERS ₹119,052.0 Cr 0.2% 3.3% 167.7% Stock Analytics
GODREJ PROPERTIES ₹73,181.9 Cr 5.1% 17.1% 100.3% Stock Analytics
THE PHOENIX MILLS ₹55,232.2 Cr -0.3% 21.3% 133.3% Stock Analytics
OBEROI REALTY ₹54,576.7 Cr 5.3% 3.7% 67.6% Stock Analytics


MARATHON NEXTGEN REALTY Share Price vs Sensex

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

0.3%

-10.1%

42.9%

SENSEX

0.9%

1.5%

23.6%


You may also like the below Video Courses