MARATHON NEXTGEN REALTY
|
MARATHON NEXTGEN REALTY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹3,730.9 Cr | 0.8% | -4.8% | -13.5% | Stock Analytics | |
| DLF | ₹169,460.0 Cr | -3.5% | -10.5% | -19.5% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹107,726.0 Cr | -2.7% | -11.6% | -21.6% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,025.4 Cr | 0.1% | -0.1% | -1.7% | Stock Analytics | |
| GODREJ PROPERTIES | ₹60,631.3 Cr | -3.2% | -6.8% | -28.1% | Stock Analytics | |
| OBEROI REALTY | ₹59,109.0 Cr | -2.3% | -7.8% | -24% | Stock Analytics | |
MARATHON NEXTGEN REALTY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MARATHON NEXTGEN REALTY | 0.8% |
-4.8% |
-13.5% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses