Marathon Nextgen Realty Limited
Marathon Nextgen Realty Limited engages in the construction, development, and sale of commercial and residential real estate projects in India. The company was founded in 1969 and is based in Mumbai, India. Marathon Nextgen Realty Limited is a subsidiary of Marathon Realty Pvt. Ltd.
Marathon Nextgen Realty Limited (MARATHON) - Net Assets
Latest net assets as of September 2025: ₹22.16 Billion INR
Based on the latest financial reports, Marathon Nextgen Realty Limited (MARATHON) has net assets worth ₹22.16 Billion INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹25.96 Billion) and total liabilities (₹3.80 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹22.16 Billion |
| % of Total Assets | 85.36% |
| Annual Growth Rate | 10.53% |
| 5-Year Change | 95.82% |
| 10-Year Change | 96.09% |
| Growth Volatility | 23.28 |
Marathon Nextgen Realty Limited - Net Assets Trend (2007–2025)
This chart illustrates how Marathon Nextgen Realty Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Marathon Nextgen Realty Limited (2007–2025)
The table below shows the annual net assets of Marathon Nextgen Realty Limited from 2007 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹12.03 Billion | +19.39% |
| 2024-03-31 | ₹10.07 Billion | +26.98% |
| 2023-03-31 | ₹7.93 Billion | +21.15% |
| 2022-03-31 | ₹6.55 Billion | +6.62% |
| 2021-03-31 | ₹6.14 Billion | +2.78% |
| 2020-03-31 | ₹5.98 Billion | -3.83% |
| 2019-03-31 | ₹6.21 Billion | +13.07% |
| 2018-03-31 | ₹5.50 Billion | -18.71% |
| 2017-03-31 | ₹6.76 Billion | +10.22% |
| 2016-03-31 | ₹6.13 Billion | +13.29% |
| 2015-03-31 | ₹5.41 Billion | +4.78% |
| 2014-03-31 | ₹5.17 Billion | +5.17% |
| 2013-03-31 | ₹4.91 Billion | +8.77% |
| 2012-03-31 | ₹4.52 Billion | +15.97% |
| 2011-03-31 | ₹3.89 Billion | +25.94% |
| 2010-03-31 | ₹3.09 Billion | +84.37% |
| 2009-03-31 | ₹1.68 Billion | +30.01% |
| 2008-03-31 | ₹1.29 Billion | -35.00% |
| 2007-03-31 | ₹1.98 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Marathon Nextgen Realty Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 901298600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹9.01 Billion | 75.93% |
| Common Stock | ₹256.04 Million | 2.16% |
| Other Comprehensive Income | ₹1.95 Billion | 16.39% |
| Other Components | ₹655.00 Million | 5.52% |
| Total Equity | ₹11.87 Billion | 100.00% |
Marathon Nextgen Realty Limited Competitors by Market Cap
The table below lists competitors of Marathon Nextgen Realty Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
China Railway High speed Electrification Equipment Co Ltd
SHG:688285
|
$116.00 Million |
|
Smartpay Holdings Ltd
AU:SMP
|
$116.03 Million |
|
Black Spade Acquisition II Co
NASDAQ:BSII
|
$116.10 Million |
|
Design Milk Co Limited
PINK:AHAHF
|
$116.11 Million |
|
Jiangsu Zhongshe Group Co Ltd
SHE:002883
|
$115.98 Million |
|
KULR Technology Group Inc
NYSE MKT:KULR
|
$115.98 Million |
|
ACG
F:ACG
|
$115.98 Million |
|
Orion Office Reit Inc
NYSE:ONL
|
$115.93 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Marathon Nextgen Realty Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 9,956,582,000 to 11,869,756,000, a change of 1,913,174,000 (19.2%).
- Net income of 1,865,502,000 contributed positively to equity growth.
- Dividend payments of 51,948,000 reduced retained earnings.
- Share repurchases of 738,000 reduced equity.
- New share issuances of 738,000 increased equity.
- Other comprehensive income increased equity by 2,017,346,999.
- Other factors decreased equity by 1,917,726,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹1.87 Billion | +15.72% |
| Dividends Paid | ₹51.95 Million | -0.44% |
| Share Repurchases | ₹738.00K | -0.01% |
| Share Issuances | ₹738.00K | +0.01% |
| Other Comprehensive Income | ₹2.02 Billion | +17.0% |
| Other Changes | ₹-1.92 Billion | -16.16% |
| Total Change | ₹- | 19.22% |
Book Value vs Market Value Analysis
This analysis compares Marathon Nextgen Realty Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.66x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 11.23x to 1.66x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2007-03-31 | ₹34.89 | ₹392.00 | x |
| 2008-03-31 | ₹22.68 | ₹392.00 | x |
| 2009-03-31 | ₹29.49 | ₹392.00 | x |
| 2010-03-31 | ₹54.37 | ₹392.00 | x |
| 2011-03-31 | ₹68.47 | ₹392.00 | x |
| 2012-03-31 | ₹79.41 | ₹392.00 | x |
| 2013-03-31 | ₹86.38 | ₹392.00 | x |
| 2014-03-31 | ₹90.84 | ₹392.00 | x |
| 2015-03-31 | ₹95.18 | ₹392.00 | x |
| 2016-03-31 | ₹107.84 | ₹392.00 | x |
| 2017-03-31 | ₹118.86 | ₹392.00 | x |
| 2018-03-31 | ₹112.40 | ₹392.00 | x |
| 2019-03-31 | ₹132.05 | ₹392.00 | x |
| 2020-03-31 | ₹128.97 | ₹392.00 | x |
| 2021-03-31 | ₹132.33 | ₹392.00 | x |
| 2022-03-31 | ₹141.01 | ₹392.00 | x |
| 2023-03-31 | ₹163.61 | ₹392.00 | x |
| 2024-03-31 | ₹194.38 | ₹392.00 | x |
| 2025-03-31 | ₹236.63 | ₹392.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Marathon Nextgen Realty Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 15.72%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 27.58%
- • Asset Turnover: 0.32x
- • Equity Multiplier: 1.77x
- Recent ROE (15.72%) is below the historical average (16.36%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2007 | 30.41% | 49.56% | 0.32x | 1.89x | ₹405.14 Million |
| 2008 | 48.19% | 61.63% | 0.32x | 2.47x | ₹492.69 Million |
| 2009 | 24.90% | 39.76% | 0.26x | 2.40x | ₹249.93 Million |
| 2010 | 47.44% | 68.58% | 0.48x | 1.45x | ₹1.16 Billion |
| 2011 | 22.58% | 90.49% | 0.17x | 1.46x | ₹490.02 Million |
| 2012 | 15.72% | 86.67% | 0.15x | 1.19x | ₹258.37 Million |
| 2013 | 10.15% | 108.26% | 0.09x | 1.06x | ₹7.45 Million |
| 2014 | 7.06% | 123.45% | 0.05x | 1.05x | ₹-151.78 Million |
| 2015 | 7.10% | 164.66% | 0.04x | 1.04x | ₹-157.26 Million |
| 2016 | 12.29% | 1202.34% | 0.01x | 1.02x | ₹140.41 Million |
| 2017 | 12.45% | 43.56% | 0.28x | 1.03x | ₹165.40 Million |
| 2018 | 7.05% | 294.60% | 0.01x | 1.61x | ₹-162.05 Million |
| 2019 | 5.18% | 38.27% | 0.05x | 2.47x | ₹-292.65 Million |
| 2020 | 4.06% | 9.99% | 0.15x | 2.73x | ₹-352.45 Million |
| 2021 | 2.49% | 7.39% | 0.12x | 2.79x | ₹-457.18 Million |
| 2022 | 5.93% | 12.58% | 0.14x | 3.29x | ₹-264.18 Million |
| 2023 | 15.41% | 16.89% | 0.33x | 2.74x | ₹424.67 Million |
| 2024 | 16.72% | 23.76% | 0.31x | 2.25x | ₹669.08 Million |
| 2025 | 15.72% | 27.58% | 0.32x | 1.77x | ₹678.53 Million |
Industry Comparison
This section compares Marathon Nextgen Realty Limited's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $3,404,866,418
- Average return on equity (ROE) among peers: 18.89%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Marathon Nextgen Realty Limited (MARATHON) | ₹22.16 Billion | 30.41% | 0.17x | $115.99 Million |
| AGI Infra Limited (AGIIL) | $2.25 Billion | 23.19% | 3.81x | $32.43K |
| Ajmera Realty & Infra India Limited (AJMERA) | $5.38 Billion | 7.88% | 1.34x | $61.39 Million |
| Alembic Limited (ALEMBICLTD) | $2.31 Billion | 12.80% | 0.54x | $62.26 Million |
| Amj Land Holdings Limited (AMJLAND) | $1.15 Billion | 3.86% | 0.17x | $4.81 Million |
| Anant Raj Limited (ANANTRAJ) | $220.01 Million | 1.30% | 1.07x | $701.37 Million |
| Ansal Properties & Infrastructure Limited (ANSALAPI) | $17.89 Billion | 1.14% | 3.15x | $797.78K |
| Arihant Superstructures Limited (ARIHANTSUP) | $2.46 Billion | 12.78% | 3.20x | $37.69 Million |
| Arkade Developers Ltd (ARKADE) | $2.00 Billion | 25.34% | 1.77x | $39.44 Million |
| Art Nirman Limited (ARTNIRMAN) | $372.86 Million | 5.34% | 0.85x | $2.63 Million |
| Arvind SmartSpaces Limited (ARVSMART) | $28.40 Million | 95.23% | 13.74x | $112.65 Million |