Marathon Nextgen Peer Comparison

NSE: MARATHON | BSE: 503101

₹388.10

₹-1.05 (-0.27%)

As on 01-Oct-2026IST

Market cap

₹2,624 Cr

Revenue (TTM)

₹553 Cr

P/E Ratio

13.6

P/B Ratio

1.1

Div. Yield

0.3 %

Edit

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	2,624	20,844	18,559	12,999	9,275
Revenue (₹ Cr)	553	2,551	5,532	5,617	200
Net Profit (₹ Cr)	184.89	575.14	783.78	231.13	12.11
Net Margin (%)	27.82	21.89	13.62	3.98	4.08
RoE (%)	8.73	11.36	10.15	4.94	0.49
Price to Earnings	13.57	36.02	26.71	56.36	802.13
Price-To-Book	1.13	3.52	2.62	2.72	3.84

Income Statement (₹ Cr)

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	496.12	2,511.60	5,697.22	5,190.50	199.45
Total Income	638.58	2,579.08	5,909.01	5,383.77	296.80
Total Expenditure	375.03	1,855.93	4,269.89	4,880.11	175.72
EBITDA	121.09	655.67	1,427.33	310.39	23.73
Depreciation	1.61	48.86	312.37	106.03	32.41
EBIT	119.48	606.81	1,114.96	204.36	-8.68
Interest	12.76	12.35	409.44	137.41	65.41
Other Income	142.46	67.48	211.79	193.27	97.35
Exceptional Items	-2.27	--	-13.80	--	--
Profit before Tax	246.91	661.94	903.88	259.87	23.25
Provision for Tax	58.53	108.29	179.12	66.46	7.56
Profit after Tax	188.38	553.66	724.76	193.41	15.69

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	2,274.84	5,788.71	6,820.22	4,719.93	2,419.91
Minority Interest	54.91	30.07	703.80	--	741.27
Non-Current Liabilities	91.42	673.99	5,009.17	141.51	4,300.14
Current Liabilities	393.09	375.90	12,980.08	14,263.87	4,780.42
Total Liabilities	2,816.30	6,868.66	26,204.22	19,498.75	12,414.02

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	1,121.85	3,201.89	9,399.62	2,863.90	3,714.03
Current Assets	1,692.40	3,666.77	16,113.65	16,261.41	8,527.71
Total Assets	2,816.30	6,868.66	26,204.22	19,498.75	12,414.02
Total Debt*	99.38	606.23	6,109.63	1,002.31	2,376.24
Net Current Assets	1,299.30	3,290.87	3,133.57	1,997.54	3,747.29
Contingent Liabilities	73.42	114.33	192.14	438.86	0.71

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	-54.16	-434.78	-137.06	429.87	-615.65
Cash Flow from Investing Activities	-291.97	-230.54	-1,436.04	-97.07	-291.19
Cash from Financing Activities	411.29	1,234.75	941.70	-285.01	879.03
Net Cash Inflow / Outflow	65.15	569.44	-631.40	47.80	-27.81

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	12.60	12.23	11.02	6.96	2.05
ROE (%)	10.89	11.14	11.68	4.17	0.68
ROA (%)	7.59	9.15	3.07	1.07	0.16
EBIT Margin (%)	53.12	28.79	28.77	9.70	60.71
Net Margin (%)	29.50	21.47	12.27	3.59	5.29
Cash Profit Margin (%)	38.30	23.99	18.20	5.77	24.12

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	-14.48	21.92	12.28	28.52	24.28
EBIT Growth (%)	-2.14	35.94	-0.87	20.38	-9.36
Net Profit Growth (%)	15.95	31.34	6.51	104.26	-40.63
EPS Growth (%)	-17.37	24.77	-6.12	104.25	-69.79
Book Value Growth (%)	91.67	38.92	21.06	3.50	7.61

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	12.58	26.20	18.53	65.58	401.40
Price / Book Value	1.12	2.52	2.34	2.69	2.09
Dividend Yield (%)	0.26	0.25	0.31	0.51	0.00
EV/EBITDA	9.56	19.76	11.80	24.19	56.04
Market Cap (₹ Cr)	2,553.90	14,596.67	15,919.17	12,682.98	5,023.50

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.04	0.10	0.90	0.21	0.99
Short term debt to equity ratio	0.01	0.01	0.08	0.09	0.01
Current Ratio	4.31	9.75	1.24	1.14	1.78
Quick Ratio	2.18	6.95	0.36	0.24	0.34
Interest Coverage	20.35	54.61	3.21	2.89	1.36

	Marathon Nextgen	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	11.54	7.11	10.54	5.33	6.15
Asset Turnover	0.20	0.42	0.24	0.29	0.02
Receivable days	59.60	22.11	39.38	16.29	24.49
Inventory Days	549.06	160.50	649.66	846.61	8,393.38
Payable days	356.29	6.88	341.32	112.00	0.00
Cash Conversion Cycle	252.37	175.73	347.73	750.90	8,417.88

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.