Marathon Nextgen Peer Comparison

NSE: MARATHON | BSE: 503101

₹371.75

₹3.25 (0.88%)

As on 23-Oct-2026IST

Market cap

₹2,498 Cr

Revenue (TTM)

₹565 Cr

P/E Ratio

14.6

P/B Ratio

1.1

Div. Yield

0.3 %

Edit

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Market cap (₹ Cr)	2,498	12,539	7,143	205	38
Revenue (₹ Cr)	565	5,176	2,123	2	1
Net Profit (₹ Cr)	162.81	191.71	94.63	10.30	-0.72
Net Margin (%)	24.88	3.58	4.16	50.88	-51.65
RoE (%)	7.47	4.04	6.93	3.61	-3.09
Price to Earnings	14.59	65.62	23.74	19.91	--
Price-To-Book	1.06	2.65	1.95	0.71	1.62

Income Statement (₹ Cr)

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Operating Revenue	496.12	5,190.50	1,178.31	20.42	2.13
Total Income	638.58	5,383.77	1,265.96	39.96	2.69
Total Expenditure	375.03	4,880.11	1,299.91	26.68	2.87
EBITDA	121.09	310.39	-121.59	-6.26	-0.74
Depreciation	1.61	106.03	23.87	0.02	0.01
EBIT	119.48	204.36	-145.46	-6.26	-0.75
Interest	12.76	137.41	10.91	--	--
Other Income	142.46	193.27	87.65	19.54	0.56
Exceptional Items	-2.27	--	25.83	--	--
Profit before Tax	246.91	259.87	306.02	13.28	-0.19
Provision for Tax	58.53	66.46	7.85	3.62	--
Profit after Tax	188.38	193.41	298.17	9.66	-0.19

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Shareholder's Funds	2,274.84	4,719.93	3,626.87	282.00	24.51
Minority Interest	54.91	--	0.11	--	--
Non-Current Liabilities	91.42	141.51	-89.75	-0.26	0.98
Current Liabilities	393.09	14,263.87	4,643.99	2.87	0.52
Total Liabilities	2,816.30	19,498.75	8,294.83	284.87	26.02

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Non-Current Assets	1,121.85	2,863.90	1,558.55	6.35	3.32
Current Assets	1,692.40	16,261.41	6,622.68	278.26	19.60
Total Assets	2,816.30	19,498.75	8,294.83	284.87	26.02
Total Debt*	99.38	1,002.31	645.25	0.00	0.00
Net Current Assets	1,299.30	1,997.54	1,978.68	275.39	19.07
Contingent Liabilities	73.42	438.86	226.99	3.71	1.75

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Cash From Operating Activities	-54.16	429.87	-544.93	-6.02	-2.53
Cash Flow from Investing Activities	-291.97	-97.07	-144.88	17.48	2.58
Cash from Financing Activities	411.29	-285.01	531.30	--	--
Net Cash Inflow / Outflow	65.15	47.80	-158.51	11.46	0.05

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
ROCE (%)	12.60	6.96	8.34	4.79	-0.79
ROE (%)	10.89	4.17	10.83	3.48	-0.79
ROA (%)	7.59	1.07	4.11	3.44	-0.73
EBIT Margin (%)	53.12	9.70	-2.88	65.04	-8.53
Net Margin (%)	29.50	3.59	23.55	24.17	-7.23
Cash Profit Margin (%)	38.30	5.77	27.33	47.31	-8.53

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Revenue Growth (%)	-14.48	28.52	216.52	-8.56	--
EBIT Growth (%)	-2.14	20.38	56.63	-27.39	80.66
Net Profit Growth (%)	15.95	104.26	385.97	-26.82	79.53
EPS Growth (%)	-17.37	104.25	285.13	-26.82	79.51
Book Value Growth (%)	91.67	3.50	91.31	3.55	-1.04

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Price / Earnings	12.58	65.58	21.06	278.47	0.00
Price / Book Value	1.12	2.69	1.74	9.54	2.79
Dividend Yield (%)	0.26	0.51	1.19	0.00	0.00
EV/EBITDA	9.56	24.19	-188.21	201.67	-348.49
Market Cap (₹ Cr)	2,553.90	12,682.98	6,278.65	2,689.70	68.42

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Debt to Equity	0.04	0.21	0.18	0.00	0.00
Short term debt to equity ratio	0.01	0.09	0.18	--	--
Current Ratio	4.31	1.14	1.43	96.91	37.34
Quick Ratio	2.18	0.24	0.31	96.91	10.08
Interest Coverage	20.35	2.89	29.05	--	--

	Marathon Nextgen	Sobha	Mahindra Lifespace	National Standard	Skyline Millars
Debtors to sales (%)	11.54	5.33	19.36	11.58	9.77
Asset Turnover	0.20	0.29	0.16	0.07	0.08
Receivable days	59.60	16.29	56.82	46.74	35.67
Inventory Days	549.06	846.61	1,492.67	0.00	2,388.38
Payable days	356.29	112.00	129.98	5.93	-86.59
Cash Conversion Cycle	252.37	750.90	1,419.51	40.81	2,510.64

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