Marathon Nextgen Peer Comparison

NSE: MARATHON | BSE: 503101

₹437.90

₹2.95 (0.68%)

As on 04-Sep-2026 15:58IST

Market cap

₹2,961 Cr

Revenue (TTM)

₹553 Cr

P/E Ratio

15.3

P/B Ratio

1.3

Div. Yield

0.2 %

Edit

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Market cap (₹ Cr)	2,961	22,708	22,485	13,470	8,889
Revenue (₹ Cr)	553	5,532	2,551	5,617	200
Net Profit (₹ Cr)	184.89	783.78	575.14	231.13	12.11
Net Margin (%)	27.82	13.62	21.89	3.98	4.08
RoE (%)	8.73	10.15	11.36	4.94	0.49
Price to Earnings	15.32	32.68	38.86	58.40	768.74
Price-To-Book	1.27	3.20	3.79	2.82	3.68

Income Statement (₹ Cr)

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Operating Revenue	580.14	5,074.21	2,059.97	4,038.69	160.49
Total Income	676.40	5,313.54	2,100.28	4,162.76	249.67
Total Expenditure	407.09	3,660.00	1,568.30	3,744.37	116.09
EBITDA	173.05	1,414.21	491.67	294.33	44.40
Depreciation	2.66	288.78	30.46	89.83	34.10
EBIT	170.39	1,125.43	461.21	204.50	10.30
Interest	58.77	495.49	10.99	195.57	61.87
Other Income	96.27	239.33	40.31	124.07	89.19
Exceptional Items	--	--	--	--	-44.45
Profit before Tax	207.89	869.27	490.53	133.00	37.62
Provision for Tax	45.42	188.80	68.99	38.32	11.19
Profit after Tax	162.47	680.47	421.54	94.69	26.43

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Shareholder's Funds	1,186.98	5,638.45	4,160.79	4,560.51	2,278.47
Minority Interest	15.65	276.89	27.89	--	382.47
Non-Current Liabilities	384.11	4,307.24	555.58	696.58	2,389.77
Current Liabilities	552.93	11,408.48	490.26	11,709.22	2,107.16
Total Liabilities	2,141.87	22,075.80	5,234.53	17,204.61	7,229.48

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Non-Current Assets	1,002.06	7,830.11	2,572.48	2,300.53	2,939.72
Current Assets	1,137.61	13,800.95	2,662.05	14,665.77	4,218.15
Total Assets	2,141.87	22,075.80	5,234.53	17,204.61	7,229.48
Total Debt*	560.26	5,274.46	466.67	1,130.88	1,580.07
Net Current Assets	584.68	2,392.47	2,171.78	2,956.55	2,110.99
Contingent Liabilities	65.91	202.27	101.14	465.69	50.71

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Cash From Operating Activities	-25.31	995.31	253.34	199.92	225.01
Cash Flow from Investing Activities	297.66	-589.90	-146.96	-1,179.94	-1,993.08
Cash from Financing Activities	-264.56	859.66	-81.37	992.84	1,766.36
Net Cash Inflow / Outflow	7.79	1,265.07	25.01	12.83	-1.72

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
ROCE (%)	15.18	13.82	11.26	6.49	3.33
ROE (%)	14.83	14.94	10.78	2.68	1.55
ROA (%)	7.33	3.48	8.35	0.62	0.52
EBIT Margin (%)	46.42	32.59	25.82	10.36	83.24
Net Margin (%)	24.02	12.81	20.07	2.27	10.59
Cash Profit Margin (%)	28.46	19.10	21.94	4.57	37.71

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Revenue Growth (%)	-17.67	3.63	38.88	30.41	72.67
EBIT Growth (%)	-1.73	21.42	43.29	5.13	196.20
Net Profit Growth (%)	21.49	69.68	59.35	92.79	147.95
EPS Growth (%)	11.98	43.74	59.49	75.65	188.46
Book Value Growth (%)	18.07	60.63	13.79	81.40	91.69

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Price / Earnings	14.14	26.11	39.65	138.26	153.60
Price / Book Value	2.22	4.25	4.06	2.87	2.80
Dividend Yield (%)	0.19	0.26	0.15	0.25	0.00
EV/EBITDA	11.54	15.66	31.96	29.67	50.64
Market Cap (₹ Cr)	2,638.22	23,875.17	16,883.34	13,091.02	6,268.53

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Debt to Equity	0.47	0.94	0.11	0.25	0.71
Short term debt to equity ratio	0.02	0.04	0.01	0.05	--
Current Ratio	2.06	1.21	5.43	1.25	2.00
Quick Ratio	0.87	0.43	3.08	0.29	0.92
Interest Coverage	4.54	2.75	45.64	1.68	1.61

	Marathon Nextgen	Brigade Enterprises	Anant Raj	Sobha	Max Estates
Debtors to sales (%)	16.43	12.40	6.11	4.61	9.04
Asset Turnover	0.26	0.26	0.41	0.26	0.03
Receivable days	59.66	40.59	19.97	15.86	25.61
Inventory Days	401.37	597.70	227.43	932.17	3,204.38
Payable days	333.21	360.25	4.84	126.91	0.00
Cash Conversion Cycle	127.82	278.04	242.56	821.12	3,229.98

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