MARATHON NEXTGEN REALTY
|
MARATHON NEXTGEN REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹705 Cr | ₹717 Cr | ₹306 Cr | ₹206 Cr | ₹241 Cr |
Revenue from property development | ₹604 Cr | ₹607 Cr | ₹259 Cr | - | - |
Sale of Development Rights | - | - | - | ₹151 Cr | ₹177 Cr |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹100 Cr | ₹109 Cr | ₹47 Cr | ₹54 Cr | ₹64 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹705 Cr | ₹717 Cr | ₹306 Cr | ₹206 Cr | ₹241 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹39 Cr | ₹29 Cr | ₹-46 Cr | ₹12 Cr | ₹15 Cr |
Cost of Construction and Development | ₹365 Cr | ₹384 Cr | ₹211 Cr | ₹105 Cr | ₹116 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | ₹62 Cr | ₹64 Cr | ₹59 Cr | ₹16 Cr | ₹21 Cr |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹365 Cr | ₹384 Cr | ₹211 Cr | ₹105 Cr | ₹116 Cr |
Power & Fuel Cost | ₹0.68 Cr | ₹0.44 Cr | ₹0.42 Cr | ₹0.23 Cr | ₹0.27 Cr |
Electricity & Power | ₹0.68 Cr | ₹0.44 Cr | ₹0.42 Cr | ₹0.23 Cr | ₹0.27 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹14 Cr | ₹13 Cr | ₹10 Cr | ₹5.76 Cr | ₹10 Cr |
Salaries, Wages & Bonus | ₹12 Cr | ₹11 Cr | ₹8.82 Cr | ₹4.85 Cr | ₹8.72 Cr |
Contributions to EPF & Pension Funds | ₹0.90 Cr | ₹0.92 Cr | ₹0.69 Cr | ₹0.48 Cr | ₹0.93 Cr |
Workmen and Staff Welfare Expenses | ₹0.11 Cr | ₹0.09 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.04 Cr |
Other Employees Cost | ₹0.46 Cr | ₹0.69 Cr | ₹0.85 Cr | ₹0.41 Cr | ₹0.42 Cr |
Operating Expenses | ₹17 Cr | ₹16 Cr | ₹28 Cr | ₹5.38 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.05 Cr | ₹2.01 Cr | ₹2.93 Cr | ₹1.96 Cr | ₹3.75 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹15 Cr | ₹14 Cr | ₹25 Cr | ₹3.41 Cr | ₹13 Cr |
General and Administration Expenses | ₹22 Cr | ₹17 Cr | ₹14 Cr | ₹6.31 Cr | ₹6.77 Cr |
Rent , Rates & Taxes | ₹16 Cr | ₹11 Cr | ₹11 Cr | ₹3.66 Cr | ₹2.28 Cr |
Insurance | ₹0.36 Cr | ₹0.26 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.26 Cr |
Printing and stationery | ₹0.06 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.17 Cr |
Professional and legal fees | ₹2.59 Cr | ₹3.14 Cr | ₹1.46 Cr | ₹1.25 Cr | ₹1.90 Cr |
Other Administration | ₹3.12 Cr | ₹2.60 Cr | ₹1.52 Cr | ₹1.22 Cr | ₹2.16 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹9.71 Cr | ₹12 Cr | ₹4.93 Cr | ₹9.35 Cr |
Advertisement & Sales Promotion | ₹4.86 Cr | ₹4.79 Cr | ₹6.35 Cr | ₹1.80 Cr | ₹7.32 Cr |
Sales Commissions & Incentives | ₹6.16 Cr | ₹4.91 Cr | ₹5.25 Cr | ₹3.14 Cr | ₹2.03 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.80 Cr | ₹8.11 Cr | ₹1.75 Cr | ₹1.79 Cr | ₹2.31 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹-0.01 Cr | - | ₹0.01 Cr |
Losson disposal of fixed assets(net) | ₹0.01 Cr | - | ₹0.00 Cr | ₹0.08 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.79 Cr | ₹8.11 Cr | ₹1.76 Cr | ₹1.71 Cr | ₹2.30 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹472 Cr | ₹477 Cr | ₹232 Cr | ₹142 Cr | ₹177 Cr |
Operating Profit (Excl OI) | ₹233 Cr | ₹239 Cr | ₹74 Cr | ₹64 Cr | ₹64 Cr |
Other Income | ₹41 Cr | ₹42 Cr | ₹38 Cr | ₹18 Cr | ₹8.30 Cr |
Interest Received | ₹39 Cr | ₹40 Cr | ₹37 Cr | ₹11 Cr | ₹7.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.00 Cr | - | ₹0.01 Cr | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹5.03 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.21 Cr | ₹2.03 Cr | ₹1.48 Cr | ₹1.97 Cr | ₹0.74 Cr |
Operating Profit | ₹274 Cr | ₹282 Cr | ₹113 Cr | ₹81 Cr | ₹73 Cr |
Interest | ₹91 Cr | ₹123 Cr | ₹75 Cr | ₹44 Cr | ₹41 Cr |
InterestonDebenture / Bonds | ₹34 Cr | ₹115 Cr | ₹33 Cr | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹9.56 Cr | ₹4.39 Cr | ₹1.87 Cr | ₹0.77 Cr | ₹0.51 Cr |
Other Interest | ₹48 Cr | ₹2.94 Cr | ₹39 Cr | ₹43 Cr | ₹41 Cr |
PBDT | ₹183 Cr | ₹159 Cr | ₹38 Cr | ₹38 Cr | ₹32 Cr |
Depreciation | ₹2.97 Cr | ₹3.12 Cr | ₹2.98 Cr | ₹5.44 Cr | ₹5.68 Cr |
Profit Before Taxation & Exceptional Items | ₹180 Cr | ₹156 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹180 Cr | ₹156 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr |
Provision for Tax | ₹46 Cr | ₹43 Cr | ₹11 Cr | ₹8.94 Cr | ₹5.36 Cr |
Current Income Tax | ₹50 Cr | ₹39 Cr | ₹11 Cr | ₹12 Cr | ₹6.37 Cr |
Deferred Tax | ₹-3.37 Cr | ₹4.61 Cr | ₹1.46 Cr | ₹-3.95 Cr | ₹-1.01 Cr |
Other taxes | ₹0.05 Cr | ₹-0.05 Cr | ₹-0.63 Cr | ₹0.50 Cr | ₹0.00 Cr |
Profit After Tax | ₹134 Cr | ₹113 Cr | ₹24 Cr | ₹23 Cr | ₹21 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.31 Cr | ₹-2.70 Cr | ₹-0.37 Cr | ₹-0.74 Cr | ₹-0.86 Cr |
Share of Associate | ₹35 Cr | ₹11 Cr | ₹15 Cr | ₹-7.24 Cr | ₹4.37 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹166 Cr | ₹121 Cr | ₹39 Cr | ₹15 Cr | ₹24 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹549 Cr | ₹430 Cr | ₹398 Cr | ₹383 Cr | ₹397 Cr |
Appropriations | ₹715 Cr | ₹551 Cr | ₹436 Cr | ₹398 Cr | ₹421 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹715 Cr | ₹551 Cr | ₹436 Cr | ₹398 Cr | ₹421 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹10.00 | - | - |
Earnings Per Share | ₹32.53 | ₹26.12 | ₹8.37 | ₹3.30 | ₹5.23 |
Adjusted EPS | ₹32.53 | ₹26.12 | ₹8.37 | ₹3.30 | ₹5.23 |
Compare Income Statement of peers of MARATHON NEXTGEN REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MARATHON NEXTGEN REALTY | ₹3,129.9 Cr | -11.4% | 1.2% | 44.9% | Stock Analytics | |
DLF | ₹178,792.0 Cr | -10% | -17% | -10.6% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹114,249.0 Cr | -15.2% | -19.3% | 2.7% | Stock Analytics | |
OBEROI REALTY | ₹71,904.2 Cr | -13.5% | -6.6% | 32.2% | Stock Analytics | |
GODREJ PROPERTIES | ₹69,573.4 Cr | -10% | -21% | 1.6% | Stock Analytics | |
THE PHOENIX MILLS | ₹56,220.9 Cr | -7.3% | -11.5% | 18.5% | Stock Analytics |
MARATHON NEXTGEN REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MARATHON NEXTGEN REALTY | -11.4% |
1.2% |
44.9% |
SENSEX | -2.2% |
-5.9% |
7.2% |
You may also like the below Video Courses