Home > Income Statement > MARATHON NEXTGEN REALTY

MARATHON NEXTGEN REALTY
Income Statement

MARATHON NEXTGEN REALTY is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
COMMUNITY POLL
for MARATHON NEXTGEN REALTY
Please provide your vote to see the results

MARATHON NEXTGEN REALTY Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
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