Marathon Nextgen Realty enterprise value

Share price at each year-end

Tap a line for its trend	Currentlast 12M	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus


2,484	—	—	—	—	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
237	353	18.1	10.4	35.1
58.4	54.9	15.7	11.7	8.1
99.4	99.4	560	761	869
2,405	—	—	—	—
−138	−254	542	751	834
₹356.72	—	—	—	—

2,520	2,429	1,763	1,768	1,662
3.9%	4.1%	31.8%	43.0%	52.3%
0.04×	—	—	—	—

4.26×	—	—	—	—
16.99×	—	—	—	—
17.18×	—	—	—	—
565	496	—	705	717
142	121	—	233	239
140	119	—	230	236
—	−54.2	−25.3	22.1	386
−54.2	−54.2	−25.3	20.6	386
—	−57.2	—	−1.0	352
—	0.0	—	1.5	0.0

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

MARATHON₹368.50

Marathon Nextgen Realty Limited

· Real Estate

₹ CrorePeersHUBTOWN ARVSMART ALEMBICLTD OMAXE ARKADE AJMERA AGIIL ASHIANAMcap ₹2,484 Cr

HighlightsEnterprise Value Multiples Per ShareAnnuals · FY-end closes

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Current/LTM TTM · last close
Market Capitalization	—	—	—	—	2,484.4
- Cash, Equiv & ST Investments	35.1	10.4	18.1	353.2	237.2
+ Minority Interest	8.1	11.7	15.7	54.9	58.4
+ Total Debt	868.8	760.9	560.3	99.4	99.4
Enterprise Value	—	—	—	—	2,405.0
Net Debt (memo)	833.7	750.6	542.1	-253.8	-137.8
EV per Share	—	—	—	—	356.72

Total Capital	1,662.1	1,768.3	1,762.9	2,429.1	2,520.3
Total Debt/Total Capital	52.27	43.03	31.78	4.09	3.94
Total Debt/EV	—	—	—	—	0.04

EV/Sales	—	—	—	—	4.26
EV/EBITDA	—	—	—	—	16.99
EV/EBIT	—	—	—	—	17.18
Reference Items — Trailing FY Values
Sales	716.5	704.6	—	496.1	564.9
EBITDA	239.3	232.8	—	121.1	141.5
EBIT	236.2	229.9	—	119.5	140.0
Operating Cash Flow	386.3	22.1	-25.3	-54.2	—
Free Cash Flow	386.3	20.6	-25.3	-54.2	-54.2
FCFF (free cash flow to the firm)	352.3	-1.0	—	-57.2	—
Capital Expenditure	0.0	1.5	—	0.0	—

Market Cap/EV/multiples pair each (split/bonus-adjusted) FY-end close with the latest filed share count; Current column uses the last close. Market Capitalization is a market-level figure — identical across Consolidated/Standalone (the accounting rows below differ). No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.