MARATHON NEXTGEN | DLF | MARATHON NEXTGEN/ DLF |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 19.2 | 165.7 | 11.6% | View Chart |
P/BV | x | 2.9 | 5.7 | 52.2% | View Chart |
Dividend Yield | % | 0.2 | 0.5 | 48.6% |
MARATHON NEXTGEN DLF |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
MARATHON NEXTGEN Mar-23 |
DLF Mar-23 |
MARATHON NEXTGEN/ DLF |
5-Yr Chart Click to enlarge
|
||
High | Rs | 298 | 418 | 71.1% | |
Low | Rs | 115 | 295 | 39.1% | |
Sales per share (Unadj.) | Rs | 154.7 | 23.0 | 672.4% | |
Earnings per share (Unadj.) | Rs | 24.4 | 4.4 | 547.6% | |
Cash flow per share (Unadj.) | Rs | 25.0 | 5.0 | 495.8% | |
Dividends per share (Unadj.) | Rs | 1.00 | 4.00 | 25.0% | |
Avg Dividend yield | % | 0.5 | 1.1 | 43.2% | |
Book value per share (Unadj.) | Rs | 165.9 | 152.3 | 108.9% | |
Shares outstanding (eoy) | m | 46.32 | 2,475.31 | 1.9% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.3 | 15.5 | 8.6% | |
Avg P/E ratio | x | 8.5 | 80.2 | 10.6% | |
P/CF ratio (eoy) | x | 8.2 | 70.6 | 11.7% | |
Price / Book Value ratio | x | 1.2 | 2.3 | 53.1% | |
Dividend payout | % | 4.1 | 89.9 | 4.6% | |
Avg Mkt Cap | Rs m | 9,562 | 882,696 | 1.1% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 126 | 5,479 | 2.3% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 7,165 | 56,948 | 12.6% | |
Other income | Rs m | 424 | 3,173 | 13.4% | |
Total revenues | Rs m | 7,589 | 60,121 | 12.6% | |
Gross profit | Rs m | 2,393 | 17,259 | 13.9% | |
Depreciation | Rs m | 31 | 1,486 | 2.1% | |
Interest | Rs m | 1,225 | 3,921 | 31.2% | |
Profit before tax | Rs m | 1,561 | 15,024 | 10.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 433 | 4,015 | 10.8% | |
Profit after tax | Rs m | 1,128 | 11,009 | 10.2% | |
Gross profit margin | % | 33.4 | 30.3 | 110.2% | |
Effective tax rate | % | 27.7 | 26.7 | 103.8% | |
Net profit margin | % | 15.7 | 19.3 | 81.4% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 10,288 | 252,425 | 4.1% | |
Current liabilities | Rs m | 5,021 | 109,271 | 4.6% | |
Net working cap to sales | % | 73.5 | 251.4 | 29.2% | |
Current ratio | x | 2.0 | 2.3 | 88.7% | |
Inventory Days | Days | 431 | 1,437 | 30.0% | |
Debtors Days | Days | 221 | 352 | 62.7% | |
Net fixed assets | Rs m | 11,243 | 268,015 | 4.2% | |
Share capital | Rs m | 232 | 4,951 | 4.7% | |
"Free" reserves | Rs m | 7,451 | 371,925 | 2.0% | |
Net worth | Rs m | 7,683 | 376,875 | 2.0% | |
Long term debt | Rs m | 7,792 | 10,497 | 74.2% | |
Total assets | Rs m | 21,531 | 525,722 | 4.1% | |
Interest coverage | x | 2.3 | 4.8 | 47.1% | |
Debt to equity ratio | x | 1.0 | 0 | 3,641.4% | |
Sales to assets ratio | x | 0.3 | 0.1 | 307.2% | |
Return on assets | % | 10.9 | 2.8 | 384.9% | |
Return on equity | % | 14.7 | 2.9 | 502.7% | |
Return on capital | % | 18.0 | 4.9 | 368.2% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 3 | 0.0% | |
Fx outflow | Rs m | 0 | 289 | 0.0% | |
Net fx | Rs m | 0 | -286 | -0.0% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 3,863 | 23,753 | 16.3% | |
From Investments | Rs m | -460 | -4,626 | 9.9% | |
From Financial Activity | Rs m | -3,261 | -20,132 | 16.2% | |
Net Cashflow | Rs m | 142 | -985 | -14.4% |
Indian Promoters | % | 73.7 | 74.1 | 99.5% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 1.6 | 21.3 | 7.7% | |
FIIs | % | 1.6 | 16.5 | 9.4% | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 26.3 | 25.9 | 101.5% | |
Shareholders | 10,330 | 426,253 | 2.4% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare MARATHON NEXTGEN With: BRIGADE ENTERPRISES DB REALTY PSP PROJECTS PURAVANKARA PRESTIGE ESTATES
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | MARATHON NEXTGEN | DLF | S&P BSE REALTY |
---|---|---|---|
1-Day | -3.58% | -1.81% | -0.41% |
1-Month | -6.36% | 2.95% | 11.50% |
1-Year | 43.12% | 102.95% | 111.83% |
3-Year CAGR | 109.44% | 53.73% | 45.58% |
5-Year CAGR | 26.99% | 36.26% | 28.53% |
* Compound Annual Growth Rate
Here are more details on the MARATHON NEXTGEN share price and the DLF share price.
Moving on to shareholding structures...
The promoters of MARATHON NEXTGEN hold a 73.7% stake in the company. In case of DLF the stake stands at 74.1%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of MARATHON NEXTGEN and the shareholding pattern of DLF.
Finally, a word on dividends...
In the most recent financial year, MARATHON NEXTGEN paid a dividend of Rs 1.0 per share. This amounted to a Dividend Payout ratio of 4.1%.
DLF paid Rs 4.0, and its dividend payout ratio stood at 89.9%.
You may visit here to review the dividend history of MARATHON NEXTGEN, and the dividend history of DLF.
Asian share markets are mixed today after US shares extended their losing streak to the longest since January 2024.