Valuation Marathon Nextgen Realty Limited

Equities

Market Closed - Bombay S.E. Other stock markets 06:01:00 2024-09-06 EDT			5-day change	1st Jan Change
611.10 ^INR	+0.38%		+4.57%	+46.79%

08-14	Marathon Nextgen Realty Limited Reports Earnings Results for the First Quarter Ended June 30, 2024	CI
08-14	Marathon Nextgen Realty Limited agreed to acquire Marathon Energy Private Limited and Marathon Nexzone Land Private Limited from Chetan R. Shah and Mayur R. Shah for INR 2000.	CI

Fiscal Period: March	2018	2019	2020	2021	2022	2023
Capitalization ¹	9,596	5,656	1,881	2,845	5,370	12,832
Change	-	-41.06%	-66.73%	51.22%	88.76%	138.93%
Enterprise Value (EV) ¹	11,562	9,918	7,462	9,821	16,077	21,179
Change	-	-14.22%	-24.76%	31.61%	63.69%	31.74%
P/E ratio	26.3x	18x	7.82x	18.7x	14x	11x
PBR	1.75x	0.93x	0.32x	0.47x	0.83x	1.63x
PEG	-	-1.3x	-0.3x	-0.5x	0x	0x
Capitalization / Revenue	73x	6.88x	0.78x	1.38x	1.75x	1.79x
EV / Revenue	87.9x	12.1x	3.09x	4.77x	5.24x	2.95x
EV / EBITDA	-91.1x	19x	12.1x	14.7x	21.5x	8.84x
EV / EBIT	-87x	19.7x	12.7x	15.4x	22.4x	8.96x
EV / FCF	13.2x	-6.4x	8.03x	-3.38x	-138x	19.5x
FCF Yield	7.6%	-15.6%	12.4%	-29.6%	-0.73%	5.13%
Dividend per Share ²	2	0.5	-	-	0.5	1
Rate of return	0.96%	0.41%	-	-	0.43%	0.36%
EPS ²	7.925	6.84	5.23	3.3	8.364	25.21
Distribution rate	25.2%	7.31%	-	-	5.98%	3.97%
Net sales ¹	131.5	822.4	2,411	2,061	3,065	7,168
EBITDA ¹	-127	520.8	616.9	669.9	748.9	2,397
EBIT ¹	-132.8	502.8	587.8	639.3	718.7	2,365
Net income ¹	387.5	314.8	240.8	151.9	385.2	1,210
Net Debt ¹	1,966	4,262	5,581	6,976	10,706	8,347
Reference price ²	208.60	122.95	40.90	61.85	116.75	277.00
Nbr of stocks (in thousands)	46,000	46,000	46,000	46,000	46,000	46,324
Announcement Date	8/28/18	9/3/19	9/9/20	9/6/21	9/6/22	9/4/23

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MITSUI FUDOSAN CO., LTD.	16.7x	3.18x	16.99x	+2.09%	28.37B
SUN HUNG KAI PROPERTIES LIMITED	9.44x	4.26x	10.13x	+5.16%	26.39B
DLF LIMITED	58.05x	26.72x	72.91x	+0.61%	24.01B
EMAAR PROPERTIES	6.43x	1.6x	3.18x	+5.74%	20.96B
MITSUBISHI ESTATE CO., LTD.	16.75x	3.83x	15.09x	+1.83%	20.78B
CHINA RESOURCES LAND LIMITED	5.01x	0.97x	5.34x	+7.13%	19.21B
CHINA OVERSEAS LAND & INVESTMENT LTD.	5.5x	1.36x	8.47x	+5.84%	16.57B
ALDAR PROPERTIES	10.87x	2.64x	8.17x	+2.40%	16.14B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	11.62x	6.05x	17.67x	+1.49%	15.63B
Average	15.60x	5.62x	17.55x	+3.59%	20.9B
Weighted average by Cap.	16.72x	6.04x	18.77x	+3.53%