Marathon Nextgen Realty Ratios and Metrics

Market cap in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 11, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	32,814	26,382	26,164	12,832	5,371	2,845
Market Cap Growth	6.20%	0.83%	103.90%	138.93%	88.76%	51.22%
Enterprise Value	27,913	32,487	34,255	22,562	11,508	8,246
Last Close Price	486.70	514.39	509.73	275.54	115.88	61.39
PE Ratio	11.85	14.14	15.72	10.61	13.94	18.73
PS Ratio	6.20	4.55	3.71	1.79	1.75	1.38
PB Ratio	1.48	2.19	2.57	1.62	0.82	0.46
P/TBV Ratio	1.59	2.49	2.98	1.94	1.02	0.59
P/FCF Ratio	-	-	126.76	4.08	7.18	-
P/OCF Ratio	-	-	118.38	4.08	7.04	-
EV/Sales Ratio	5.27	5.60	4.86	3.15	3.75	4.00
EV/EBITDA Ratio	15.84	18.66	14.71	9.41	15.37	12.31
EV/EBIT Ratio	16.11	19.06	14.89	9.54	16.01	12.90
EV/FCF Ratio	-103.97	-	165.96	7.18	15.38	-
Debt / Equity Ratio	0.03	0.47	0.75	1.10	1.66	1.20
Debt / EBITDA Ratio	0.39	3.22	3.28	3.63	14.53	10.66
Debt / FCF Ratio	-	-	36.99	2.77	14.54	-
Net Debt / Equity Ratio	-0.23	0.45	0.74	1.05	1.64	1.14
Net Debt / EBITDA Ratio	-3.35	3.11	3.24	3.48	14.30	10.42
Net Debt / FCF Ratio	18.92	-18.92	36.49	2.66	14.31	-6.38
Asset Turnover	0.22	0.27	0.32	0.33	0.16	0.12
Inventory Turnover	0.51	0.56	0.74	0.81	0.37	0.24
Quick Ratio	1.98	0.23	0.19	0.23	0.10	0.25
Current Ratio	4.91	2.15	2.02	2.05	1.77	2.48
Return on Equity (ROE)	13.96%	17.17%	18.65%	17.08%	6.13%	2.63%
Return on Assets (ROA)	3.83%	4.90%	6.53%	6.89%	2.34%	2.41%
Return on Invested Capital (ROIC)	6.97%	7.83%	10.62%	10.45%	3.66%	3.32%
Return on Capital Employed (ROCE)	6.50%	10.70%	13.60%	14.30%	4.50%	4.90%
Earnings Yield	6.92%	7.07%	6.36%	9.43%	7.17%	5.34%
FCF Yield	-0.82%	-1.09%	0.79%	24.49%	13.94%	-38.43%
Dividend Yield	0.20%	0.19%	0.20%	0.36%	0.43%	-
Payout Ratio	0.03%	2.79%	2.81%	1.91%	-	-
Buyback Yield / Dilution	-5.94%	-0.02%	-6.73%	-4.21%	-0.05%	-0.07%
Total Shareholder Return	-5.74%	0.17%	-6.53%	-3.85%	0.38%	-0.07%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.