Marathon Nextgen Realty (NSE:MARATHON) Beneish M-Score: -1.37 (As of Jul. 01, 2026)


NSE:MARATHON Marathon Nextgen Realty Ltd NSE:MARATHON
79 GF Score
Price ₹400.70
GF Value ₹312.17
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Marathon Nextgen Realty Beneish M-Score?

Marathon Nextgen Realty NSE:MARATHON -0.17% 79 Beneish M-Score is -1.37 as of Jul. 01, 2026. GuruFocus rates NSE:MARATHON with a GF Score™ of 79/100 and a GF Value™ of ₹312.17 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,682 Real Estate companies, Marathon Nextgen Realty ranks worse than 81.51% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score -1.37 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Marathon Nextgen Realty's Beneish M-Score or its related term are showing as below:

NSE:MARATHON' s Beneish M-Score Range Over the Past 10 Years
Min: -9.35   Med: -1.73   Max: 1.09
Current: -1.37

During the past 13 years, the highest Beneish M-Score of Marathon Nextgen Realty was 1.09. The lowest was -9.35. And the median was -1.73.


Marathon Nextgen Realty Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Marathon Nextgen Realty's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Marathon Nextgen Realty Beneish M-Score Chart

Marathon Nextgen Realty Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.38 -2.08 -2.11 -2.16 -1.37

Marathon Nextgen Realty Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.16 0.00 0.00 0.00 -1.37

Marathon Nextgen Realty Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Marathon Nextgen Realty's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Marathon Nextgen Realty Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Marathon Nextgen Realty's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Marathon Nextgen Realty's Beneish M-Score falls into.


NSE:MARATHON
79GF Score
Marathon Nextgen Realty Ltd NSE:MARATHON
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marathon Nextgen Realty Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Marathon Nextgen Realty for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.3259+0.528 * 1.05+0.404 * 0.8497+0.892 * 0.8552+0.115 * 2.3395
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.093171-0.327 * 0.3618
=-1.37

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ₹3,359 Mil.
Revenue was ₹4,961 Mil.
Gross Profit was ₹1,821 Mil.
Total Current Assets was ₹16,354 Mil.
Total Assets was ₹27,596 Mil.
Property, Plant and Equipment(Net PPE) was ₹142 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹16 Mil.
Selling, General, & Admin. Expense(SGA) was ₹0 Mil.
Total Current Liabilities was ₹3,361 Mil.
Long-Term Debt & Capital Lease Obligation was ₹857 Mil.
Net Income was ₹2,030 Mil.
Gross Profit was ₹0 Mil.
Cash Flow from Operations was ₹-542 Mil.
Total Receivables was ₹2,962 Mil.
Revenue was ₹5,801 Mil.
Gross Profit was ₹2,236 Mil.
Total Current Assets was ₹10,929 Mil.
Total Assets was ₹20,975 Mil.
Property, Plant and Equipment(Net PPE) was ₹116 Mil.
Depreciation, Depletion and Amortization(DDA) was ₹36 Mil.
Selling, General, & Admin. Expense(SGA) was ₹86 Mil.
Total Current Liabilities was ₹5,082 Mil.
Long-Term Debt & Capital Lease Obligation was ₹3,779 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(3358.865 / 4961.156) / (2962.215 / 5801.353)
=0.677033 / 0.510608
=1.3259

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(2236.163 / 5801.353) / (1821.205 / 4961.156)
=0.385455 / 0.367093
=1.05

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (16354.001 + 141.59) / 27596.278) / (1 - (10929.088 + 115.884) / 20974.626)
=0.402253 / 0.473413
=0.8497

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=4961.156 / 5801.353
=0.8552

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(36.439 / (36.439 + 115.884)) / (16.127 / (16.127 + 141.59))
=0.239222 / 0.102253
=2.3395

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(0 / 4961.156) / (85.826 / 5801.353)
=0 / 0.014794
=0

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((857.426 + 3360.957) / 27596.278) / ((3779.125 + 5082.286) / 20974.626)
=0.152861 / 0.422482
=0.3618

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(2029.563 - 0 - -541.601) / 27596.278
=0.093171

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Marathon Nextgen Realty has a M-score of -1.37 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.37 mean?
Marathon Nextgen Realty (NSE:MARATHON) has a Beneish M-Score of -1.37 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Marathon Nextgen Realty and its competitors. According to the industry distribution chart, Marathon Nextgen Realty ranks #1371 out of 1682 companies in the Real Estate industry, placing it in the top 81.5%.
Is Marathon Nextgen Realty's Beneish M-Score too high?
Marathon Nextgen Realty's current Beneish M-Score is -1.37. Based on the distribution chart, Marathon Nextgen Realty ranks #1371 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Marathon Nextgen Realty has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Marathon Nextgen Realty's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Marathon Nextgen Realty ranks #1371 out of 1682 companies for Beneish M-Score. This places Marathon Nextgen Realty in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Real Estate company?
A good Beneish M-Score depends on the Real Estate industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Marathon Nextgen Realty and its competitors. Marathon Nextgen Realty's current Beneish M-Score is -1.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marathon Nextgen Realty stock overvalued right now?
Based on GuruFocus' analysis, Marathon Nextgen Realty (NSE:MARATHON) is currently considered Modestly Overvalued. The stock's GF Value™ is ₹312.17, compared to a current price of ₹400.70 — trading 28.4% above its estimated fair value. The current Beneish M-Score is -1.37. Marathon Nextgen Realty's overall GF Score™ is 79/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Marathon Nextgen Realty (NSE:MARATHON), the current Beneish M-Score is -1.37 as of Jul. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Marathon Nextgen Realty (NSE:MARATHON) Overvalued in 2026?

Based on GuruFocus' analysis, Marathon Nextgen Realty stock appears to be overvalued. The current stock price of ₹400.70 is trading 28.4% above its estimated GF Value™ of ₹312.17. GuruFocus considers Marathon Nextgen Realty to be Modestly Overvalued.

Key valuation signals for NSE:MARATHON:

  • Beneish M-Score: -1.37
  • GF Value™: ₹312.17 vs. price of ₹400.70 (28.4% above fair value)
  • GF Score™: 79/100 with 6 warning signs

No single metric tells the full story. See the NSE:MARATHON stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marathon Nextgen Realty Business Description

Other Exchanges 503101:India
Address Mulund-Goregaon Link Road, 702, Marathon MAX, Mulund (West), Mumbai, MH, IND, 400 013
Marathon Nextgen Realty Ltd operates in the real estate sector, focusing on residential and commercial property development in the Mumbai Metropolitan Region. It engages in the development and sale of residential housing projects and commercial office spaces. The company generates revenue through property sales and lease rentals, with some commercial properties leased to reputed brands under long-term agreements. Marathon Nextgen Realty is part of the larger Marathon Group, which has a prominent land bank and project pipeline across Mumbai. The company also pursues strategic amalgamations and project consolidations to enhance operational efficiency and growth opportunities.
79GF Score

Get the complete analysis for NSE:MARATHON

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₹400.70
Price
₹312.17
GF Value