Emami Realty Ltd

₹ 83.5 0.36%

12 Jun - close price

emamirealty.com BSE: 533218 NSE: EMAMIREAL

About

Incorporated in 2006, Emami Realty Ltd is in the business of real estate development^[1]

Key Points

Business Overview:^[1]
ERL is a part of the Emami Group. It undertakes development of real estate projects in residential, retail, and commercial sectors. Company has a pan India presence with over
3.7 crore Sq. Ft. development across West Bengal, Uttar Pradesh, Tamil Nadu, Andhra Pradesh, Orissa, Maharashtra, and Sri Lanka. These projects are being executed under
various Special purpose Vehicles and Joint Venture

Website BSE NSE - BE

Market Cap ₹ 434 Cr.
Current Price ₹ 83.5
High / Low ₹ 129 / 48.2
Stock P/E
Book Value ₹ -59.0
Dividend Yield 0.00 %
ROCE -7.04 %
ROE %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Debtor days have improved from 58.6 to 26.8 days.
Promoter holding has increased by 4.97% over last quarter.

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -12.7% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Realty Realty Residential, Commercial Projects

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	22	10	6	9	17	4	5	54	13	6	9	5	73
	57	20	17	38	94	9	9	63	82	47	33	31	129
Operating Profit	-35	-10	-11	-29	-77	-4	-4	-9	-69	-41	-24	-26	-56
OPM %	-159%	-97%	-196%	-308%	-441%	-92%	-71%	-16%	-529%	-699%	-265%	-534%	-77%
	19	5	6	14	13	13	14	13	13	8	8	7	4
Interest	9	14	23	29	28	27	27	29	28	23	25	24	24
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	1
Profit before tax	-24	-20	-29	-44	-93	-19	-17	-26	-84	-56	-41	-44	-77
Tax %	-26%	-25%	-26%	-24%	-24%	-25%	-24%	-25%	-6%	-9%	-14%	-15%	-14%
	-18	-15	-21	-34	-71	-14	-13	-19	-79	-51	-36	-37	-66
EPS in Rs	-4.75	-3.89	-5.65	-8.89	-18.67	-3.70	-3.49	-5.12	-20.76	-11.59	-8.12	-8.50	-15.03
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	0	1	1	1	65	1,026	184	171	67	43	77	93
	1	-23	-61	-97	-75	918	170	132	102	164	162	241
Operating Profit	-1	24	62	98	139	108	13	39	-34	-122	-85	-148
OPM %		3,712%	6,675%	6,672%	215%	11%	7%	23%	-51%	-287%	-111%	-159%
	1	93	118	119	131	192	149	46	35	32	53	28
Interest	0	125	161	214	267	370	152	67	58	95	112	96
Depreciation	0	0	0	0	1	2	2	1	1	1	1	2
Profit before tax	-0	-8	18	3	2	-73	9	17	-58	-186	-146	-218
Tax %	20%	0%	20%	-37%	64%	-33%	67%	21%	-25%	-24%	-14%	-13%
	-0	-8	15	4	1	-49	3	13	-44	-140	-125	-190
EPS in Rs	-0.02	-3.40	6.02	1.56	0.26	-17.51	1.03	3.50	-11.59	-37.10	-33.07	-43.24
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	65%
5 Years:	-13%
3 Years:	11%
TTM:	21%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-50%

Stock Price CAGR
10 Years:	5%
5 Years:	7%
3 Years:	6%
1 Year:	-24%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	5	5	5	6	6	6	8	8	8	8	8	9
Reserves	36	6	21	154	157	106	116	129	85	-55	-180	-268
	0	1,174	1,532	2,003	2,545	2,453	1,657	1,513	1,575	1,904	1,893	1,989
	0	496	562	568	689	436	187	212	299	393	433	547
Total Liabilities	41	1,680	2,120	2,730	3,396	3,000	1,968	1,862	1,967	2,250	2,153	2,278
	0	1	47	59	61	39	33	25	24	11	11	8
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	10	160	75	178	195	265	90	104	103	120	129	150
	31	1,519	1,998	2,493	3,140	2,696	1,845	1,733	1,840	2,119	2,013	2,120
Total Assets	41	1,680	2,120	2,730	3,396	3,000	1,968	1,862	1,967	2,250	2,153	2,278

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-0	-81	-266	-175	-184	633	-278	87	67	-59	-85	-201
	0	-140	56	-35	-164	-74	1,237	123	-65	-167	193	100
	0	235	183	64	25	-553	-960	-213	4	233	-124	104
Net Cash Flow	0	14	-27	-146	-324	6	-2	-3	6	7	-15	3
Free Cash Flow	-0	-82	-272	-187	-187	631	-272	95	66	-49	-86	-199
CFO/OP	14%	-343%	-424%	-179%	-132%	587%	-2,066%	225%	-193%	48%	100%	136%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days		285	0	0	86	25	76	29	68	101	48	27
Inventory Days						378						4,601
Days Payable						10						19
Cash Conversion Cycle		285	0	0	86	394	76	29	68	101	48	4,609
Working Capital Days		218,772	195,004	134,916	1,355	208	415	459	4,332	5,240	2,600	1,092
ROCE %	-0%	19%	13%	12%	11%	11%	4%	5%	-0%	-5%	-2%	-7%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Inventory Value (WIP)
INR Lakhs

xx,xxx	xx,xxx	xx,xxx	xx,xxx	xxx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx
				x.xx	x.xx		x.xx	x.xx	x.xx	x.xx
				xxx	xxx		xxx	xxx	xxx	xxx
							xx	xx	xx	xx
							xx	xx	xx	xx
									xx.xx	x.xx
	xxx.xx									xxx.xx

Please log in to see hidden values.

Area Sold
million sq. ft.

Booking Value
INR Crores

Occupancy / Booking Percentage (Business Bay)
percentage

Occupancy / Booking Percentage (Emami Aastha)
percentage

Ongoing Projects Saleable Area
msf

Total Land Bank
acres

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

1 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Apr 2026
	63.45%	63.45%	63.45%	63.46%	63.46%	63.46%	63.46%	68.45%	68.45%	68.45%	68.45%	73.42%
	0.02%	0.01%	0.07%	0.19%	0.07%	0.15%	0.00%	0.00%	0.04%	0.00%	0.00%	0.00%
	0.01%	0.01%	0.01%	0.01%	0.09%	0.09%	0.09%	0.08%	0.08%	0.08%	0.08%	0.07%
	36.52%	36.52%	36.45%	36.34%	36.37%	36.29%	36.43%	31.46%	31.43%	31.47%	31.46%	26.51%
No. of Shareholders	30,491	31,761	30,933	30,532	30,558	28,202	27,549	26,805	26,224	26,050	25,748	25,734

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Apr 2026
	58.06%	58.06%	50.50%	50.50%	50.50%	63.46%	63.45%	63.45%	63.46%	68.45%	73.42%
	0.00%	0.16%	0.14%	0.13%	0.13%	0.13%	0.09%	0.07%	0.00%	0.00%	0.00%
	0.05%	0.10%	0.02%	0.02%	0.02%	0.01%	0.01%	0.01%	0.09%	0.08%	0.07%
	41.89%	41.68%	49.33%	49.35%	49.35%	36.40%	36.43%	36.45%	36.43%	31.46%	26.51%
No. of Shareholders	12,250	13,237	33,361	32,127	31,180	33,438	31,090	30,933	27,549	25,748	25,734

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Emami Realty Ltd

Emami Realty Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings