Emami Realty Ltd

Emami Realty Ltd Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Emami Realty Ltd

₹ 84.8 -5.01%
27 Oct - 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
  • Market Cap ₹ 372 Cr.
  • Current Price ₹ 84.8
  • High / Low ₹ 157 / 72.9
  • Stock P/E
  • Book Value ₹ -42.7
  • Dividend Yield 0.00 %
  • ROCE -1.92 %
  • ROE %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -39.8% 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
43 14 13 26 13 7 24 17 5 6 57 14 6
35 15 16 61 22 18 37 94 9 9 66 83 47
Operating Profit 7 -0 -3 -34 -9 -11 -13 -76 -4 -3 -9 -70 -41
OPM % 17% -1% -22% -130% -71% -167% -53% -437% -68% -58% -15% -509% -677%
11 -1 5 19 5 6 15 13 13 14 13 13 8
Interest 16 17 17 9 14 23 29 29 27 27 30 29 23
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 2 -18 -14 -24 -19 -29 -27 -93 -18 -18 -26 -85 -56
Tax % 23% -23% -25% -26% -25% -26% -38% -24% -25% -24% -25% -6% -9%
1 -14 -11 -15 -14 -21 -17 -70 -14 -13 -19 -80 -51
EPS in Rs 0.37 -3.71 -2.83 -4.04 -3.79 -5.64 -4.46 -18.60 -3.65 -3.51 -5.14 -21.05 -11.59
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
0 28 242 1 1 69 1,041 186 197 96 61 82 83
-24 -13 197 -67 -101 -75 930 171 155 126 166 168 205
Operating Profit 25 41 45 68 102 143 111 15 41 -30 -105 -85 -122
OPM % 18,892% 147% 19% 7,349% 6,960% 209% 11% 8% 21% -31% -170% -104% -148%
21 45 86 112 117 128 187 145 45 35 33 53 48
Interest 51 96 137 163 216 269 371 152 68 58 95 113 109
Depreciation 0 1 1 0 0 1 2 2 1 1 1 1 1
Profit before tax -6 -11 -7 16 3 2 -76 6 17 -55 -168 -147 -185
Tax % 2% 0% 1% 23% -40% 74% -32% 91% 13% -25% -27% -14%
8 12 -4 13 4 0 -52 1 15 -39 -123 -126 -163
EPS in Rs 3.11 5.05 -1.74 5.19 1.49 0.18 -18.54 0.22 3.97 -10.21 -32.48 -33.36 -41.29
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 11%
5 Years: -40%
3 Years: -25%
TTM: 54%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -33%
Stock Price CAGR
10 Years: 8%
5 Years: 18%
3 Years: 3%
1 Year: -17%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 5 5 5 5 6 6 6 6 8 8 8 8
Reserves 28 41 9 22 138 141 88 105 120 80 -43 -169
729 919 1,195 1,556 2,026 2,557 2,454 1,671 1,528 1,587 1,916 1,905
399 526 497 563 569 689 427 186 212 299 393 432
Total Liabilities 1,161 1,490 1,707 2,145 2,739 3,393 2,974 1,968 1,867 1,974 2,274 2,176
11 11 13 59 71 72 58 52 50 49 36 36
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 113 192 175 92 178 195 265 90 104 105 122 132
1,037 1,288 1,519 1,995 2,490 3,125 2,650 1,826 1,714 1,819 2,115 2,008
Total Assets 1,161 1,490 1,707 2,145 2,739 3,393 2,974 1,968 1,867 1,974 2,274 2,176

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
55 -147 236 -274 -190 -177 583 -266 118 73 -36 -75
-326 32 -212 45 -142 -247 -16 1,204 93 -67 -189 184
275 114 -21 204 187 100 -562 -940 -214 -0 232 -124
Net Cash Flow 4 -2 4 -25 -146 -324 6 -2 -3 6 7 -15

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 0 0 1 0 0 80 25 75 26 48 70 44
Inventory Days 406
Days Payable 10
Cash Conversion Cycle 0 0 1 0 0 80 422 75 26 48 70 44
Working Capital Days 169,669 5,619 576 212,960 143,490 1,400 192 373 356 2,949 3,597 2,401
ROCE % 8% 10% 12% 13% 12% 11% 11% 4% 5% 0% -4% -2%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
63.45% 63.45% 63.45% 63.45% 63.45% 63.45% 63.46% 63.46% 63.46% 63.46% 68.45% 68.45%
0.09% 0.09% 0.10% 0.02% 0.01% 0.07% 0.19% 0.07% 0.15% 0.00% 0.00% 0.04%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.09% 0.09% 0.09% 0.08% 0.08%
36.43% 36.43% 36.42% 36.52% 36.52% 36.45% 36.34% 36.37% 36.29% 36.43% 31.46% 31.43%
No. of Shareholders 31,92731,09030,65030,49131,76130,93330,53230,55828,20227,54926,80526,224

* 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.

Documents

Announcements

Annual reports

Credit ratings