Embassy Developments Ltd

Embassy Develop Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Embassy Developments Ltd

₹ 72.6 -1.73%
04 Dec 4:01 p.m.
equinoxindia.com BSE: 532832 NSE: EMBDL
About

The Co. has a presence in residential real estate development from Affordable to Premium & Uber-luxury space. It mainly focuses on the construction and development of residential, commercial and SEZ projects across the Indian metro cities. Geographically, the Company’s strategic focus is in key markets of MMR and NCR Region. [1] [2]

Key Points

Project Portfolio
The company has a total of 16 projects in 6 cities with a built-up area of 12.3 Mn Sq. ft (10.5 Residential and 1.8 Commercial). [1]

Website BSE NSE
  • Market Cap ₹ 10,100 Cr.
  • Current Price ₹ 72.6
  • High / Low ₹ 164 / 72.2
  • Stock P/E
  • Book Value ₹ 82.4
  • Dividend Yield 0.00 %
  • ROCE 3.78 %
  • ROE 5.20 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.88 times its book value
  • Company's median sales growth is 56.5% of last 10 years

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -0.79% over last 3 years.
  • Promoters have pledged or encumbered 33.6% of their holding.
  • Earnings include an other income of Rs.42.6 Cr.

* 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

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary Nifty Microcap 250 Nifty Total Market

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
3 0 0 0 0 0 344 823 406 295 589 119 166
11 388 3 3 12 3 329 699 353 233 532 132 192
Operating Profit -8 -388 -3 -3 -12 -3 14 124 53 62 57 -13 -26
OPM % -281% 4% 15% 13% 21% 10% -11% -15%
5 9 21 10 10 8 8 67 1 4 -15 7 47
Interest 7 6 3 4 6 5 105 77 64 59 87 78 56
Depreciation 1 1 1 0 0 0 2 2 5 3 5 6 7
Profit before tax -10 -385 14 2 -8 -0 -84 113 -14 4 -50 -90 -42
Tax % 1% 0% -0% 1% 0% 15% -48% -187% -2% 34% -6% -2% -3%
-11 -385 14 2 -9 -0 -43 323 -14 3 -47 -89 -41
EPS in Rs -0.20 -7.12 0.26 0.04 -0.16 -0.01 -0.80 5.08 -0.22 0.05 -0.39 -0.65 -0.30
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
85 36 17 27 82 117 363 6 0 3 1,069 2,111 1,168
60 31 47 44 38 73 293 22 18 23 1,065 1,814 1,089
Operating Profit 25 4 -29 -17 45 44 70 -17 -18 -20 4 297 80
OPM % 29% 12% -170% -61% 54% 37% 19% -277% -724% 0% 14% 7%
302 283 408 398 301 438 191 41 10 -347 17 56 43
Interest 167 274 304 363 361 330 302 160 46 27 407 286 280
Depreciation 3 5 3 1 1 1 10 4 2 2 7 14 20
Profit before tax 157 9 72 17 -16 150 -51 -139 -55 -396 -393 52 -178
Tax % 8% -152% 9% -3% 22% 29% 69% 0% 2% 0% -13% -405%
145 23 66 17 -20 106 -85 -140 -56 -397 -342 264 -174
EPS in Rs 3.41 0.54 1.42 0.36 -0.42 2.35 -1.88 -3.07 -1.24 -7.32 -6.31 2.16 -1.29
Dividend Payout % 88% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 50%
5 Years: 42%
3 Years: %
TTM: -26%
Compounded Profit Growth
10 Years: 27%
5 Years: 49%
3 Years: 85%
TTM: -155%
Stock Price CAGR
10 Years: 2%
5 Years: 1%
3 Years: -6%
1 Year: -47%
Return on Equity
10 Years: 0%
5 Years: -1%
3 Years: -1%
Last Year: 5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 85 85 92 96 95 90 91 90 91 108 108 244 274
Reserves 5,646 5,674 6,300 6,072 6,828 6,452 6,358 6,232 6,247 6,632 -842 9,927 11,020
1,771 2,829 3,074 3,454 3,212 4,007 2,296 523 516 148 4,199 2,643 2,360
91 127 92 110 58 110 107 18 25 4 3,819 3,146 2,526
Total Liabilities 7,593 8,715 9,558 9,732 10,193 10,659 8,852 6,863 6,878 6,891 7,285 15,960 16,180
10 7 5 3 2 2 20 1 5 4 160 2,069 2,102
CWIP 0 0 0 0 0 0 0 0 0 0 0 9 0
Investments 4,825 5,042 5,238 6,211 6,895 6,097 3,838 3,793 3,854 3,201 3,691 11,070 10,594
2,757 3,667 4,316 3,518 3,295 4,559 4,994 3,068 3,018 3,687 3,434 2,812 3,484
Total Assets 7,593 8,715 9,558 9,732 10,193 10,659 8,852 6,863 6,878 6,891 7,285 15,960 16,180

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-64 13 -483 385 -57 26 111 -13 6 17 70 580
-312 -756 547 -845 720 -31 1,897 1,946 47 -455 -337 858
431 765 521 -173 -693 18 -2,020 -1,941 -47 438 189 -1,413
Net Cash Flow 55 22 585 -633 -31 13 -12 -8 5 -1 -77 25

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 3 4 61 25 8 18 0 0 0 93 2
Inventory Days
Days Payable
Cash Conversion Cycle 3 4 61 25 8 18 0 0 0 93 2
Working Capital Days 6,873 23,308 48,236 17,455 4,825 6,642 2,643 160,589 453,499 -377 -298
ROCE % 5% 4% 3% 4% 3% 5% 3% 0% -0% 0% 0% 4%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 43.36% 42.44% 42.66%
22.74% 21.43% 22.58% 23.59% 23.11% 24.58% 28.90% 30.14% 29.78% 15.93% 28.13% 26.65%
2.44% 1.37% 0.89% 1.07% 1.78% 0.41% 3.42% 5.02% 5.38% 3.52% 3.66% 3.63%
74.72% 77.10% 76.41% 75.23% 75.01% 74.89% 67.60% 64.75% 64.73% 37.14% 25.75% 27.01%
0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.09% 0.09% 0.09% 0.05% 0.04% 0.04%
No. of Shareholders 3,15,2943,14,1583,06,4383,16,6653,12,3563,04,7623,59,4793,14,9992,95,3332,73,9682,70,3602,73,438

* 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

Concalls

  • Nov 2025
    Transcript
    AI Summary
    PPT
  • Aug 2025
    Transcript
    AI Summary
    PPT
  • Jun 2025
    Transcript
    AI Summary
    PPT
  • May 2025
    Transcript
    AI Summary
    PPT
  • Feb 2025
    Transcript
    AI Summary
    PPT
  • Oct 2024
    Transcript
    AI Summary
    PPT
  • Jun 2024
    Transcript
    AI Summary
    PPT
  • Apr 2024
    Transcript
    AI Summary
    PPT
  • Oct 2023
    Transcript
    AI Summary
    PPT
  • Aug 2023
    Transcript
    AI Summary
    PPT
  • Aug 2023
    Transcript
    AI Summary
    PPT
  • Feb 2023
    Transcript
    AI Summary
    PPT
  • Jun 2022
    Transcript
    PPT
  • Feb 2022
    Transcript
    AI Summary
    PPT
  • Jan 2022
    Transcript
    AI Summary
    PPT
  • Nov 2017
    Transcript
    AI Summary
    PPT
  • Sep 2017
    Transcript
    AI Summary
    PPT