Share Price and Basic Stock Data
Last Updated: November 18, 2025, 10:57 pm
| PEG Ratio | 0.00 |
|---|
Analyst Insight & Comprehensive Analysis
Business Overview and Revenue Trends
Embassy Developments Ltd operates in the construction and contracting industry, with a current market capitalization of ₹11,560 Cr and a share price of ₹83.7. The company has faced fluctuating revenue trends over recent quarters, with sales recorded at ₹152 Cr in June 2022, peaking at ₹490 Cr in June 2024. However, the latest quarter reported a decline in revenue, with sales of ₹96 Cr for September 2023, followed by a slight recovery to ₹101 Cr in December 2023. Over the fiscal year ending March 2025, total sales were reported at ₹2,180 Cr, representing an increase from ₹587 Cr in March 2023. This recovery in revenue is essential as the company aims to stabilize its operations and regain market confidence after a challenging period marked by significant losses.
Profitability and Efficiency Metrics
Embassy Developments Ltd reported a net profit of -₹222 Cr for the trailing twelve months, reflecting ongoing challenges in profitability. The company experienced negative operating profit margins (OPM) throughout most of the reporting periods, with the most recent OPM standing at -2%. Despite an improvement to a positive operating profit of ₹8 Cr in March 2024, profitability remains a significant concern. Additionally, return on equity (ROE) and return on capital employed (ROCE) stood at 2.53% and 3.19%, respectively, indicating low efficiency in converting capital into profit. The interest coverage ratio (ICR) of 1.15x suggests limited ability to meet interest obligations, further complicating the financial landscape for the company. While there are signs of recovery, the profitability metrics indicate that the company must continue to enhance operational efficiency to achieve sustainable growth.
Balance Sheet Strength and Financial Ratios
The balance sheet of Embassy Developments Ltd reflects a total debt of ₹4,594 Cr against reserves of ₹9,077 Cr, indicating a relatively stable equity position. The company’s long-term debt-to-equity ratio stands at 0.26, suggesting a moderate use of leverage. The current ratio of 1.94 indicates adequate short-term liquidity, while the quick ratio of 0.23 reveals potential challenges in meeting immediate obligations without relying on inventory. Embassy’s book value per share increased to ₹76.28 as of March 2025, up from ₹43.03 in March 2024. However, the price-to-book value (P/BV) ratio of 1.52x suggests that the stock may be slightly overvalued compared to its net asset value. Overall, while the balance sheet shows some strengths, the company faces challenges related to its profitability and liquidity ratios that need to be addressed to strengthen its financial position further.
Shareholding Pattern and Investor Confidence
The shareholding pattern of Embassy Developments Ltd indicates a diverse ownership structure, with promoters holding 42.66% of the shares, while foreign institutional investors (FIIs) own 26.65%. The public holds 27.01%, reflecting a significant retail investor presence. Over the past year, the promoter stake has increased from 0% in early 2023 to the current level, indicating renewed confidence and commitment from the management. However, the declining shareholding of FIIs from 30.14% in September 2024 to 15.93% in March 2025 raises concerns about investor sentiment and confidence in the company’s future prospects. Moreover, the total number of shareholders decreased from 3,15,294 in December 2022 to 2,73,438 in March 2025, suggesting a potential exit of some retail investors amid financial instability. This evolving shareholding structure may impact the company’s ability to attract further investment.
Outlook, Risks, and Final Insight
Embassy Developments Ltd is on a path to potential recovery, as evidenced by its recent increase in sales and improvement in operating profit. However, significant risks remain, including ongoing losses, low profitability margins, and a declining investor base. The company’s ability to sustain growth will hinge on its capacity to enhance operational efficiency, manage debt levels, and restore investor confidence. Should the company successfully navigate these challenges, it may position itself for a stronger market presence. Conversely, failure to improve its financial performance could lead to further declines in investor sentiment and potential liquidity issues. The management’s strategy moving forward will be crucial in determining whether the company can capitalize on its existing strengths while addressing its vulnerabilities effectively.
Source: Getaka Fundamental Analysis | Generated using proprietary financial data.
Competitors of Embassy Developments Ltd
| Stock Name ⇩ | Market Cap ⇩ | Current Price ⇩ | High / Low ⇩ | Stock P/E ⇩ | Book Value ⇩ | Dividend Yield ⇩ | ROCE ⇩ | ROE ⇩ | Face Value ⇩ |
|---|---|---|---|---|---|---|---|---|---|
| Tantia Constructions Ltd | 488 Cr. | 31.4 | 59.2/19.4 | 4.83 | 19.9 | 0.00 % | 17.2 % | 36.4 % | 1.00 |
| Peninsula Land Ltd | 1,029 Cr. | 31.9 | 54.4/20.9 | 6.21 | 0.00 % | 4.26 % | 12.3 % | 2.00 | |
| Patel Engineering Ltd | 2,935 Cr. | 34.8 | 59.6/33.6 | 7.55 | 46.6 | 0.00 % | 15.4 % | 10.4 % | 1.00 |
| Embassy Developments Ltd | 11,560 Cr. | 83.7 | 164/83.4 | 74.8 | 0.00 % | 3.19 % | 2.53 % | 2.00 | |
| Hindustan Construction Company Ltd | 4,569 Cr. | 25.1 | 47.8/21.4 | 6.00 | 0.00 % | 25.2 % | 0.70 % | 1.00 | |
| Industry Average | 4,116.20 Cr | 41.38 | 6.19 | 30.70 | 0.00% | 13.05% | 12.47% | 1.40 |
Quarterly Result
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 152 | 194 | 133 | 108 | 196 | 96 | 101 | 380 | 490 | 246 | 325 | 889 | 681 |
| Expenses | 188 | 103 | 378 | 463 | 254 | 119 | 134 | 372 | 514 | 247 | 231 | 881 | 692 |
| Operating Profit | -36 | 91 | -245 | -355 | -58 | -23 | -33 | 8 | -24 | -1 | 94 | 8 | -11 |
| OPM % | -24% | 47% | -185% | -328% | -29% | -24% | -33% | 2% | -5% | -0% | 29% | 1% | -2% |
| Other Income | 13 | 9 | 15 | -14 | -616 | 12 | 11 | 22 | 68 | 41 | 4 | 265 | 13 |
| Interest | 17 | 6 | 3 | 1 | 1 | 3 | 4 | 150 | 115 | 4 | 106 | 139 | 160 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 3 | 3 | 5 | 7 |
| Profit before tax | -44 | 90 | -236 | -373 | -677 | -16 | -28 | -122 | -73 | 34 | -11 | 129 | -165 |
| Tax % | 17% | 37% | 0% | 1% | 0% | 11% | 36% | -26% | -272% | 28% | 134% | 5% | 1% |
| Net Profit | -52 | 57 | -237 | -376 | -679 | -18 | -38 | -99 | 121 | 24 | -27 | 123 | -166 |
| EPS in Rs | -0.96 | 1.04 | -4.38 | -6.94 | -12.55 | -0.34 | -0.71 | -1.83 | 1.93 | 0.38 | -0.33 | 1.06 | -1.21 |
Last Updated: August 21, 2025, 9:33 am
Below is a detailed analysis of the quarterly data for Embassy Developments Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:
- For Sales, as of Jun 2025, the value is 681.00 Cr.. The value appears to be declining and may need further review. It has decreased from 889.00 Cr. (Mar 2025) to 681.00 Cr., marking a decrease of 208.00 Cr..
- For Expenses, as of Jun 2025, the value is 692.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 881.00 Cr. (Mar 2025) to 692.00 Cr., marking a decrease of 189.00 Cr..
- For Operating Profit, as of Jun 2025, the value is -11.00 Cr.. The value appears to be declining and may need further review. It has decreased from 8.00 Cr. (Mar 2025) to -11.00 Cr., marking a decrease of 19.00 Cr..
- For OPM %, as of Jun 2025, the value is -2.00%. The value appears to be declining and may need further review. It has decreased from 1.00% (Mar 2025) to -2.00%, marking a decrease of 3.00%.
- For Other Income, as of Jun 2025, the value is 13.00 Cr.. The value appears to be declining and may need further review. It has decreased from 265.00 Cr. (Mar 2025) to 13.00 Cr., marking a decrease of 252.00 Cr..
- For Interest, as of Jun 2025, the value is 160.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 139.00 Cr. (Mar 2025) to 160.00 Cr., marking an increase of 21.00 Cr..
- For Depreciation, as of Jun 2025, the value is 7.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 5.00 Cr. (Mar 2025) to 7.00 Cr., marking an increase of 2.00 Cr..
- For Profit before tax, as of Jun 2025, the value is -165.00 Cr.. The value appears to be declining and may need further review. It has decreased from 129.00 Cr. (Mar 2025) to -165.00 Cr., marking a decrease of 294.00 Cr..
- For Tax %, as of Jun 2025, the value is 1.00%. The value appears to be improving (decreasing) as expected. It has decreased from 5.00% (Mar 2025) to 1.00%, marking a decrease of 4.00%.
- For Net Profit, as of Jun 2025, the value is -166.00 Cr.. The value appears to be declining and may need further review. It has decreased from 123.00 Cr. (Mar 2025) to -166.00 Cr., marking a decrease of 289.00 Cr..
- For EPS in Rs, as of Jun 2025, the value is -1.21. The value appears to be declining and may need further review. It has decreased from 1.06 (Mar 2025) to -1.21, marking a decrease of 2.27.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
Profit & Loss - Annual Report
Last Updated: November 15, 2025, 5:10 am
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,736 | 2,641 | 2,959 | 2,320 | 4,503 | 4,944 | 3,271 | 1,521 | 1,445 | 587 | 1,188 | 2,180 | 2,389 |
| Expenses | 1,225 | 2,030 | 2,062 | 1,667 | 1,197 | 3,897 | 2,472 | 1,341 | 1,446 | 942 | 1,182 | 1,887 | 2,349 |
| Operating Profit | 511 | 611 | 898 | 653 | 3,306 | 1,047 | 799 | 180 | -1 | -356 | 6 | 293 | 39 |
| OPM % | 29% | 23% | 30% | 28% | 73% | 21% | 24% | 12% | -0% | -61% | 1% | 13% | 2% |
| Other Income | 64 | 95 | 137 | 518 | 229 | 278 | 90 | 140 | 96 | -167 | 29 | 210 | 326 |
| Interest | 220 | 336 | 501 | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 556 | 461 | 541 |
| Depreciation | 21 | 20 | 69 | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 7 | 15 | 23 |
| Profit before tax | 334 | 351 | 464 | 539 | 2,694 | 844 | 378 | 75 | -27 | -563 | -527 | 27 | -199 |
| Tax % | 39% | 23% | 31% | 34% | 12% | 40% | 68% | 94% | 409% | 8% | -8% | -643% | |
| Net Profit | 203 | 271 | 321 | 357 | 2,360 | 504 | 121 | 5 | -137 | -608 | -517 | 194 | -222 |
| EPS in Rs | 5.28 | 5.84 | 6.41 | 8.30 | 49.99 | 11.19 | 2.65 | 0.09 | -3.00 | -11.23 | -9.18 | 1.63 | -1.60 |
| Dividend Payout % | 57% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
YoY Net Profit Growth
| Year | 2014-2015 | 2015-2016 | 2016-2017 | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 | 2023-2024 | 2024-2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| YoY Net Profit Growth (%) | 33.50% | 18.45% | 11.21% | 561.06% | -78.64% | -75.99% | -95.87% | -2840.00% | -343.80% | 14.97% | 137.52% |
| Change in YoY Net Profit Growth (%) | 0.00% | -15.05% | -7.24% | 549.85% | -639.71% | 2.65% | -19.88% | -2744.13% | 2496.20% | 358.76% | 122.56% |
Embassy Developments Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.
Growth
| Compounded Sales Growth | |
|---|---|
| 10 Years: | -2% |
| 5 Years: | -8% |
| 3 Years: | 15% |
| TTM: | 101% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | -3% |
| 5 Years: | 4% |
| 3 Years: | 48% |
| TTM: | 78% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 4% |
| 5 Years: | 9% |
| 3 Years: | 2% |
| 1 Year: | -27% |
| Return on Equity | |
|---|---|
| 10 Years: | 7% |
| 5 Years: | -4% |
| 3 Years: | -5% |
| Last Year: | 3% |
Last Updated: September 5, 2025, 7:05 am
Balance Sheet
Last Updated: September 10, 2025, 1:49 pm
| Month | 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 | 85 | 85 | 92 | 87 | 95 | 90 | 91 | 90 | 91 | 108 | 108 | 244 |
| Reserves | 6,789 | 7,085 | 3,901 | 3,956 | 2,850 | 2,860 | 3,467 | 3,392 | 3,324 | 3,122 | -1,555 | 9,077 |
| Borrowings | 2,977 | 6,544 | 8,903 | 9,410 | 7,648 | 7,033 | 2,737 | 1,223 | 1,329 | 693 | 7,749 | 4,594 |
| Other Liabilities | 3,617 | 3,130 | 5,226 | 5,115 | 9,487 | 6,209 | 4,992 | 4,051 | 3,007 | 2,664 | 3,637 | 6,572 |
| Total Liabilities | 13,469 | 16,844 | 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,587 | 9,939 | 20,488 |
| Fixed Assets | 304 | 112 | 112 | 3,787 | 952 | 189 | 135 | 86 | 96 | 83 | 3,737 | 6,089 |
| CWIP | 88 | 127 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 |
| Investments | 5,566 | 5,829 | 2,989 | 875 | 3,859 | 2,568 | 132 | 145 | 269 | 157 | 867 | 98 |
| Other Assets | 7,510 | 10,776 | 15,021 | 13,904 | 15,269 | 13,434 | 11,020 | 8,526 | 7,385 | 6,347 | 5,335 | 14,291 |
| Total Assets | 13,469 | 16,844 | 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,587 | 9,939 | 20,488 |
Below is a detailed analysis of the balance sheet data for Embassy Developments Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:
- For Equity Capital, as of Mar 2025, the value is 244.00 Cr.. The value appears strong and on an upward trend. It has increased from 108.00 Cr. (Mar 2024) to 244.00 Cr., marking an increase of 136.00 Cr..
- For Reserves, as of Mar 2025, the value is 9,077.00 Cr.. The value appears strong and on an upward trend. It has increased from -1,555.00 Cr. (Mar 2024) to 9,077.00 Cr., marking an increase of 10,632.00 Cr..
- For Borrowings, as of Mar 2025, the value is 4,594.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 7,749.00 Cr. (Mar 2024) to 4,594.00 Cr., marking a decrease of 3,155.00 Cr..
- For Other Liabilities, as of Mar 2025, the value is 6,572.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,637.00 Cr. (Mar 2024) to 6,572.00 Cr., marking an increase of 2,935.00 Cr..
- For Total Liabilities, as of Mar 2025, the value is 20,488.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 9,939.00 Cr. (Mar 2024) to 20,488.00 Cr., marking an increase of 10,549.00 Cr..
- For Fixed Assets, as of Mar 2025, the value is 6,089.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,737.00 Cr. (Mar 2024) to 6,089.00 Cr., marking an increase of 2,352.00 Cr..
- For CWIP, as of Mar 2025, the value is 9.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Mar 2024) to 9.00 Cr., marking an increase of 9.00 Cr..
- For Investments, as of Mar 2025, the value is 98.00 Cr.. The value appears to be declining and may need further review. It has decreased from 867.00 Cr. (Mar 2024) to 98.00 Cr., marking a decrease of 769.00 Cr..
- For Other Assets, as of Mar 2025, the value is 14,291.00 Cr.. The value appears strong and on an upward trend. It has increased from 5,335.00 Cr. (Mar 2024) to 14,291.00 Cr., marking an increase of 8,956.00 Cr..
- For Total Assets, as of Mar 2025, the value is 20,488.00 Cr.. The value appears strong and on an upward trend. It has increased from 9,939.00 Cr. (Mar 2024) to 20,488.00 Cr., marking an increase of 10,549.00 Cr..
Notably, the Reserves (9,077.00 Cr.) exceed the Borrowings (4,594.00 Cr.), indicating a solid financial buffer.
Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.
Cash Flow - No data available for this post.
Free Cash Flow
| Month | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | 509.00 | 605.00 | 890.00 | 644.00 | -4.00 | -6.00 | 797.00 | 179.00 | -2.00 | -1,049.00 | -1.00 | 289.00 |
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Financial Efficiency Indicators
| Month | 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 | 21 | 22 | 408 | 602 | 1 | 20 | 9 | 72 | 69 | 47 | 72 | 9 |
| Inventory Days | 6,711 | 10,926 | 2,377 | 5,051 | 2,595 | |||||||
| Days Payable | 209 | 432 | 217 | 320 | 126 | |||||||
| Cash Conversion Cycle | 6,522 | 22 | 408 | 11,096 | 1 | 2,180 | 4,740 | 2,541 | 69 | 47 | 72 | 9 |
| Working Capital Days | 611 | 692 | 836 | 1,095 | -56 | 219 | 384 | 764 | 789 | 2,186 | -505 | 935 |
| ROCE % | 6% | 6% | 7% | 7% | 27% | 13% | 11% | 5% | 2% | -7% | 1% | 3% |
Mutual Fund Holdings
| Fund Name | No of Shares | AUM (%) | Amount Invested (Cr) | Previous Number of Shares | Previous Date | Percentage Change |
|---|---|---|---|---|---|---|
| Quant Active Fund | 22,852,575 | 2.5 | 241 | N/A | N/A | N/A |
| Quant Small Cap Fund | 7,962,774 | 0.29 | 83.98 | N/A | N/A | N/A |
| Quant ELSS Tax Saver Fund | 5,188,813 | 0.47 | 54.72 | N/A | N/A | N/A |
| JM Flexicap Fund | 4,421,829 | 0.78 | 46.63 | N/A | N/A | N/A |
Key Financial Ratios
| Month | Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 |
|---|---|---|---|---|---|
| FaceValue | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Basic EPS (Rs.) | 1.69 | -19.20 | -11.29 | -3.00 | 0.10 |
| Diluted EPS (Rs.) | 1.43 | -19.20 | -11.29 | -3.00 | 0.10 |
| Cash EPS (Rs.) | 1.78 | -18.98 | -11.00 | -2.76 | 0.48 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 76.28 | 43.03 | 59.92 | 66.24 | 67.96 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 76.28 | 43.03 | 59.92 | 66.24 | 67.96 |
| Revenue From Operations / Share (Rs.) | 17.84 | 7.65 | 10.84 | 31.89 | 33.69 |
| PBDIT / Share (Rs.) | 4.34 | -6.90 | -8.95 | 2.10 | 7.09 |
| PBIT / Share (Rs.) | 4.22 | -7.11 | -9.17 | 1.83 | 6.71 |
| PBT / Share (Rs.) | 0.22 | -18.90 | -10.40 | -0.59 | 1.67 |
| Net Profit / Share (Rs.) | 1.66 | -19.19 | -11.23 | -3.03 | 0.10 |
| NP After MI And SOA / Share (Rs.) | 1.69 | -19.20 | -11.24 | -3.02 | 0.09 |
| PBDIT Margin (%) | 24.35 | -90.17 | -82.50 | 6.58 | 21.05 |
| PBIT Margin (%) | 23.67 | -92.91 | -84.57 | 5.74 | 19.92 |
| PBT Margin (%) | 1.25 | -247.17 | -95.89 | -1.86 | 4.94 |
| Net Profit Margin (%) | 9.30 | -250.93 | -103.54 | -9.50 | 0.31 |
| NP After MI And SOA Margin (%) | 9.46 | -251.00 | -103.68 | -9.46 | 0.28 |
| Return on Networth / Equity (%) | 2.21 | -44.60 | -18.83 | -4.57 | 0.14 |
| Return on Capital Employeed (%) | 3.84 | -11.97 | -12.36 | 2.09 | 7.47 |
| Return On Assets (%) | 1.00 | -17.76 | -9.34 | -1.76 | 0.04 |
| Long Term Debt / Equity (X) | 0.26 | 0.11 | 0.05 | 0.11 | 0.12 |
| Total Debt / Equity (X) | 0.48 | 0.12 | 0.07 | 0.43 | 0.35 |
| Asset Turnover Ratio (%) | 0.16 | 0.06 | 0.00 | 0.00 | 0.00 |
| Current Ratio (X) | 1.94 | 2.06 | 2.45 | 1.87 | 1.72 |
| Quick Ratio (X) | 0.23 | 0.24 | 0.51 | 0.41 | 0.40 |
| Interest Coverage Ratio (X) | 1.15 | -40.39 | -17.51 | 0.86 | 1.41 |
| Interest Coverage Ratio (Post Tax) (X) | 1.50 | -43.29 | -19.58 | -0.24 | 1.02 |
| Enterprise Value (Cr.) | 18274.92 | 6459.17 | 2772.45 | 5791.04 | 4557.11 |
| EV / Net Operating Revenue (X) | 8.38 | 15.61 | 4.72 | 4.01 | 3.00 |
| EV / EBITDA (X) | 34.41 | -17.31 | -5.73 | 60.90 | 14.23 |
| MarketCap / Net Operating Revenue (X) | 6.49 | 15.16 | 4.50 | 3.18 | 2.41 |
| Price / BV (X) | 1.52 | 2.69 | 0.81 | 1.54 | 1.20 |
| Price / Net Operating Revenue (X) | 6.49 | 15.16 | 4.50 | 3.18 | 2.41 |
| EarningsYield | 0.01 | -0.16 | -0.23 | -0.02 | 0.00 |
After reviewing the key financial ratios for Embassy Developments Ltd, here is a detailed analysis based on the latest available data and recent trends:
- For FaceValue, as of Mar 25, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 2.00.
- For Basic EPS (Rs.), as of Mar 25, the value is 1.69. This value is below the healthy minimum of 5. It has increased from -19.20 (Mar 24) to 1.69, marking an increase of 20.89.
- For Diluted EPS (Rs.), as of Mar 25, the value is 1.43. This value is below the healthy minimum of 5. It has increased from -19.20 (Mar 24) to 1.43, marking an increase of 20.63.
- For Cash EPS (Rs.), as of Mar 25, the value is 1.78. This value is below the healthy minimum of 3. It has increased from -18.98 (Mar 24) to 1.78, marking an increase of 20.76.
- For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 76.28. It has increased from 43.03 (Mar 24) to 76.28, marking an increase of 33.25.
- For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 76.28. It has increased from 43.03 (Mar 24) to 76.28, marking an increase of 33.25.
- For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 17.84. It has increased from 7.65 (Mar 24) to 17.84, marking an increase of 10.19.
- For PBDIT / Share (Rs.), as of Mar 25, the value is 4.34. This value is within the healthy range. It has increased from -6.90 (Mar 24) to 4.34, marking an increase of 11.24.
- For PBIT / Share (Rs.), as of Mar 25, the value is 4.22. This value is within the healthy range. It has increased from -7.11 (Mar 24) to 4.22, marking an increase of 11.33.
- For PBT / Share (Rs.), as of Mar 25, the value is 0.22. This value is within the healthy range. It has increased from -18.90 (Mar 24) to 0.22, marking an increase of 19.12.
- For Net Profit / Share (Rs.), as of Mar 25, the value is 1.66. This value is below the healthy minimum of 2. It has increased from -19.19 (Mar 24) to 1.66, marking an increase of 20.85.
- For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 1.69. This value is below the healthy minimum of 2. It has increased from -19.20 (Mar 24) to 1.69, marking an increase of 20.89.
- For PBDIT Margin (%), as of Mar 25, the value is 24.35. This value is within the healthy range. It has increased from -90.17 (Mar 24) to 24.35, marking an increase of 114.52.
- For PBIT Margin (%), as of Mar 25, the value is 23.67. This value exceeds the healthy maximum of 20. It has increased from -92.91 (Mar 24) to 23.67, marking an increase of 116.58.
- For PBT Margin (%), as of Mar 25, the value is 1.25. This value is below the healthy minimum of 10. It has increased from -247.17 (Mar 24) to 1.25, marking an increase of 248.42.
- For Net Profit Margin (%), as of Mar 25, the value is 9.30. This value is within the healthy range. It has increased from -250.93 (Mar 24) to 9.30, marking an increase of 260.23.
- For NP After MI And SOA Margin (%), as of Mar 25, the value is 9.46. This value is within the healthy range. It has increased from -251.00 (Mar 24) to 9.46, marking an increase of 260.46.
- For Return on Networth / Equity (%), as of Mar 25, the value is 2.21. This value is below the healthy minimum of 15. It has increased from -44.60 (Mar 24) to 2.21, marking an increase of 46.81.
- For Return on Capital Employeed (%), as of Mar 25, the value is 3.84. This value is below the healthy minimum of 10. It has increased from -11.97 (Mar 24) to 3.84, marking an increase of 15.81.
- For Return On Assets (%), as of Mar 25, the value is 1.00. This value is below the healthy minimum of 5. It has increased from -17.76 (Mar 24) to 1.00, marking an increase of 18.76.
- For Long Term Debt / Equity (X), as of Mar 25, the value is 0.26. This value is within the healthy range. It has increased from 0.11 (Mar 24) to 0.26, marking an increase of 0.15.
- For Total Debt / Equity (X), as of Mar 25, the value is 0.48. This value is within the healthy range. It has increased from 0.12 (Mar 24) to 0.48, marking an increase of 0.36.
- For Asset Turnover Ratio (%), as of Mar 25, the value is 0.16. It has increased from 0.06 (Mar 24) to 0.16, marking an increase of 0.10.
- For Current Ratio (X), as of Mar 25, the value is 1.94. This value is within the healthy range. It has decreased from 2.06 (Mar 24) to 1.94, marking a decrease of 0.12.
- For Quick Ratio (X), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 1. It has decreased from 0.24 (Mar 24) to 0.23, marking a decrease of 0.01.
- For Interest Coverage Ratio (X), as of Mar 25, the value is 1.15. This value is below the healthy minimum of 3. It has increased from -40.39 (Mar 24) to 1.15, marking an increase of 41.54.
- For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 1.50. This value is below the healthy minimum of 3. It has increased from -43.29 (Mar 24) to 1.50, marking an increase of 44.79.
- For Enterprise Value (Cr.), as of Mar 25, the value is 18,274.92. It has increased from 6,459.17 (Mar 24) to 18,274.92, marking an increase of 11,815.75.
- For EV / Net Operating Revenue (X), as of Mar 25, the value is 8.38. This value exceeds the healthy maximum of 3. It has decreased from 15.61 (Mar 24) to 8.38, marking a decrease of 7.23.
- For EV / EBITDA (X), as of Mar 25, the value is 34.41. This value exceeds the healthy maximum of 15. It has increased from -17.31 (Mar 24) to 34.41, marking an increase of 51.72.
- For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 6.49. This value exceeds the healthy maximum of 3. It has decreased from 15.16 (Mar 24) to 6.49, marking a decrease of 8.67.
- For Price / BV (X), as of Mar 25, the value is 1.52. This value is within the healthy range. It has decreased from 2.69 (Mar 24) to 1.52, marking a decrease of 1.17.
- For Price / Net Operating Revenue (X), as of Mar 25, the value is 6.49. This value exceeds the healthy maximum of 3. It has decreased from 15.16 (Mar 24) to 6.49, marking a decrease of 8.67.
- For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. It has increased from -0.16 (Mar 24) to 0.01, marking an increase of 0.17.
Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.
Strength and Weakness
| Strength | Weakness |
|---|---|
|
|
Stock Analysis
- Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Embassy Developments Ltd:
- Net Profit Margin: 9.3%
- Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
- ROCE: 3.84% (Industry Average ROCE: 13.05%)
- ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
- ROE%: 2.21% (Industry Average ROE: 12.47%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- Interest Coverage Ratio (Post Tax): 1.5
- Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
- Quick Ratio: 0.23
- Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
- Stock P/E: 0 (Industry average Stock P/E: 6.19)
- Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
- Total Debt / Equity: 0.48
- Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
Stock Rating: - Net Profit Margin: 9.3%
About the Company - Qualitative Analysis
| INDUSTRY | ADDRESS | CONTACT |
|---|---|---|
| Realty | Office No 01-1001, WeWork, Blue One Square Udyog Vihar, Gurgaon Haryana 122016 | secretarial@ibrealestate.com https://www.equinoxindia.com |
| Management | |
|---|---|
| Name | Position Held |
| Mr. K G Krishnamurthy | Chairman(NonExe.&Ind.Director) |
| Mr. Praveen Kumar Tripathi | Independent Director |
| Mr. Sachin Shah | Whole Time Director |
| Mr. Tarana Lalwani | Independent Director |
| Mr. Shyamm Mariwala | Independent Director |
| Mr. Javed Tapia | Independent Director |
FAQ
What is the intrinsic value of Embassy Developments Ltd?
Embassy Developments Ltd's intrinsic value (as of 19 November 2025) is 23.16 which is 72.33% lower the current market price of 83.70, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 11,560 Cr. market cap, FY2025-2026 high/low of 164/83.4, reserves of ₹9,077 Cr, and liabilities of 20,488 Cr.
What is the Market Cap of Embassy Developments Ltd?
The Market Cap of Embassy Developments Ltd is 11,560 Cr..
What is the current Stock Price of Embassy Developments Ltd as on 19 November 2025?
The current stock price of Embassy Developments Ltd as on 19 November 2025 is 83.7.
What is the High / Low of Embassy Developments Ltd stocks in FY 2025-2026?
In FY 2025-2026, the High / Low of Embassy Developments Ltd stocks is 164/83.4.
What is the Stock P/E of Embassy Developments Ltd?
The Stock P/E of Embassy Developments Ltd is .
What is the Book Value of Embassy Developments Ltd?
The Book Value of Embassy Developments Ltd is 74.8.
What is the Dividend Yield of Embassy Developments Ltd?
The Dividend Yield of Embassy Developments Ltd is 0.00 %.
What is the ROCE of Embassy Developments Ltd?
The ROCE of Embassy Developments Ltd is 3.19 %.
What is the ROE of Embassy Developments Ltd?
The ROE of Embassy Developments Ltd is 2.53 %.
What is the Face Value of Embassy Developments Ltd?
The Face Value of Embassy Developments Ltd is 2.00.