Share Price and Basic Stock Data
Last Updated: January 22, 2026, 7:08 am
| PEG Ratio | 0.00 |
|---|
Analyst Insight & Comprehensive Analysis
AI Stock Ranker – Real-Time Fundamental Strength Score
Business Overview and Revenue Trends
Embassy Developments Ltd operates in the construction and contracting sector, with a market capitalization of ₹8,726 Cr and a share price of ₹63.00. The company reported a total revenue of ₹587 Cr for the financial year ending March 2023, which marked a significant decline compared to ₹1,445 Cr in the previous year. However, revenue trends showed some recovery, with sales of ₹1,188 Cr projected for FY 2024 and an increase to ₹2,180 Cr anticipated for FY 2025. Quarterly sales also exhibited volatility, with a peak of ₹490 Cr in June 2024 but a sharp drop to ₹96 Cr in September 2023, indicating fluctuations in demand or project completions. The trailing twelve months (TTM) revenue stood at ₹2,389 Cr, reflecting a gradual recovery from previous lows. Sales growth remains crucial for Embassy, particularly as the construction sector continues to face challenges stemming from fluctuating demand and project execution timelines.
Profitability and Efficiency Metrics
Embassy Developments Ltd reported an operating profit margin (OPM) of -11%, highlighting significant challenges in profitability. The operating profit stood at ₹6 Cr for FY 2024, a marginal recovery from the -₹356 Cr recorded in FY 2023. The company’s net profit for FY 2023 was -₹608 Cr, but it is projected to recover to ₹194 Cr in FY 2025. The interest coverage ratio was recorded at 1.15x, indicating limited capacity to cover interest obligations, while the return on equity (ROE) was low at 2.53%. Efficiency metrics like the cash conversion cycle (CCC) improved to 9 days, suggesting better management of working capital. However, the company’s profitability remains under pressure, as evidenced by the fluctuating net profit margins, which stood at 9.30% for FY 2025, compared to -250.93% in FY 2024. These metrics point to ongoing challenges in converting sales into profits effectively.
Balance Sheet Strength and Financial Ratios
Embassy Developments Ltd’s balance sheet reflects a total asset base of ₹20,488 Cr, with total borrowings at ₹4,714 Cr, resulting in a debt-to-equity ratio of 0.48x. The company’s reserves stood at ₹9,984 Cr as of September 2025, marking a recovery from negative reserves recorded in FY 2024. With a current ratio of 1.94x, Embassy appears to maintain adequate liquidity to meet short-term obligations. However, the interest coverage ratio of 1.15x raises concerns about its ability to manage its interest expenses effectively. The price-to-book value (P/BV) ratio is 1.52x, suggesting the market values the company’s equity at a premium relative to its book value. This balance sheet strength indicates potential resilience, but the high levels of debt and low profitability ratios may pose risks to long-term sustainability. The financial ratios reflect a company in transition, with efforts to stabilize after a period of significant financial distress.
Shareholding Pattern and Investor Confidence
The shareholding pattern of Embassy Developments Ltd indicates a diverse ownership structure, with promoters holding 42.66% of the equity. Foreign institutional investors (FIIs) accounted for 26.65%, while domestic institutional investors (DIIs) held 3.63%. Public shareholding stood at 27.01%, reflecting a moderate level of retail participation. Notably, promoter holding has increased from 0% in previous quarters, indicating renewed confidence from the management team. The fluctuation in FIIs, which peaked at 30.14% in September 2024 before declining, suggests varying investor sentiment regarding the company’s recovery trajectory. The total number of shareholders decreased from 3,15,294 in December 2022 to 2,73,438 as of September 2025, indicating a potential consolidation among existing investors. This evolving shareholding landscape underscores the challenges and opportunities faced by Embassy in restoring investor confidence amidst its financial recovery.
Outlook, Risks, and Final Insight
Looking ahead, Embassy Developments Ltd faces a mixed outlook. On one hand, the anticipated revenue growth to ₹2,180 Cr for FY 2025 and improved operating metrics signal recovery potential. On the other hand, persistent profitability challenges, low ROE, and high debt levels present significant risks. The company must navigate market fluctuations and execution challenges within the construction sector, which has faced headwinds due to regulatory changes and competition. Additionally, maintaining liquidity and managing debt will be critical for sustaining operations. The recovery in the shareholding pattern is a positive sign, suggesting potential investor confidence. However, the path to stability will depend on effective management of operational efficiency and strategic project execution. If Embassy can successfully leverage its improving financial metrics and market position, it may enhance its competitive edge in the construction industry.
Source: Getaka Fundamental Analysis | Generated using proprietary financial data.
Competitors
| Stock Name ⇩ | Market Cap ⇩ | Current Price ⇩ | High / Low ⇩ | Stock P/E ⇩ | Book Value ⇩ | Dividend Yield ⇩ | ROCE ⇩ | ROE ⇩ | Face Value ⇩ |
|---|---|---|---|---|---|---|---|---|---|
| Tantia Constructions Ltd | 333 Cr. | 21.5 | 59.2/19.4 | 3.30 | 19.9 | 0.00 % | 17.2 % | 36.4 % | 1.00 |
| Peninsula Land Ltd | 681 Cr. | 20.5 | 46.0/20.4 | 6.21 | 0.00 % | 4.26 % | 12.3 % | 2.00 | |
| Patel Engineering Ltd | 2,840 Cr. | 28.6 | 50.5/26.2 | 7.30 | 39.6 | 0.00 % | 15.4 % | 10.4 % | 1.00 |
| Embassy Developments Ltd | 8,704 Cr. | 62.6 | 157/55.7 | 74.8 | 0.00 % | 3.19 % | 2.53 % | 2.00 | |
| Hindustan Construction Company Ltd | 4,822 Cr. | 18.4 | 31.5/16.9 | 4.17 | 0.00 % | 25.2 % | 0.70 % | 1.00 | |
| Industry Average | 3,476.00 Cr | 30.32 | 5.30 | 28.94 | 0.00% | 13.05% | 12.47% | 1.40 |
Quarterly Result
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 194 | 133 | 108 | 196 | 96 | 101 | 380 | 490 | 475 | 325 | 889 | 681 | 493 |
| Expenses | 103 | 378 | 463 | 254 | 119 | 134 | 372 | 514 | 399 | 231 | 881 | 692 | 545 |
| Operating Profit | 91 | -245 | -355 | -58 | -23 | -33 | 8 | -24 | 76 | 94 | 8 | -11 | -52 |
| OPM % | 47% | -185% | -328% | -29% | -24% | -33% | 2% | -5% | 16% | 29% | 1% | -2% | -11% |
| Other Income | 9 | 15 | -14 | -616 | 12 | 11 | 22 | 68 | 2 | 4 | 265 | 13 | 44 |
| Interest | 6 | 3 | 1 | 1 | 3 | 4 | 150 | 115 | 101 | 106 | 139 | 160 | 135 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 5 | 3 | 5 | 7 | 9 |
| Profit before tax | 90 | -236 | -373 | -677 | -16 | -28 | -122 | -73 | -27 | -11 | 129 | -165 | -152 |
| Tax % | 37% | 0% | 1% | 0% | 11% | 36% | -26% | -272% | 5% | 134% | 5% | 1% | 0% |
| Net Profit | 57 | -237 | -376 | -679 | -18 | -38 | -99 | 121 | -34 | -27 | 123 | -166 | -153 |
| EPS in Rs | 1.04 | -4.38 | -6.94 | -12.55 | -0.34 | -0.71 | -1.83 | 1.93 | -0.54 | -0.33 | 1.06 | -1.21 | -1.12 |
Last Updated: January 1, 2026, 8:16 am
Below is a detailed analysis of the quarterly data for Embassy Developments Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:
- For Sales, as of Sep 2025, the value is 493.00 Cr.. The value appears to be declining and may need further review. It has decreased from 681.00 Cr. (Jun 2025) to 493.00 Cr., marking a decrease of 188.00 Cr..
- For Expenses, as of Sep 2025, the value is 545.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 692.00 Cr. (Jun 2025) to 545.00 Cr., marking a decrease of 147.00 Cr..
- For Operating Profit, as of Sep 2025, the value is -52.00 Cr.. The value appears to be declining and may need further review. It has decreased from -11.00 Cr. (Jun 2025) to -52.00 Cr., marking a decrease of 41.00 Cr..
- For OPM %, as of Sep 2025, the value is -11.00%. The value appears to be declining and may need further review. It has decreased from -2.00% (Jun 2025) to -11.00%, marking a decrease of 9.00%.
- For Other Income, as of Sep 2025, the value is 44.00 Cr.. The value appears strong and on an upward trend. It has increased from 13.00 Cr. (Jun 2025) to 44.00 Cr., marking an increase of 31.00 Cr..
- For Interest, as of Sep 2025, the value is 135.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 160.00 Cr. (Jun 2025) to 135.00 Cr., marking a decrease of 25.00 Cr..
- For Depreciation, as of Sep 2025, the value is 9.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 7.00 Cr. (Jun 2025) to 9.00 Cr., marking an increase of 2.00 Cr..
- For Profit before tax, as of Sep 2025, the value is -152.00 Cr.. The value appears strong and on an upward trend. It has increased from -165.00 Cr. (Jun 2025) to -152.00 Cr., marking an increase of 13.00 Cr..
- For Tax %, as of Sep 2025, the value is 0.00%. The value appears to be improving (decreasing) as expected. It has decreased from 1.00% (Jun 2025) to 0.00%, marking a decrease of 1.00%.
- For Net Profit, as of Sep 2025, the value is -153.00 Cr.. The value appears strong and on an upward trend. It has increased from -166.00 Cr. (Jun 2025) to -153.00 Cr., marking an increase of 13.00 Cr..
- For EPS in Rs, as of Sep 2025, the value is -1.12. The value appears strong and on an upward trend. It has increased from -1.21 (Jun 2025) to -1.12, marking an increase of 0.09.
Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.
Profit & Loss - Annual Report
Last Updated: December 15, 2025, 5:12 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: December 4, 2025, 1:25 am
| 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 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 85 | 85 | 92 | 87 | 95 | 90 | 91 | 90 | 91 | 108 | 108 | 244 | 274 |
| 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 | 9,984 |
| Borrowings | 2,977 | 6,544 | 8,903 | 9,410 | 7,648 | 7,033 | 2,737 | 1,223 | 1,329 | 693 | 7,749 | 4,594 | 4,714 |
| 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 | 5,885 |
| 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 | 20,857 |
| Fixed Assets | 304 | 112 | 112 | 3,787 | 952 | 189 | 135 | 86 | 96 | 83 | 3,737 | 6,089 | 5,929 |
| CWIP | 88 | 127 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 0 |
| Investments | 5,566 | 5,829 | 2,989 | 875 | 3,859 | 2,568 | 132 | 145 | 269 | 157 | 867 | 98 | 298 |
| 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 | 14,630 |
| 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 | 20,857 |
Below is a detailed analysis of the balance sheet data for Embassy Developments Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:
- For Equity Capital, as of Sep 2025, the value is 274.00 Cr.. The value appears strong and on an upward trend. It has increased from 244.00 Cr. (Mar 2025) to 274.00 Cr., marking an increase of 30.00 Cr..
- For Reserves, as of Sep 2025, the value is 9,984.00 Cr.. The value appears strong and on an upward trend. It has increased from 9,077.00 Cr. (Mar 2025) to 9,984.00 Cr., marking an increase of 907.00 Cr..
- For Borrowings, as of Sep 2025, the value is 4,714.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 4,594.00 Cr. (Mar 2025) to 4,714.00 Cr., marking an increase of 120.00 Cr..
- For Other Liabilities, as of Sep 2025, the value is 5,885.00 Cr.. The value appears to be improving (decreasing). It has decreased from 6,572.00 Cr. (Mar 2025) to 5,885.00 Cr., marking a decrease of 687.00 Cr..
- For Total Liabilities, as of Sep 2025, the value is 20,857.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 20,488.00 Cr. (Mar 2025) to 20,857.00 Cr., marking an increase of 369.00 Cr..
- For Fixed Assets, as of Sep 2025, the value is 5,929.00 Cr.. The value appears to be declining and may need further review. It has decreased from 6,089.00 Cr. (Mar 2025) to 5,929.00 Cr., marking a decrease of 160.00 Cr..
- For CWIP, as of Sep 2025, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 9.00 Cr. (Mar 2025) to 0.00 Cr., marking a decrease of 9.00 Cr..
- For Investments, as of Sep 2025, the value is 298.00 Cr.. The value appears strong and on an upward trend. It has increased from 98.00 Cr. (Mar 2025) to 298.00 Cr., marking an increase of 200.00 Cr..
- For Other Assets, as of Sep 2025, the value is 14,630.00 Cr.. The value appears strong and on an upward trend. It has increased from 14,291.00 Cr. (Mar 2025) to 14,630.00 Cr., marking an increase of 339.00 Cr..
- For Total Assets, as of Sep 2025, the value is 20,857.00 Cr.. The value appears strong and on an upward trend. It has increased from 20,488.00 Cr. (Mar 2025) to 20,857.00 Cr., marking an increase of 369.00 Cr..
Notably, the Reserves (9,984.00 Cr.) exceed the Borrowings (4,714.00 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
| 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
| 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 Multi Cap Fund | 22,852,575 | 2.01 | 176.58 | N/A | N/A | N/A |
| Quant Small Cap Fund | 7,962,774 | 0.2 | 61.53 | N/A | N/A | N/A |
| Quant ELSS Tax Saver Fund | 5,188,813 | 0.32 | 40.09 | N/A | N/A | N/A |
| JM Flexicap Fund | 1,571,263 | 0.2 | 12.14 | 4,421,829 | 2025-12-15 08:42:18 | -64.47% |
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.) | 2.76 | -19.20 | -11.29 | -3.00 | 0.10 |
| Diluted EPS (Rs.) | 2.65 | -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.) | 1.63 | -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 (%) | 9.15 | -251.00 | -103.68 | -9.46 | 0.28 |
| Return on Networth / Equity (%) | 2.14 | -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 (%) | 0.97 | -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 |
| Inventory Turnover Ratio (X) | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 |
| 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.) | 18267.99 | 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 2.76. This value is below the healthy minimum of 5. It has increased from -19.20 (Mar 24) to 2.76, marking an increase of 21.96.
- For Diluted EPS (Rs.), as of Mar 25, the value is 2.65. This value is below the healthy minimum of 5. It has increased from -19.20 (Mar 24) to 2.65, marking an increase of 21.85.
- 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 1.63. This value is below the healthy minimum of 2. It has increased from -19.20 (Mar 24) to 1.63, marking an increase of 20.83.
- 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 9.15. This value is within the healthy range. It has increased from -251.00 (Mar 24) to 9.15, marking an increase of 260.15.
- For Return on Networth / Equity (%), as of Mar 25, the value is 2.14. This value is below the healthy minimum of 15. It has increased from -44.60 (Mar 24) to 2.14, marking an increase of 46.74.
- 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 0.97. This value is below the healthy minimum of 5. It has increased from -17.76 (Mar 24) to 0.97, marking an increase of 18.73.
- 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 Inventory Turnover Ratio (X), as of Mar 25, the value is 0.25. This value is below the healthy minimum of 4. It has increased from 0.00 (Mar 24) to 0.25, marking an increase of 0.25.
- 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 18,267.99. It has increased from 6,459.17 (Mar 24) to 18,267.99, marking an increase of 11,808.82.
- 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%: 2.14% (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: 5.3)
- 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 | Contact not found |
| 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 22 January 2026) is ₹27.59 which is 55.93% lower the current market price of ₹62.60, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹8,704 Cr. market cap, FY2025-2026 high/low of ₹157/55.7, reserves of ₹9,984 Cr, and liabilities of ₹20,857 Cr.
What is the Market Cap of Embassy Developments Ltd?
The Market Cap of Embassy Developments Ltd is 8,704 Cr..
What is the current Stock Price of Embassy Developments Ltd as on 22 January 2026?
The current stock price of Embassy Developments Ltd as on 22 January 2026 is ₹62.6.
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 ₹157/55.7.
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.