Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 3, 2026, 12:46 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532832 | NSE: EMBDL

Embassy Developments Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: March 3, 2026, 12:46 pm

Market Cap 8,195 Cr.
Current Price 58.9
Intrinsic Value₹23.12
High / Low 128/55.7
Stock P/E
Book Value 73.8
Dividend Yield0.00 %
ROCE3.19 %
ROE2.53 %
Face Value 2.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Embassy Developments Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Embassy Developments Ltd 8,195 Cr. 58.9 128/55.7 73.80.00 %3.19 %2.53 % 2.00
Hindustan Construction Company Ltd 4,377 Cr. 16.7 31.5/16.326.3 4.170.00 %25.2 %0.70 % 1.00
Patel Engineering Ltd 2,616 Cr. 26.4 47.0/25.56.90 39.60.00 %15.4 %10.4 % 1.00
Peninsula Land Ltd 587 Cr. 17.7 46.0/17.0 6.210.00 %4.26 %12.3 % 2.00
Tantia Constructions Ltd 410 Cr. 26.5 42.0/19.44.07 19.90.00 %17.2 %36.4 % 1.00
Industry Average3,237.00 Cr29.2412.4228.740.00%13.05%12.47%1.40

All Competitor Stocks of Embassy Developments Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 13310819696101380490475325889681493212
Expenses 378463254119134372514399231881692545365
Operating Profit -245-355-58-23-338-2476948-11-52-152
OPM % -185%-328%-29%-24%-33%2%-5%16%29%1%-2%-11%-72%
Other Income 15-14-6161211226824265134447
Interest 31134150115101106139160135113
Depreciation 33333225357920
Profit before tax -236-373-677-16-28-122-73-27-11129-165-152-239
Tax % 0%1%0%11%36%-26%-272%5%134%5%1%0%-2%
Net Profit -237-376-679-18-38-99121-34-27123-166-153-234
EPS in Rs -4.38-6.94-12.55-0.34-0.71-1.831.93-0.54-0.331.06-1.21-1.11-1.68

Last Updated: March 4, 2026, 9:06 am

Below is a detailed analysis of the quarterly data for Embassy Developments Ltd based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 212.00 Cr.. The value appears to be declining and may need further review. It has decreased from 493.00 Cr. (Sep 2025) to 212.00 Cr., marking a decrease of 281.00 Cr..
  • For Expenses, as of Dec 2025, the value is 365.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 545.00 Cr. (Sep 2025) to 365.00 Cr., marking a decrease of 180.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is -152.00 Cr.. The value appears to be declining and may need further review. It has decreased from -52.00 Cr. (Sep 2025) to -152.00 Cr., marking a decrease of 100.00 Cr..
  • For OPM %, as of Dec 2025, the value is -72.00%. The value appears to be declining and may need further review. It has decreased from -11.00% (Sep 2025) to -72.00%, marking a decrease of 61.00%.
  • For Other Income, as of Dec 2025, the value is 47.00 Cr.. The value appears strong and on an upward trend. It has increased from 44.00 Cr. (Sep 2025) to 47.00 Cr., marking an increase of 3.00 Cr..
  • For Interest, as of Dec 2025, the value is 113.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 135.00 Cr. (Sep 2025) to 113.00 Cr., marking a decrease of 22.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 20.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 9.00 Cr. (Sep 2025) to 20.00 Cr., marking an increase of 11.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is -239.00 Cr.. The value appears to be declining and may need further review. It has decreased from -152.00 Cr. (Sep 2025) to -239.00 Cr., marking a decrease of 87.00 Cr..
  • For Tax %, as of Dec 2025, the value is -2.00%. The value appears to be improving (decreasing) as expected. It has decreased from 0.00% (Sep 2025) to -2.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Dec 2025, the value is -234.00 Cr.. The value appears to be declining and may need further review. It has decreased from -153.00 Cr. (Sep 2025) to -234.00 Cr., marking a decrease of 81.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is -1.68. The value appears to be declining and may need further review. It has decreased from -1.11 (Sep 2025) to -1.68, marking a decrease of 0.57.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 12:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,7362,6412,9592,3204,5034,9443,2711,5211,4455871,1882,1802,276
Expenses 1,2252,0302,0621,6671,1973,8972,4721,3411,4469421,1821,8872,483
Operating Profit 5116118986533,3061,047799180-1-3566293-207
OPM % 29%23%30%28%73%21%24%12%-0%-61%1%13%-9%
Other Income 64951375182292789014096-16729210370
Interest 22033650156174446448122811028556461548
Depreciation 2120697197173117121271541
Profit before tax 3343514645392,69484437875-27-563-52727-426
Tax % 39%23%31%34%12%40%68%94%409%8%-8%-643%
Net Profit 2032713213572,3605041215-137-608-517194-429
EPS in Rs 5.285.846.418.3049.9911.192.650.09-3.00-11.23-9.181.63-2.94
Dividend Payout % 57%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
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

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 858592879590919091108108244274
Reserves 6,7897,0853,9013,9562,8502,8603,4673,3923,3243,122-1,5559,0779,984
Borrowings 2,9776,5448,9039,4107,6487,0332,7371,2231,3296937,7494,5944,714
Other Liabilities 3,6173,1305,2265,1159,4876,2094,9924,0513,0072,6643,6376,5725,885
Total Liabilities 13,46916,84418,12218,56820,08016,19211,2878,7577,7516,5879,93920,48820,857
Fixed Assets 3041121123,7879521891358696833,7376,0895,929
CWIP 8812701000000090
Investments 5,5665,8292,9898753,8592,56813214526915786798298
Other Assets 7,51010,77615,02113,90415,26913,43411,0208,5267,3856,3475,33514,29114,630
Total Assets 13,46916,84418,12218,56820,08016,19211,2878,7577,7516,5879,93920,48820,857

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.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 578-2,830973639-891-1,159-432853-248-343-971,461
Cash from Investing Activity + -1,337-81235-5411551,7841,76897128066196507
Cash from Financing Activity + 5293,315-695-8342,057-1,695-1,890-1,791-64-331-8-1,971
Net Cash Flow -230403513-7351,321-1,071-55533-31-13-10-3

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow509.00605.00890.00644.00-4.00-6.00797.00179.00-2.00-1,049.00-1.00289.00

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.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 21224086021209726947729
Inventory Days 6,71110,9262,3775,0512,595
Days Payable 209432217320126
Cash Conversion Cycle 6,5222240811,09612,1804,7402,5416947729
Working Capital Days 6116928361,095-562193847647892,186-505935
ROCE %6%6%7%7%27%13%11%5%2%-7%1%3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%43.36%42.44%42.66%42.65%
FIIs 21.43%22.58%23.59%23.11%24.58%28.90%30.14%29.78%15.93%28.13%26.65%25.30%
DIIs 1.37%0.89%1.07%1.78%0.41%3.42%5.02%5.38%3.52%3.66%3.63%3.38%
Public 77.10%76.41%75.23%75.01%74.89%67.60%64.75%64.73%37.14%25.75%27.01%28.63%
Others 0.11%0.11%0.11%0.11%0.11%0.09%0.09%0.09%0.05%0.04%0.04%0.04%
No. of Shareholders 3,14,1583,06,4383,16,6653,12,3563,04,7623,59,4793,14,9992,95,3332,73,9682,70,3602,73,4382,68,704

Shareholding Pattern Chart

No. of Shareholders

Embassy Developments Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Quant Multi Cap Fund 22,852,575 2.03 151.35N/AN/AN/A
Quant Small Cap Fund 7,962,774 0.19 52.74N/AN/AN/A
Quant ELSS Tax Saver Fund 5,188,813 0.29 34.37N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 2.76-19.20-11.29-3.000.10
Diluted EPS (Rs.) 2.65-19.20-11.29-3.000.10
Cash EPS (Rs.) 1.78-18.98-11.00-2.760.48
Book Value[Excl.RevalReserv]/Share (Rs.) 76.2843.0359.9266.2467.96
Book Value[Incl.RevalReserv]/Share (Rs.) 76.2843.0359.9266.2467.96
Revenue From Operations / Share (Rs.) 17.847.6510.8431.8933.69
PBDIT / Share (Rs.) 4.34-6.90-8.952.107.09
PBIT / Share (Rs.) 4.22-7.11-9.171.836.71
PBT / Share (Rs.) 0.22-18.90-10.40-0.591.67
Net Profit / Share (Rs.) 1.66-19.19-11.23-3.030.10
NP After MI And SOA / Share (Rs.) 1.63-19.20-11.24-3.020.09
PBDIT Margin (%) 24.35-90.17-82.506.5821.05
PBIT Margin (%) 23.67-92.91-84.575.7419.92
PBT Margin (%) 1.25-247.17-95.89-1.864.94
Net Profit Margin (%) 9.30-250.93-103.54-9.500.31
NP After MI And SOA Margin (%) 9.15-251.00-103.68-9.460.28
Return on Networth / Equity (%) 2.14-44.60-18.83-4.570.14
Return on Capital Employeed (%) 3.84-11.97-12.362.097.47
Return On Assets (%) 0.97-17.76-9.34-1.760.04
Long Term Debt / Equity (X) 0.260.110.050.110.12
Total Debt / Equity (X) 0.480.120.070.430.35
Asset Turnover Ratio (%) 0.160.060.000.000.00
Current Ratio (X) 1.942.062.451.871.72
Quick Ratio (X) 0.230.240.510.410.40
Inventory Turnover Ratio (X) 0.250.000.000.000.00
Interest Coverage Ratio (X) 1.15-40.39-17.510.861.41
Interest Coverage Ratio (Post Tax) (X) 1.50-43.29-19.58-0.241.02
Enterprise Value (Cr.) 18267.996459.172772.455791.044557.11
EV / Net Operating Revenue (X) 8.3815.614.724.013.00
EV / EBITDA (X) 34.41-17.31-5.7360.9014.23
MarketCap / Net Operating Revenue (X) 6.4915.164.503.182.41
Price / BV (X) 1.522.690.811.541.20
Price / Net Operating Revenue (X) 6.4915.164.503.182.41
EarningsYield 0.01-0.16-0.23-0.020.00

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.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Embassy Developments Ltd as of March 4, 2026 is: ₹22.85

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 4, 2026, Embassy Developments Ltd is Overvalued by 61.21% compared to the current share price ₹58.90

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Embassy Developments Ltd as of March 4, 2026 is: ₹23.12

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 4, 2026, Embassy Developments Ltd is Overvalued by 60.75% compared to the current share price ₹58.90

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 1.17%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (47.08 cr) and profit (113.15 cr) over the years.
  1. The stock has a low average ROCE of 6.75%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 389.33, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 54.42, which may not be favorable.
  4. The company has higher borrowings (5,042.62) compared to reserves (4,480.92), which may suggest financial risk.

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:
    1. 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.
    2. 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.
    3. 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.
    4. 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.
    5. 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.
    6. Stock P/E: 0 (Industry average Stock P/E: 12.42)
      • 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.
    7. 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.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Embassy Developments Ltd. is a Public Limited Listed company incorporated on 04/04/2006 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L45101HR2006PLC095409 and registration number is 148314. Currently Company is involved in the business activities of Management consultancy activities. Company's Total Operating Revenue is Rs. 2112.36 Cr. and Equity Capital is Rs. 244.39 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
RealtyOffice No 01-1001, WeWork, Blue One Square Udyog Vihar, Gurgaon Haryana 122016Contact not found
Management
NamePosition Held
Mr. Jitendra VirwaniChairman (Non - Executive) & Non Independent Direc
Mr. Aditya VirwaniManaging Director
Mr. Sachin ShahExecutive Director & CEO
Mr. Rajesh KaimalExecutive Director & CFO
Mr. K G KrishnamurthyIndependent Director
Mr. Shyamm MariwalaIndependent Director
Mr. Javed TapiaIndependent Director
Ms. Tarana LalwaniIndependent Woman Director

FAQ

What is the intrinsic value of Embassy Developments Ltd?

Embassy Developments Ltd's intrinsic value (as of 04 March 2026) is ₹23.12 which is 60.75% lower the current market price of ₹58.90, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹8,195 Cr. market cap, FY2025-2026 high/low of ₹128/55.7, 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 8,195 Cr..

What is the current Stock Price of Embassy Developments Ltd as on 04 March 2026?

The current stock price of Embassy Developments Ltd as on 04 March 2026 is ₹58.9.

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 ₹128/55.7.

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 73.8.

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.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Embassy Developments Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports