Share Price and Basic Stock Data
Last Updated: October 29, 2025, 9:01 pm
| PEG Ratio | 0.00 |
|---|
Analyst Insight & Comprehensive Analysis
Business Overview and Revenue Trends
Embassy Developments Ltd operates within the construction and contracting industry, reporting a current market capitalization of ₹12,738 Cr. The company’s revenue from operations for the trailing twelve months (TTM) stood at ₹2,141 Cr, indicating a significant recovery from previous years. Notably, revenue was recorded at ₹587 Cr for the fiscal year ending March 2023, which reflected a sharp decline from ₹1,445 Cr in FY 2022. However, a rebound was evident in FY 2025, where sales rose to ₹2,180 Cr. Quarterly sales figures show fluctuations, with the highest quarterly sales of ₹490 Cr recorded in June 2024, suggesting potential growth momentum. The company’s operating profit margin (OPM) has been volatile, showing a negative 2% in the latest reporting period. This inconsistency in revenue generation underscores the challenges faced by the company in stabilizing its operations in a competitive market environment.
Profitability and Efficiency Metrics
Profitability metrics for Embassy Developments Ltd reveal a challenging landscape. The company reported a net profit of ₹-45 Cr for the TTM, continuing a trend of losses from previous years, including ₹-608 Cr in FY 2023. The operating profit margin has fluctuated significantly, with the most recent figure at -2%, indicating ongoing operational inefficiencies. The return on equity (ROE) stood at a mere 2.53%, while return on capital employed (ROCE) was slightly better at 3.19%. The interest coverage ratio (ICR) of 1.15x suggests that the company is barely covering its interest obligations, raising concerns about financial stability. Furthermore, the cash conversion cycle of 9 days indicates a relatively efficient operational cycle, but the company must enhance its profitability metrics to ensure long-term sustainability and investor confidence.
Balance Sheet Strength and Financial Ratios
The balance sheet of Embassy Developments Ltd reflects a complex financial position. Total borrowings stood at ₹4,594 Cr, with reserves significantly improving to ₹9,077 Cr by FY 2025 from ₹-1,555 Cr in FY 2024. This recovery in reserves is a positive sign, indicating improved retained earnings and capital management. The company’s debt-to-equity ratio is relatively low at 0.48x, suggesting manageable debt levels compared to equity. However, the price-to-book value (P/BV) ratio of 1.52x indicates that the stock is trading at a premium relative to its book value, which could be a concern for value-oriented investors. Additionally, the current ratio of 1.94x demonstrates sufficient liquidity to meet short-term obligations, although the quick ratio of 0.23x raises concerns regarding immediate liquidity without relying on inventory liquidation.
Shareholding Pattern and Investor Confidence
The shareholding pattern of Embassy Developments Ltd reveals a diversified ownership structure, with promoters holding 42.44% of shares as of June 2025. Foreign institutional investors (FIIs) accounted for 28.13%, while domestic institutional investors (DIIs) held 3.66%. The public shareholding was recorded at 25.75%, indicating a substantial proportion of shares are held by institutional investors, which typically reflects confidence in the company’s long-term prospects. However, the decline in public ownership from 73.10% in September 2022 to the current level raises questions about retail investor sentiment. The total number of shareholders decreased to 2,70,360, which may suggest a consolidation among larger investors, potentially impacting liquidity in the stock market.
Outlook, Risks, and Final Insight
The outlook for Embassy Developments Ltd hinges on its ability to stabilize operations and enhance profitability. Key strengths include a solid recovery in reserves and a manageable debt profile, positioning the company for potential growth. However, risks persist, including ongoing operational inefficiencies and fluctuating sales trends, which could hinder recovery efforts. The company’s performance in upcoming quarters will be critical; improved revenue consistency and profitability may attract more investor interest. Additionally, external factors such as market conditions and regulatory changes in the construction sector could impact performance. In scenarios where operational efficiencies are improved, and revenue stabilizes, the company could witness a robust recovery. Conversely, continued losses or operational setbacks may further erode investor confidence and market position.
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 | 458 Cr. | 30.0 | 59.2/19.4 | 4.67 | 19.6 | 0.00 % | 17.2 % | 36.4 % | 1.00 |
| Peninsula Land Ltd | 1,101 Cr. | 34.0 | 56.2/20.9 | 7.08 | 0.00 % | 4.26 % | 12.3 % | 2.00 | |
| Patel Engineering Ltd | 3,133 Cr. | 37.1 | 59.6/33.6 | 8.25 | 44.8 | 0.00 % | 15.4 % | 10.4 % | 1.00 |
| Embassy Developments Ltd | 12,997 Cr. | 94.1 | 164/89.2 | 76.2 | 0.00 % | 3.19 % | 2.53 % | 2.00 | |
| Hindustan Construction Company Ltd | 5,293 Cr. | 29.0 | 47.8/21.4 | 4.98 | 0.00 % | 25.2 % | 0.70 % | 1.00 | |
| Industry Average | 4,596.40 Cr | 44.84 | 6.46 | 30.53 | 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: October 15, 2025, 5:09 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 | 2,141 |
| Expenses | 1,225 | 2,030 | 2,062 | 1,667 | 1,197 | 3,897 | 2,472 | 1,341 | 1,446 | 942 | 1,182 | 1,887 | 2,051 |
| Operating Profit | 511 | 611 | 898 | 653 | 3,306 | 1,047 | 799 | 180 | -1 | -356 | 6 | 293 | 90 |
| OPM % | 29% | 23% | 30% | 28% | 73% | 21% | 24% | 12% | -0% | -61% | 1% | 13% | 4% |
| Other Income | 64 | 95 | 137 | 518 | 229 | 278 | 90 | 140 | 96 | -167 | 29 | 210 | 324 |
| Interest | 220 | 336 | 501 | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 556 | 461 | 409 |
| Depreciation | 21 | 20 | 69 | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 7 | 15 | 18 |
| Profit before tax | 334 | 351 | 464 | 539 | 2,694 | 844 | 378 | 75 | -27 | -563 | -527 | 27 | -13 |
| 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 | -45 |
| 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 | -0.10 |
| 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: 6.46)
- 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 29 October 2025) is 23.60 which is 74.92% lower the current market price of 94.10, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 12,997 Cr. market cap, FY2025-2026 high/low of 164/89.2, 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 12,997 Cr..
What is the current Stock Price of Embassy Developments Ltd as on 29 October 2025?
The current stock price of Embassy Developments Ltd as on 29 October 2025 is 94.1.
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 164/89.2.
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 76.2.
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.