Embassy Developments Ltd.

₹71.51

- 1.15 (-1.58%)

04:01 pm - close price

BSE: EMBDL

NSE: EMBDL

Industry: Construction - Real Estate

House: Indiabulls

* Data is updated every day around 8pm. During market hours, the chart shows the previous day's last value as the latest data point.

Ratios

Reported EPS

Bad: 2Current: 1.78Good: 5

❌

Adjusted EPS

Bad: 3Current: 1.78Good: 6

❌

Return On Capital Employed (ROCE)

Bad: 10Current: 5.67Good: 20

❌

Current Ratio

Bad: 1Current: 1.86Good: 2

🟡

Return On Equity (ROE)

Bad: 5Current: 3.51Good: 15

❌

Debt to Total Assets

Bad: 1Current: 22.09Good: 0.5

❌

Scroll vertically to see more ratios

Reported EPS

Bad: 2Current: 1.78Good: 5

❌

Adjusted EPS

Bad: 3Current: 1.78Good: 6

❌

Return On Capital Employed (ROCE)

Bad: 10Current: 5.67Good: 20

❌

Current Ratio

Bad: 1Current: 1.86Good: 2

🟡

Return On Equity (ROE)

Bad: 5Current: 3.51Good: 15

❌

Debt to Total Assets

Bad: 1Current: 22.09Good: 0.5

❌

* Each ratio is marked as Good (✅), Average (🟡), or Bad (❌) based on its value.

Peer Comparison

Consolidated

company Name	market Cap	price	roa	roe	ebit Margin	pat Margin	reported Eps	adjusted Eps	dps	current Ratio	quick Ratio	total Debt Equity	interest Cover	asset Turnover	price Earnings Ratio	price Cash Earnings	price To Book	ev To Ebitda	dividend Yield
DLF	210,512.88 Cr	850.45	4.23	6.57	32.04	32.49	17.64	17.64	6.00	1.82	0.71	0.09	6.69	0.13	38.57	59.20	5.29	76.45	0.59
LODHA	121,182.15 Cr	1217.65	5.72	15.16	29.79	20.08	27.71	27.71	4.25	1.69	0.38	0.36	7.47	0.28	43.19	39.29	6.98	38.56	0.18
GODREJPROP	80,619.84 Cr	2899.40	3.06	10.18	38.52	28.22	46.48	46.48	0	1.51	0.54	0.71	10.92	0.11	45.77	43.80	7.63	48.37	0
PRESTIGE	74,947.1 Cr	1869.65	1.17	4.62	28.31	8.36	10.85	10.85	1.80	1.25	0.35	0.69	1.57	0.14	109.15	35.70	6.46	20.00	0.10
OBEROIRLTY	64,877.55 Cr	1784.30	10.58	15.06	60.73	42.10	61.21	61.21	8.00	4.34	1.65	0.21	12.10	0.25	26.73	25.71	4.50	21.57	0.45
PHOENIXLTD	64,745.5 Cr	3622.25	6.34	13.10	52.40	34.13	27.53	27.53	2.50	1.14	0.81	0.45	4.96	0.19	59.55	36.00	6.65	29.13	0.14
NBCC	33,264 Cr	184.80	4.33	23.70	7.66	4.63	2.00	2.00	0.67	1.18	1.09	0	5.50	0.93	40.86	39.14	14.26	35.65	0.34
BRIGADE	29,228.21 Cr	1264.30	3.48	14.94	26.89	13.41	27.89	27.89	2.50	1.21	0.43	0.94	2.75	0.26	35.03	24.63	7.88	22.12	0.16
ABREL	25,962.54 Cr	2324.40	-1.11	-3.82	-10.93	-12.20	-14.44	-14.44	2.00	1.40	0.27	1.31	-2.91	0.09	0	-258.91	6.48	42.71	0.22
ANANTRAJ	20,887.82 Cr	610.95	8.35	10.78	24.35	20.46	12.41	12.41	0.73	5.43	3.08	0.11	45.64	0.41	39.65	37.35	5.57	51.08	0.12

Scroll horizontally to see more columns

Quarterly Results

In Rs. Cr.	2023-06	2023-09	2023-12	2024-03	2024-06
Net Sales	195.87	96.36	100.55	21.02	387.24
Expenditure+	253.51	119.35	133.65	335.40	418.23
Other Income+	13.23	11.90	11.30	18.52	16.15
Operating Profit	-57.64	-22.99	-33.10	-314.38	-30.99
Interest	0.82	2.51	3.63	2.28	4.72
Depreciation and Amortization	2.74	2.78	2.90	2.90	2.84
Profit Before Tax	-677.04	-16.38	-28.33	-301.04	-22.40
Tax+	2.30	1.85	10.17	1.24	5.84
Net Profit	-679.34	-18.23	-38.50	-302.28	-28.24

Profit & Loss

In Rs. Cr.	202003	202103	202203	202303	202503
Sales	327078.42	152141.75	14447.80	5867.70	21799.25
Operational Expenses+	247014.62	134172.60	14462.70	11325.80	20161.15
Operating Profit	80063.80	17969.15	-14.90	-5458.10	1638.10
Other Income	16985.14	14064.20	965.90	617.00	3670.47
OPM %	24.48	11.81	-0.10	-93.02	7.51
Depreciation and Amortisation	3076.20	1725.01	121.50	121.30	147.60
Interest	48116.19	22789.01	1099.40	276.40	4607.78
Profit Before Tax	37767.22	7519.33	-269.90	-5626.70	180.21
Tax	20623.98	6501.07	979.90	326.40	-1756.13
Net Profit	12069.23	430.25	-1367.20	-6083.80	2171.56

Balance Sheet

In Rs. Cr.	202003	202103	202203	202303	202503
Assets+	1094952.40	855376.93	76458.10	64351.00	204876.83
Liabilities+	1094952.40	855376.93	76458.10	64351.00	204876.83

Cash Flow Statement

In Rs. Cr.	202003	202103	202203	202303	202503
Cash from Operating Activity+	-43188.89	85343.79	-2477.20	-3428.70	14608.67
Cash from Investing Activity	277863.37	97082.25	2803.70	6608.10	5072.96
Cash from Financing Activity	-189037.71	-179127.38	-638.10	-3310.60	-19707.43
Net Cash Flow	45636.77	3298.66	-311.60	-131.20	-25.80
Opening Cash & Cash Equivalents	60291.41	4817.43	811.60	500.00	1153.00
Closing Cash & Cash Equivalents	4817.43	8116.09	500.00	367.40	1790.19

Shareholder Pattern

In %	SEP'25	JUN'25	MAR'25	DEC'24	SEP'24	JUN'24	MAR'24	DEC'23	SEP'23	JUN'23
Promoters+	42.66	42.44	43.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Public+	57.33	57.56	56.64	100.00	100.00	100.00	100.00	100.00	100.00	100.00
Custodians	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Number of Shareholders	273438	270360	273968	295333	314999	359479	304762	312356	316665	306438

Cash Flow Statement

In Rs. Cr.	202003	202103	202203	202303	202503
Cash from Operating Activity+	-43188.89	85343.79	-2477.20	-3428.70	14608.67
Cash from Investing Activity	277863.37	97082.25	2803.70	6608.10	5072.96
Cash from Financing Activity	-189037.71	-179127.38	-638.10	-3310.60	-19707.43
Net Cash Flow	45636.77	3298.66	-311.60	-131.20	-25.80
Opening Cash & Cash Equivalents	60291.41	4817.43	811.60	500.00	1153.00
Closing Cash & Cash Equivalents	4817.43	8116.09	500.00	367.40	1790.19

Profit & Loss

In Rs. Cr.	202003	202103	202203	202303	202503
Sales	327078.42	152141.75	14447.80	5867.70	21799.25
Operational Expenses+	247014.62	134172.60	14462.70	11325.80	20161.15
Operating Profit	80063.80	17969.15	-14.90	-5458.10	1638.10
Other Income	16985.14	14064.20	965.90	617.00	3670.47
OPM %	24.48	11.81	-0.10	-93.02	7.51
Depreciation and Amortisation	3076.20	1725.01	121.50	121.30	147.60
Interest	48116.19	22789.01	1099.40	276.40	4607.78
Profit Before Tax	37767.22	7519.33	-269.90	-5626.70	180.21
Tax	20623.98	6501.07	979.90	326.40	-1756.13
Net Profit	12069.23	430.25	-1367.20	-6083.80	2171.56

Quarterly Results

In Rs. Cr.	2023-06	2023-09	2023-12	2024-03	2024-06
Net Sales	195.87	96.36	100.55	21.02	387.24
Expenditure+	253.51	119.35	133.65	335.40	418.23
Other Income+	13.23	11.90	11.30	18.52	16.15
Operating Profit	-57.64	-22.99	-33.10	-314.38	-30.99
Interest	0.82	2.51	3.63	2.28	4.72
Depreciation and Amortization	2.74	2.78	2.90	2.90	2.84
Profit Before Tax	-677.04	-16.38	-28.33	-301.04	-22.40
Tax+	2.30	1.85	10.17	1.24	5.84
Net Profit	-679.34	-18.23	-38.50	-302.28	-28.24

Balance Sheet

In Rs. Cr.	202003	202103	202203	202303	202503
Assets+	1094952.40	855376.93	76458.10	64351.00	204876.83
Liabilities+	1094952.40	855376.93	76458.10	64351.00	204876.83

Ratios

Reported EPS

Bad: 2Current: 1.78Good: 5

❌

Adjusted EPS

Bad: 3Current: 1.78Good: 6

❌

Return On Capital Employed (ROCE)

Bad: 10Current: 5.67Good: 20

❌

Current Ratio

Bad: 1Current: 1.86Good: 2

🟡

Return On Equity (ROE)

Bad: 5Current: 3.51Good: 15

❌

Debt to Total Assets

Bad: 1Current: 22.09Good: 0.5

❌

Scroll vertically to see more ratios

Reported EPS

Bad: 2Current: 1.78Good: 5

❌

Adjusted EPS

Bad: 3Current: 1.78Good: 6

❌

Return On Capital Employed (ROCE)

Bad: 10Current: 5.67Good: 20

❌

Current Ratio

Bad: 1Current: 1.86Good: 2

🟡

Return On Equity (ROE)

Bad: 5Current: 3.51Good: 15

❌

Debt to Total Assets

Bad: 1Current: 22.09Good: 0.5

❌

* Each ratio is marked as Good (✅), Average (🟡), or Bad (❌) based on its value.

Shareholder Pattern

In %	SEP'25	JUN'25	MAR'25	DEC'24	SEP'24	JUN'24	MAR'24	DEC'23	SEP'23	JUN'23
Promoters+	42.66	42.44	43.36	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Public+	57.33	57.56	56.64	100.00	100.00	100.00	100.00	100.00	100.00	100.00
Custodians	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Number of Shareholders	273438	270360	273968	295333	314999	359479	304762	312356	316665	306438

Peer Comparison

Consolidated

company Name	market Cap	price	roa	roe	ebit Margin	pat Margin	reported Eps	adjusted Eps	dps	current Ratio	quick Ratio	total Debt Equity	interest Cover	asset Turnover	price Earnings Ratio	price Cash Earnings	price To Book	ev To Ebitda	dividend Yield
DLF	210,512.88 Cr	850.45	4.23	6.57	32.04	32.49	17.64	17.64	6.00	1.82	0.71	0.09	6.69	0.13	38.57	59.20	5.29	76.45	0.59
LODHA	121,182.15 Cr	1217.65	5.72	15.16	29.79	20.08	27.71	27.71	4.25	1.69	0.38	0.36	7.47	0.28	43.19	39.29	6.98	38.56	0.18
GODREJPROP	80,619.84 Cr	2899.40	3.06	10.18	38.52	28.22	46.48	46.48	0	1.51	0.54	0.71	10.92	0.11	45.77	43.80	7.63	48.37	0
PRESTIGE	74,947.1 Cr	1869.65	1.17	4.62	28.31	8.36	10.85	10.85	1.80	1.25	0.35	0.69	1.57	0.14	109.15	35.70	6.46	20.00	0.10
OBEROIRLTY	64,877.55 Cr	1784.30	10.58	15.06	60.73	42.10	61.21	61.21	8.00	4.34	1.65	0.21	12.10	0.25	26.73	25.71	4.50	21.57	0.45
PHOENIXLTD	64,745.5 Cr	3622.25	6.34	13.10	52.40	34.13	27.53	27.53	2.50	1.14	0.81	0.45	4.96	0.19	59.55	36.00	6.65	29.13	0.14
NBCC	33,264 Cr	184.80	4.33	23.70	7.66	4.63	2.00	2.00	0.67	1.18	1.09	0	5.50	0.93	40.86	39.14	14.26	35.65	0.34
BRIGADE	29,228.21 Cr	1264.30	3.48	14.94	26.89	13.41	27.89	27.89	2.50	1.21	0.43	0.94	2.75	0.26	35.03	24.63	7.88	22.12	0.16
ABREL	25,962.54 Cr	2324.40	-1.11	-3.82	-10.93	-12.20	-14.44	-14.44	2.00	1.40	0.27	1.31	-2.91	0.09	0	-258.91	6.48	42.71	0.22
ANANTRAJ	20,887.82 Cr	610.95	8.35	10.78	24.35	20.46	12.41	12.41	0.73	5.43	3.08	0.11	45.64	0.41	39.65	37.35	5.57	51.08	0.12

Scroll horizontally to see more columns

* Data is updated every day around 8pm. During market hours, the chart shows the previous day's last value as the latest data point.

Embassy Developments Ltd.

₹71.51

- 1.15 (-1.58%)

04:01 pm - close price

BSE: EMBDL

NSE: EMBDL

Industry: Construction - Real Estate

House: Indiabulls

Overview