Nifty
:
25423.60
Sensex
:
83013.96
93.35 (0.37%)
320.25 (0.39%)
Nifty
Sensex
:
:
25423.60
83013.96
93.35 (0.37%)
320.25 (0.39%)

Emami Realty Ltd.

Construction - Real Estate

Rating :
50/99

BSE: 533218 | NSE: EMAMIREAL

NSE BSE
114.98
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  115.01
  •  116.98
  •  114.3
  •  115.16
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10398
  •  1205343.46
  •  157.16
  •  72.87

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 506.94
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,404.25
  • N/A
  • -3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.45%
  • 7.36%
  • 20.36%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.83%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.22
  • -15.09
  • -5.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 34.03
  • -
  • 45.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.58
  • -0.36
  • -2.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.18
  • -6.12
  • -19.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
6.01
5.43
10.68%
13.66
17.45
-21.72%
57.22
24.22
136.25%
6.00
6.76
-11.24%
Expenses
46.72
9.10
413.41%
83.20
93.65
-11.16%
65.96
37.03
78.13%
9.48
18.03
-47.42%
EBITDA
-40.72
-3.67
-
-69.54
-76.20
-
-8.74
-12.81
-
-3.48
-11.27
-
EBIDTM
-677.83%
-67.59%
-509.08%
-436.68%
-15.27%
-52.89%
-58.00%
-166.72%
Other Income
8.31
12.97
-35.93%
13.48
12.52
7.67%
12.74
14.74
-13.57%
13.66
5.91
131.13%
Interest
23.31
27.46
-15.11%
28.61
29.06
-1.55%
29.65
28.76
3.09%
27.34
23.03
18.71%
Depreciation
0.34
0.33
3.03%
0.35
0.33
6.06%
0.33
0.32
3.12%
0.35
0.30
16.67%
PBT
-56.05
-18.49
-
-85.02
-93.07
-
-25.98
-27.15
-
-17.51
-28.69
-
Tax
-5.25
-4.67
-
-5.34
-22.52
-
-6.51
-10.29
-
-4.23
-7.36
-
PAT
-50.80
-13.82
-
-79.68
-70.55
-
-19.47
-16.86
-
-13.28
-21.33
-
PATM
-845.76%
-254.54%
-583.31%
-404.30%
-34.03%
-69.61%
-221.33%
-315.53%
EPS
-11.59
-3.65
-
-21.05
-18.59
-
-5.14
-4.45
-
-3.51
-5.64
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
82.89
82.31
61.46
96.15
196.52
186.46
1,040.87
68.52
1.47
0.93
241.81
Net Sales Growth
53.90%
33.92%
-36.08%
-51.07%
5.40%
-82.09%
1419.07%
4561.22%
58.06%
-99.62%
 
Cost Of Goods Sold
-76.34
-72.48
-29.57
-48.90
8.72
4.38
756.56
-282.24
-265.65
-214.57
7.63
Gross Profit
159.23
154.79
91.03
145.05
187.80
182.08
284.32
350.77
267.11
215.50
234.18
GP Margin
192.10%
188.06%
148.11%
150.86%
95.56%
97.65%
27.32%
511.92%
18170.75%
23172.04%
96.84%
Total Expenditure
205.36
167.74
170.94
126.34
155.33
171.14
930.35
-74.60
-100.83
-67.23
197.01
Power & Fuel Cost
-
0.14
0.12
0.13
0.12
0.11
0.12
0.10
0.03
0.00
0.07
% Of Sales
-
0.17%
0.20%
0.14%
0.06%
0.06%
0.01%
0.15%
2.04%
0%
0.03%
Employee Cost
-
17.09
16.78
18.12
14.82
11.62
18.38
16.46
14.82
15.37
17.70
% Of Sales
-
20.76%
27.30%
18.85%
7.54%
6.23%
1.77%
24.02%
1008.16%
1652.69%
7.32%
Manufacturing Exp.
-
153.22
170.29
150.33
121.39
142.67
139.17
186.87
141.67
129.42
166.32
% Of Sales
-
186.15%
277.07%
156.35%
61.77%
76.52%
13.37%
272.72%
9637.41%
13916.13%
68.78%
General & Admin Exp.
-
4.46
4.95
5.13
6.64
10.56
1.07
1.87
3.91
1.95
1.62
% Of Sales
-
5.42%
8.05%
5.34%
3.38%
5.66%
0.10%
2.73%
265.99%
209.68%
0.67%
Selling & Distn. Exp.
-
0.05
0.07
0.03
2.38
1.42
12.89
0.43
0.10
0.01
0.02
% Of Sales
-
0.06%
0.11%
0.03%
1.21%
0.76%
1.24%
0.63%
6.80%
1.08%
0.01%
Miscellaneous Exp.
-
65.26
8.30
1.50
1.26
0.38
2.18
1.92
4.28
0.58
0.02
% Of Sales
-
79.29%
13.50%
1.56%
0.64%
0.20%
0.21%
2.80%
291.16%
62.37%
1.51%
EBITDA
-122.48
-85.43
-109.48
-30.19
41.19
15.32
110.52
143.12
102.30
68.16
44.80
EBITDA Margin
-147.76%
-103.79%
-178.13%
-31.40%
20.96%
8.22%
10.62%
208.87%
6959.18%
7329.03%
18.53%
Other Income
48.19
52.85
37.86
35.14
45.17
144.75
186.99
128.15
116.78
110.11
85.82
Interest
108.91
113.06
95.27
58.45
67.94
152.07
371.10
268.73
216.08
163.44
136.69
Depreciation
1.37
1.36
1.23
1.21
1.08
1.60
2.26
0.73
0.43
0.35
0.64
PBT
-184.56
-147.00
-168.12
-54.71
17.34
6.40
-75.85
1.82
2.58
14.48
-6.70
Tax
-21.33
-20.75
-45.02
-13.59
2.34
5.84
-24.05
1.33
-1.02
3.75
0.04
Tax Rate
11.56%
14.12%
26.78%
24.84%
13.49%
91.25%
31.71%
73.08%
-39.53%
25.90%
-0.60%
PAT
-163.23
-126.25
-123.10
-41.12
15.00
0.56
-51.79
0.48
3.60
10.73
-6.75
PAT before Minority Interest
-163.23
-126.25
-123.10
-41.12
15.00
0.56
-51.79
0.48
3.60
10.73
-6.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-196.92%
-153.38%
-200.29%
-42.77%
7.63%
0.30%
-4.98%
0.70%
244.90%
1153.76%
-2.79%
PAT Growth
0.00%
-
-
-
2,578.57%
-
-
-86.67%
-66.45%
-
 
EPS
-37.27
-28.82
-28.11
-9.39
3.42
0.13
-11.82
0.11
0.82
2.45
-1.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
-161.72
-35.68
87.18
127.46
112.50
95.16
147.03
144.03
26.49
14.32
Share Capital
7.57
7.57
7.57
7.57
5.59
7.57
5.59
4.86
4.86
4.86
Total Reserves
-169.29
-43.25
79.61
119.89
104.93
87.59
141.44
138.44
21.64
9.46
Non-Current Liabilities
884.37
827.25
872.12
237.77
243.48
802.73
725.71
969.87
954.08
685.27
Secured Loans
217.08
121.09
60.34
32.33
175.54
657.15
361.87
506.99
495.62
310.74
Unsecured Loans
726.48
744.51
806.45
185.89
50.06
135.56
357.29
466.47
457.12
373.00
Long Term Provisions
2.46
1.90
1.78
1.42
1.17
1.19
1.29
1.91
1.48
1.53
Current Liabilities
1,354.05
1,403.32
980.92
1,481.88
1,590.40
2,047.65
2,516.24
1,619.61
1,164.41
1,007.08
Trade Payables
3.25
5.22
2.52
4.51
16.71
19.85
9.91
11.38
18.86
22.58
Other Current Liabilities
508.87
484.27
329.30
305.60
325.68
602.81
1,305.28
1,042.31
894.26
758.72
Short Term Borrowings
841.73
912.85
648.17
1,156.37
1,232.69
1,390.23
1,199.72
565.77
251.19
225.67
Short Term Provisions
0.20
0.98
0.93
15.40
15.32
34.76
1.32
0.14
0.10
0.12
Total Liabilities
2,076.70
2,194.89
1,940.22
1,847.11
1,946.41
2,945.57
3,389.06
2,733.59
2,145.06
1,706.75
Net Block
27.70
27.82
26.58
26.81
21.51
20.70
13.12
13.41
12.76
12.94
Gross Block
32.73
31.79
31.87
31.12
25.14
24.43
15.80
15.78
14.94
14.77
Accumulated Depreciation
5.03
3.97
5.29
4.31
3.63
3.73
2.68
2.37
2.18
1.83
Non Current Assets
150.44
76.23
156.32
149.51
79.45
329.44
593.05
520.77
420.82
299.71
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.34
0.00
Non Current Investment
107.90
36.58
97.13
91.24
18.51
298.95
250.85
231.72
133.61
170.51
Long Term Loans & Adv.
3.40
3.28
9.96
8.43
8.48
8.40
327.68
272.64
270.56
111.51
Other Non Current Assets
3.35
0.19
0.16
0.00
0.00
1.39
1.39
3.00
3.56
4.75
Current Assets
1,926.26
2,118.66
1,783.90
1,697.60
1,866.96
2,616.13
2,796.01
2,212.82
1,724.25
1,407.04
Current Investments
24.12
85.86
8.26
12.47
71.16
4.00
4.00
3.86
3.90
4.20
Inventories
1,012.80
937.46
907.81
831.74
838.89
842.54
1,521.40
1,232.04
901.05
670.02
Sundry Debtors
10.01
11.80
12.62
13.78
38.41
71.25
15.09
0.00
0.00
0.50
Cash & Bank
6.73
23.86
17.82
11.32
15.00
16.97
12.84
11.46
13.33
14.08
Other Current Assets
872.60
75.99
77.01
5.49
903.50
1,681.37
1,242.68
965.47
805.97
718.24
Short Term Loans & Adv.
778.10
983.69
760.38
822.80
897.62
1,672.71
1,242.62
956.70
803.41
698.96
Net Current Assets
572.21
715.34
802.98
215.72
276.56
568.48
279.77
593.21
559.84
399.97
Total Assets
2,076.70
2,194.89
1,940.22
1,847.11
1,946.41
2,945.57
3,389.06
2,733.59
2,145.07
1,706.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-75.40
-35.95
72.92
117.76
-265.78
583.36
-176.51
-190.07
-273.77
236.50
PBT
-147.00
-168.12
-54.71
17.34
6.40
-75.85
1.82
2.58
14.48
-6.70
Adjustment
134.85
74.65
48.30
31.90
18.25
196.51
152.44
109.53
60.30
59.19
Changes in Working Capital
-63.23
57.64
79.33
69.26
-291.23
462.65
-330.67
-303.20
-344.80
184.05
Cash after chg. in Working capital
-75.38
-35.83
72.92
118.50
-266.58
583.31
-176.41
-191.09
-270.02
236.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.02
-0.12
0.00
-0.74
0.80
0.05
-0.10
1.02
-3.75
-0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
184.10
-188.79
-66.57
92.64
1,204.34
-15.54
-247.13
-130.90
45.13
-211.72
Net Fixed Assets
-0.94
0.08
-0.75
0.05
-0.71
-1.14
-0.02
-0.51
-0.50
-3.12
Net Investments
-9.56
-16.88
0.81
-14.00
213.32
-48.10
-19.26
-114.72
39.07
-150.07
Others
194.60
-171.99
-66.63
106.59
991.73
33.70
-227.85
-15.67
6.56
-58.53
Cash from Financing Activity
-124.17
231.75
-0.47
-213.50
-940.14
-562.10
99.56
186.61
203.98
-20.81
Net Cash Inflow / Outflow
-15.47
7.01
5.88
-3.10
-1.58
5.72
-324.08
-134.35
-24.66
3.96
Opening Cash & Equivalents
22.11
15.09
9.21
12.31
13.89
8.16
-166.06
-20.36
4.30
10.12
Closing Cash & Equivalent
6.64
22.10
15.09
9.21
12.31
13.89
-490.13
-166.06
-20.36
14.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
-42.73
-9.43
23.03
33.67
38.95
24.71
49.16
54.99
10.90
5.89
ROA
-5.91%
-5.95%
-2.17%
0.79%
0.02%
-1.64%
0.02%
0.15%
0.56%
-0.42%
ROE
0.00%
-478.06%
-38.32%
12.69%
0.55%
-44.87%
0.36%
4.50%
52.58%
-22.55%
ROCE
-1.87%
-4.10%
0.22%
4.96%
7.32%
11.26%
11.14%
11.68%
12.75%
11.96%
Fixed Asset Turnover
2.55
1.93
3.05
6.99
7.52
51.74
4.34
0.10
0.06
17.70
Receivable days
48.36
72.51
50.11
48.47
107.33
15.14
80.36
0.00
0.00
0.76
Inventory Days
4324.17
5479.36
3301.80
1551.45
1645.72
414.48
7333.13
0.00
0.00
1041.77
Payable days
-21.33
-47.77
-26.24
444.11
1523.40
4.83
-51.69
-53.66
-109.05
39.85
Cash Conversion Cycle
4393.85
5599.65
3378.14
1155.80
229.66
424.79
7465.18
53.66
109.05
1002.68
Total Debt/Equity
-11.77
-53.66
18.20
11.98
15.35
26.25
18.62
15.17
58.73
83.44
Interest Cover
-0.30
-0.76
0.06
1.26
1.04
0.80
1.01
1.01
1.09
0.95

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Emami Realty - Quarterly Results
    12th Aug 2025, 13:28 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.