Nifty
:
24894.25
Sensex
:
81207.17
57.95 (0.23%)
223.86 (0.28%)
Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Embassy Developments Ltd.

Construction - Real Estate

Rating :
43/99

BSE: 532832 | NSE: EMBDL

NSE BSE
96.68
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  99
  •  99.21
  •  96.1
  •  97.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5017594
  •  488802712.57
  •  163.69
  •  89.22

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,250.19
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,362.56
  • N/A
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.44%
  • 4.67%
  • 18.94%
  • FII
  • DII
  • Others
  • 28.13%
  • 3.10%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.01
  • 7.46
  • 54.88

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.64
  • -1.83
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.90
  • 115.45
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.79
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.44
  • 1.63
  • 1.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 21.72
  • 2.64

Earnings Forecasts:

(Updated: 27-09-2025)
Description
2024
2025
2026
2027
Adj EPS
1.63
P/E Ratio
59.31
Revenue
2133.4
EBITDA
163.81
Net Income
199.6
ROA
1.31
P/B Ratio
1.27
ROE
FCFF
863.28
FCFF Yield
5.06
Net Debt
4110.87
BVPS
76.28

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
680.92
489.86
39.00%
889.31
380.00
134.03%
278.50
100.55
176.98%
245.97
96.36
155.26%
Expenses
691.68
514.26
34.50%
881.07
371.89
136.92%
275.53
133.65
106.16%
247.01
119.35
106.96%
EBITDA
-10.76
-24.41
-
8.24
8.11
1.60%
2.97
-33.10
-
-1.04
-22.99
-
EBIDTM
-1.58%
-4.98%
0.93%
2.13%
1.07%
-32.92%
-0.42%
-23.86%
Other Income
13.13
67.67
-80.60%
293.31
21.55
1,261.07%
31.11
11.30
175.31%
41.44
11.90
248.24%
Interest
160.42
114.58
40.01%
138.86
150.16
-7.53%
5.05
3.63
39.12%
3.56
2.51
41.83%
Depreciation
6.71
1.69
297.04%
5.42
1.71
216.96%
2.18
2.90
-24.83%
3.05
2.78
9.71%
PBT
-164.76
-73.01
-
129.26
-122.21
-
26.85
-28.33
-
33.79
-16.38
-
Tax
0.84
-198.24
-
6.22
-32.16
-
4.46
10.17
-56.15%
9.52
1.85
414.59%
PAT
-165.60
125.23
-
123.04
-90.06
-
22.39
-38.50
-
24.27
-18.23
-
PATM
-24.32%
25.57%
13.84%
-23.70%
8.04%
-38.29%
9.87%
-18.92%
EPS
-1.21
1.93
-
1.01
-1.83
-
0.35
-0.71
-
0.38
-0.34
-

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
2,094.70
2,179.93
413.80
586.77
1,444.78
1,521.42
3,270.78
4,943.89
4,502.67
2,320.34
2,959.45
Net Sales Growth
96.36%
426.81%
-29.48%
-59.39%
-5.04%
-53.48%
-33.84%
9.80%
94.05%
-21.60%
 
Cost Of Goods Sold
1,311.94
1,602.92
497.45
640.83
1,197.17
1,113.27
1,847.93
3,538.52
375.09
1,191.38
1,640.96
Gross Profit
782.76
577.00
-83.65
-54.06
247.61
408.15
1,422.85
1,405.38
4,127.58
1,128.96
1,318.49
GP Margin
37.37%
26.47%
-20.22%
-9.21%
17.14%
26.83%
43.50%
28.43%
91.67%
48.65%
44.55%
Total Expenditure
2,095.29
2,016.12
841.91
1,132.58
1,446.27
1,341.73
2,470.15
3,901.39
1,191.87
1,674.97
2,061.77
Power & Fuel Cost
-
5.07
0.02
0.02
0.07
0.37
1.03
2.51
4.94
6.86
6.49
% Of Sales
-
0.23%
0.00%
0.00%
0.00%
0.02%
0.03%
0.05%
0.11%
0.30%
0.22%
Employee Cost
-
107.45
73.19
104.92
77.14
52.07
113.82
138.48
128.09
116.09
114.38
% Of Sales
-
4.93%
17.69%
17.88%
5.34%
3.42%
3.48%
2.80%
2.84%
5.00%
3.86%
Manufacturing Exp.
-
36.49
0.45
2.02
2.40
3.20
11.59
11.99
90.94
83.98
75.35
% Of Sales
-
1.67%
0.11%
0.34%
0.17%
0.21%
0.35%
0.24%
2.02%
3.62%
2.55%
General & Admin Exp.
-
65.07
49.12
32.92
26.62
45.56
92.68
91.62
154.65
84.99
100.61
% Of Sales
-
2.98%
11.87%
5.61%
1.84%
2.99%
2.83%
1.85%
3.43%
3.66%
3.40%
Selling & Distn. Exp.
-
54.93
205.70
97.31
103.57
101.53
214.17
102.61
145.24
162.63
102.03
% Of Sales
-
2.52%
49.71%
16.58%
7.17%
6.67%
6.55%
2.08%
3.23%
7.01%
3.45%
Miscellaneous Exp.
-
144.19
15.98
254.56
39.30
25.72
188.93
15.66
292.93
29.02
102.03
% Of Sales
-
6.61%
3.86%
43.38%
2.72%
1.69%
5.78%
0.32%
6.51%
1.25%
0.74%
EBITDA
-0.59
163.81
-428.11
-545.81
-1.49
179.69
800.63
1,042.50
3,310.80
645.37
897.68
EBITDA Margin
-0.03%
7.51%
-103.46%
-93.02%
-0.10%
11.81%
24.48%
21.09%
73.53%
27.81%
30.33%
Other Income
378.99
367.05
54.95
61.70
96.59
140.64
169.85
279.04
229.18
523.96
137.21
Interest
307.89
460.78
9.24
27.64
109.94
227.89
481.16
464.32
744.23
560.81
501.10
Depreciation
17.36
14.76
11.32
12.13
12.15
17.25
30.76
17.45
96.51
71.43
69.48
PBT
25.14
55.32
-393.72
-523.88
-26.99
75.19
458.57
839.78
2,699.24
537.09
464.31
Tax
21.04
-175.61
15.56
44.92
110.29
70.47
256.57
339.46
334.83
182.62
141.84
Tax Rate
83.69%
-642.79%
-1.52%
-7.98%
-408.63%
93.72%
67.65%
40.42%
12.40%
34.00%
30.55%
PAT
4.10
199.62
-1,038.65
-608.38
-136.72
4.30
122.28
500.15
2,377.68
394.69
297.20
PAT before Minority Interest
3.46
193.63
-1,038.35
-607.59
-137.28
4.72
122.69
500.32
2,364.40
354.47
322.47
Minority Interest
-0.64
5.99
-0.30
-0.79
0.56
-0.42
-0.41
-0.17
13.28
40.22
-25.27
PAT Margin
0.20%
9.16%
-251.00%
-103.68%
-9.46%
0.28%
3.74%
10.12%
52.81%
17.01%
10.04%
PAT Growth
119.02%
-
-
-
-
-96.48%
-75.55%
-78.96%
502.42%
32.80%
 
EPS
0.03
1.46
-7.60
-4.45
-1.00
0.03
0.90
3.66
17.41
2.89
2.18

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
9,321.09
2,753.41
3,655.67
3,414.85
3,482.25
3,557.96
3,998.40
3,993.33
4,042.99
3,993.26
Share Capital
244.39
533.22
533.22
515.60
515.31
515.93
1,138.42
1,143.21
87.18
83.84
Total Reserves
8,472.01
2,216.57
3,118.85
2,895.92
2,959.44
3,033.87
2,838.85
2,850.12
3,955.81
3,617.30
Non-Current Liabilities
4,098.77
369.79
273.85
434.33
357.34
863.34
3,099.65
2,431.29
7,996.36
7,003.12
Secured Loans
1,795.66
267.32
163.54
345.14
378.06
989.12
3,405.31
2,999.98
7,456.98
6,731.10
Unsecured Loans
719.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.76
185.49
Long Term Provisions
37.54
11.68
10.33
12.56
11.76
15.72
15.91
9.56
8.66
5.75
Current Liabilities
7,062.26
2,635.96
2,493.89
3,785.72
4,702.72
6,517.18
8,469.47
12,648.57
5,439.32
5,922.22
Trade Payables
905.87
391.07
422.24
344.28
300.63
447.28
897.61
452.21
309.37
294.94
Other Current Liabilities
4,575.21
2,017.34
2,047.35
2,902.94
3,624.46
5,977.59
6,530.62
11,226.46
4,483.86
4,764.97
Short Term Borrowings
1,316.93
34.45
0.00
512.00
696.00
0.00
1,015.00
925.00
508.00
733.00
Short Term Provisions
264.25
193.10
24.30
26.50
81.63
92.31
26.25
44.89
138.09
129.31
Total Liabilities
20,487.68
5,771.15
6,435.10
7,645.81
8,553.77
10,949.53
15,578.15
19,083.62
18,189.56
17,751.36
Net Block
2,609.85
13.67
23.54
36.43
25.55
73.85
52.36
60.80
129.21
111.67
Gross Block
2,677.16
84.99
110.95
133.46
125.30
168.55
129.66
128.76
249.13
212.22
Accumulated Depreciation
67.31
71.32
87.41
97.03
99.75
94.70
77.29
67.96
119.92
100.54
Non Current Assets
6,777.21
333.26
322.76
548.49
466.38
615.01
3,405.72
3,944.51
4,708.82
3,536.47
Capital Work in Progress
9.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.96
0.03
Non Current Investment
28.49
145.91
110.70
199.69
144.05
191.71
2,703.39
3,362.60
3,999.83
2,817.74
Long Term Loans & Adv.
604.06
108.14
120.23
195.76
218.71
295.68
346.66
447.39
471.98
461.44
Other Non Current Assets
45.88
7.00
9.00
56.58
17.65
53.77
303.31
73.72
106.84
145.59
Current Assets
13,127.75
5,437.85
6,112.30
7,097.28
8,087.39
10,334.52
12,172.43
15,139.10
13,480.74
14,214.89
Current Investments
69.20
11.82
46.57
69.62
1.05
1.57
1.59
1,387.15
533.21
171.68
Inventories
12,058.26
4,783.25
4,821.83
5,521.06
6,186.13
7,056.35
9,848.86
11,361.18
7,828.62
8,090.15
Sundry Debtors
51.73
62.93
76.02
273.42
300.19
80.15
269.68
14.33
3,824.23
3,306.72
Cash & Bank
414.09
128.76
137.47
120.66
197.16
375.24
737.80
1,793.95
550.02
1,343.50
Other Current Assets
534.46
2.73
631.33
985.84
1,402.86
2,821.20
1,314.50
582.50
744.66
1,302.85
Short Term Loans & Adv.
519.57
448.36
399.08
126.68
381.51
1,170.44
932.25
520.44
711.82
1,264.66
Net Current Assets
6,065.49
2,801.89
3,618.41
3,311.56
3,384.67
3,817.34
3,702.95
2,490.54
8,041.42
8,292.67
Total Assets
19,904.96
5,771.11
6,435.06
7,645.77
8,553.77
10,949.53
15,578.15
19,083.61
18,189.56
17,751.36

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
1,460.87
-97.28
-342.87
-247.72
853.44
-431.89
-1,159.30
-890.55
639.37
972.66
PBT
55.32
-1,022.79
-562.67
-26.99
75.19
379.25
839.78
2,699.24
537.09
464.31
Adjustment
-99.20
907.03
70.58
141.72
191.91
-293.72
770.34
-2,223.01
119.60
456.52
Changes in Working Capital
1,546.37
27.90
63.45
-386.45
531.81
-402.59
-2,734.43
-1,127.58
246.52
199.53
Cash after chg. in Working capital
1,502.49
-87.86
-428.64
-271.72
798.92
-317.06
-1,124.30
-651.35
903.21
1,120.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.62
-9.42
85.77
24.00
54.52
-114.83
-34.99
-239.20
-263.84
-147.70
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
507.30
95.59
660.81
280.37
970.82
2,778.63
1,784.84
221.75
-874.84
243.59
Net Fixed Assets
-1,958.67
1.43
14.52
-3.12
29.64
-25.17
-0.24
4.40
2.60
-0.13
Net Investments
-8,736.01
867.60
653.10
-61.33
45.00
2,259.07
798.36
-684.92
-972.09
-196.81
Others
11,201.98
-773.44
-6.81
344.82
896.18
544.73
986.72
902.27
94.65
440.53
Cash from Financing Activity
-1,970.74
-8.46
-331.06
-63.81
-1,791.27
-1,890.38
-1,695.36
2,057.30
-833.70
-694.76
Net Cash Inflow / Outflow
-2.58
-10.15
-13.12
-31.16
32.99
456.37
-1,069.82
1,388.51
-1,069.17
521.49
Opening Cash & Equivalents
115.30
36.74
50.00
81.16
48.17
602.91
1,673.57
352.09
1,087.04
573.88
Closing Cash & Equivalent
179.02
26.59
36.74
50.00
81.16
48.17
602.91
1,673.57
352.09
1,087.04

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.)
71.33
42.96
59.64
65.93
67.54
68.73
64.99
62.04
92.75
88.30
ROA
1.47%
-17.01%
-8.63%
-1.69%
0.05%
0.92%
2.89%
12.69%
1.97%
1.87%
ROE
3.51%
-37.41%
-19.56%
-4.55%
0.15%
4.05%
17.04%
67.67%
9.15%
5.93%
ROCE
5.67%
-29.10%
-12.39%
1.76%
5.53%
10.90%
12.96%
28.64%
8.33%
7.26%
Fixed Asset Turnover
1.58
4.22
4.80
11.17
10.36
21.94
38.26
23.83
10.06
15.78
Receivable days
9.60
61.28
108.68
72.46
45.62
19.52
10.48
155.58
560.86
213.74
Inventory Days
1409.95
4236.17
3216.89
1478.81
1588.49
943.26
782.95
777.79
1252.05
869.76
Payable days
147.66
298.38
218.29
98.31
122.61
54.50
64.61
164.72
67.45
45.10
Cash Conversion Cycle
1271.88
3999.07
3107.28
1452.96
1511.50
908.28
728.83
768.65
1745.46
1038.41
Total Debt/Equity
0.52
0.11
0.07
0.38
0.35
0.76
1.39
1.65
2.33
2.41
Interest Cover
1.04
-109.69
-19.36
0.75
1.33
1.79
2.81
4.63
1.96
1.93

Annual Reports:

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

News Update:


  • Embassy Developments’ New Project ‘Paradiso’ clocks pre-sales of around Rs 204 crore
    9th Sep 2025, 10:43 AM

    Spread across around 6.4 acres, Paradiso features large-format plots ranging from around 4,300 to around 4,800 sq. ft., starting at around Rs 4.3 crore

    Read More
  • Embassy Developments - Quarterly Results
    11th Aug 2025, 19:36 PM

    Read More
  • Embassy Developments acquires 100% equity shares in Squadron Developers
    27th Jun 2025, 11:43 AM

    With the above acquisition, SDPL has become a wholly owned subsidiary of the Company

    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.