Nifty
:
22687.65
Sensex
:
73249.39
-123.70 (-0.54%)
-460.30 (-0.62%)
Nifty
Sensex
:
:
22687.65
73249.39
-123.70 (-0.54%)
-460.30 (-0.62%)

Embassy Developments Ltd.

Construction - Real Estate

Rating :
27/99

BSE: 532832 | NSE: EMBDL

NSE BSE
51.72
22-Oct-2026
  • Open
  • High
  • Low
  • Previous Close
  •  51.69
  •  52.53
  •  50.5
  •  51.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1199866
  •  61904148.52
  •  96.69
  •  39.46

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,207.65
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,423.41
  • N/A
  • 0.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.68%
  • 5.78%
  • 21.71%
  • FII
  • DII
  • Others
  • 24%
  • 2.70%
  • 3.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.88
  • 3.69
  • 61.15

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.64
  • 216.52
  • 2.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 44.88
  • -5.64

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 1.54
  • 1.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.58
  • 17.42
  • -6.50

Earnings Forecasts:

(Updated: 17-10-2026)
Description
2026
2027
2028
2029
Adj EPS
-6.43
-
-
-
P/E Ratio
-8.04
-
-
-
Revenue
1731.83
-
-
-
EBITDA
-473.58
-
-
-
Net Income
-872.65
-
-
-
ROA
-4.15
-
-
-
P/B Ratio
0.73
-
-
-
ROE
-9.1
-
-
-
FCFF
-517.95
-
-
-
FCFF Yield
-4.34
-
-
-
Net Debt
4185.98
-
-
-
BVPS
70.99
-
-
-

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
216.75
680.92
-68.17%
342.46
888.89
-61.47%
212.40
325.29
-34.70%
493.11
475.47
3.71%
Expenses
347.41
691.68
-49.77%
603.57
881.07
-31.50%
364.79
231.27
57.73%
545.37
399.26
36.60%
EBITDA
-130.66
-10.76
-
-261.10
7.82
-
-152.39
94.01
-
-52.26
76.21
-
EBIDTM
-60.28%
-1.58%
-76.24%
0.88%
-71.74%
28.90%
-10.60%
16.03%
Other Income
24.53
13.13
86.82%
64.75
293.73
-77.96%
51.61
3.85
1,240.52%
43.80
2.22
1,872.97%
Interest
118.57
160.42
-26.09%
139.94
138.86
0.78%
113.47
106.30
6.75%
135.49
101.03
34.11%
Depreciation
12.98
6.71
93.44%
12.61
5.42
132.66%
20.02
2.80
615.00%
8.53
4.85
75.88%
PBT
-237.68
-164.76
-
-344.87
129.26
-
-238.64
-11.23
-
-151.99
-27.46
-
Tax
0.29
0.84
-65.48%
-19.30
6.22
-
-5.06
15.00
-
0.48
1.40
-65.71%
PAT
-237.97
-165.60
-
-325.57
123.04
-
-233.58
-26.23
-
-152.47
-28.86
-
PATM
-109.79%
-24.32%
-95.07%
13.84%
-109.97%
-8.06%
-30.92%
-6.07%
EPS
-1.69
-1.21
-
-2.33
1.06
-
-1.68
-0.33
-
-1.11
-0.54
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1,264.72
1,731.83
2,179.50
413.80
586.77
1,444.78
1,521.42
3,270.78
4,943.89
4,502.67
2,320.34
Net Sales Growth
-46.65%
-20.54%
426.70%
-29.48%
-59.39%
-5.04%
-53.48%
-33.84%
9.80%
94.05%
 
Cost Of Goods Sold
1,219.96
1,607.04
1,602.92
497.45
640.83
1,197.17
1,113.27
1,847.93
3,538.52
375.09
1,191.38
Gross Profit
44.76
124.80
576.58
-83.65
-54.06
247.61
408.15
1,422.85
1,405.38
4,127.58
1,128.96
GP Margin
3.54%
7.21%
26.45%
-20.22%
-9.21%
17.14%
26.83%
43.50%
28.43%
91.67%
48.65%
Total Expenditure
1,861.14
2,205.21
2,016.04
841.91
1,132.58
1,446.27
1,341.73
2,470.15
3,901.39
1,191.87
1,674.97
Power & Fuel Cost
-
4.17
5.07
0.02
0.02
0.07
0.37
1.03
2.51
4.94
6.86
% Of Sales
-
0.24%
0.23%
0.00%
0.00%
0.00%
0.02%
0.03%
0.05%
0.11%
0.30%
Employee Cost
-
263.36
107.45
73.19
104.92
77.14
52.07
113.82
138.48
128.09
116.09
% Of Sales
-
15.21%
4.93%
17.69%
17.88%
5.34%
3.42%
3.48%
2.80%
2.84%
5.00%
Manufacturing Exp.
-
0.00
0.00
0.45
2.02
2.40
3.20
11.59
11.99
90.94
83.98
% Of Sales
-
0%
0%
0.11%
0.34%
0.17%
0.21%
0.35%
0.24%
2.02%
3.62%
General & Admin Exp.
-
212.25
101.48
49.12
32.92
26.62
45.56
92.68
91.62
154.65
84.99
% Of Sales
-
12.26%
4.66%
11.87%
5.61%
1.84%
2.99%
2.83%
1.85%
3.43%
3.66%
Selling & Distn. Exp.
-
80.36
54.93
205.70
97.31
103.57
101.53
214.17
102.61
145.24
162.63
% Of Sales
-
4.64%
2.52%
49.71%
16.58%
7.17%
6.67%
6.55%
2.08%
3.23%
7.01%
Miscellaneous Exp.
-
38.04
144.20
15.98
254.56
39.30
25.72
188.93
15.66
292.93
162.63
% Of Sales
-
2.20%
6.62%
3.86%
43.38%
2.72%
1.69%
5.78%
0.32%
6.51%
1.25%
EBITDA
-596.41
-473.38
163.46
-428.11
-545.81
-1.49
179.69
800.63
1,042.50
3,310.80
645.37
EBITDA Margin
-47.16%
-27.33%
7.50%
-103.46%
-93.02%
-0.10%
11.81%
24.48%
21.09%
73.53%
27.81%
Other Income
184.69
173.29
367.47
54.95
61.70
96.59
140.64
169.85
279.04
229.18
523.96
Interest
507.47
549.53
460.85
9.24
27.64
109.94
227.89
481.16
464.32
744.23
560.81
Depreciation
54.14
47.87
14.76
11.32
12.13
12.15
17.25
30.76
17.45
96.51
71.43
PBT
-973.18
-897.48
55.32
-393.72
-523.88
-26.99
75.19
458.57
839.78
2,699.24
537.09
Tax
-23.59
-23.04
-175.61
15.56
44.92
110.29
70.47
256.57
339.46
334.83
182.62
Tax Rate
2.42%
2.57%
-642.79%
-1.52%
-7.98%
-408.63%
93.72%
67.65%
40.42%
12.40%
34.00%
PAT
-949.59
-872.65
199.60
-1,038.65
-608.38
-136.72
4.30
120.70
504.15
2,372.84
396.89
PAT before Minority Interest
-949.45
-872.48
193.63
-1,038.35
-607.59
-137.28
4.72
121.11
504.32
2,359.56
356.67
Minority Interest
0.14
-0.17
5.97
-0.30
-0.79
0.56
-0.42
-0.41
-0.17
13.28
40.22
PAT Margin
-75.08%
-50.39%
9.16%
-251.00%
-103.68%
-9.46%
0.28%
3.69%
10.20%
52.70%
17.10%
PAT Growth
0.00%
-
-
-
-
-
-96.44%
-76.06%
-78.75%
497.86%
 
EPS
-6.83
-6.28
1.44
-7.47
-4.37
-0.98
0.03
0.87
3.63
17.06
2.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
9,867.93
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
Share Capital
278.01
244.39
533.22
533.22
515.60
515.31
515.93
1,138.42
1,143.21
87.18
Total Reserves
9,589.92
8,475.60
2,216.57
3,118.85
2,895.92
2,959.44
3,033.87
2,838.85
2,850.12
3,955.81
Non-Current Liabilities
5,549.79
4,098.77
369.79
273.85
434.33
357.34
863.34
3,099.65
2,431.29
7,996.36
Secured Loans
3,261.04
1,795.66
267.32
163.54
345.14
378.06
989.12
3,405.31
2,999.98
7,456.98
Unsecured Loans
0.00
719.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
34.76
Long Term Provisions
43.04
37.54
11.68
10.33
12.56
11.76
15.72
15.91
9.56
8.66
Current Liabilities
5,996.75
7,055.48
2,635.96
2,493.89
3,785.72
4,702.72
6,517.18
8,469.47
12,648.57
5,439.32
Trade Payables
931.52
1,019.31
391.07
422.24
344.28
300.63
447.28
897.61
452.21
309.37
Other Current Liabilities
3,742.94
4,390.99
2,017.34
2,047.35
2,902.94
3,624.46
5,977.59
6,530.62
11,226.46
4,483.86
Short Term Borrowings
1,108.44
1,384.69
34.45
0.00
512.00
696.00
0.00
1,015.00
925.00
508.00
Short Term Provisions
213.86
260.48
193.10
24.30
26.50
81.63
92.31
26.25
44.89
138.09
Total Liabilities
21,510.53
20,480.90
5,771.15
6,435.10
7,645.81
8,553.77
10,949.53
15,578.15
19,083.62
18,189.56
Net Block
2,663.07
2,609.85
13.67
23.54
36.43
25.55
73.85
52.36
60.80
129.21
Gross Block
2,762.76
2,677.59
84.99
110.95
133.46
125.30
168.55
129.66
128.76
249.13
Accumulated Depreciation
99.68
67.74
71.32
87.41
97.03
99.75
94.70
77.29
67.96
119.92
Non Current Assets
6,580.08
6,765.29
333.26
322.76
548.49
466.38
615.01
3,405.72
3,944.51
4,708.82
Capital Work in Progress
0.70
9.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.96
Non Current Investment
30.20
28.49
145.91
110.70
199.69
144.05
130.30
2,566.56
2,471.52
342.01
Long Term Loans & Adv.
229.92
591.98
108.14
120.23
195.76
218.71
295.68
346.66
447.39
471.98
Other Non Current Assets
131.71
46.05
7.00
9.00
56.58
17.65
53.77
303.31
73.72
106.84
Current Assets
14,254.93
13,132.89
5,437.85
6,112.30
7,097.28
7,997.35
10,244.48
11,825.36
15,139.10
13,480.74
Current Investments
134.33
69.20
11.82
46.57
69.62
1.05
1.57
1.59
1,387.15
533.21
Inventories
12,432.52
12,051.32
4,783.25
4,821.83
5,521.06
6,186.13
7,056.35
9,848.86
11,361.18
7,828.62
Sundry Debtors
22.84
51.54
62.93
76.02
273.42
300.19
80.15
269.68
14.33
3,824.23
Cash & Bank
1,001.83
414.61
128.76
137.47
120.66
197.16
375.24
737.80
1,793.95
550.02
Other Current Assets
663.41
14.56
2.73
631.33
1,112.52
1,312.82
2,731.17
967.43
582.50
744.66
Short Term Loans & Adv.
626.72
531.65
448.36
399.08
126.68
381.51
1,170.44
932.25
520.44
711.82
Net Current Assets
8,258.18
6,077.41
2,801.89
3,618.41
3,311.56
3,294.64
3,727.30
3,355.89
2,490.54
8,041.42
Total Assets
20,835.01
19,898.18
5,771.11
6,435.06
7,645.77
8,463.73
10,859.49
15,231.08
19,083.61
18,189.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
44.48
1,460.87
-97.28
-342.87
-247.72
853.44
-431.89
-1,159.30
-890.55
639.37
PBT
-897.48
55.32
-1,022.79
-562.67
-26.99
75.19
379.25
839.78
2,699.24
537.09
Adjustment
485.75
-99.20
907.03
70.58
141.72
191.91
-293.72
770.34
-2,223.01
119.60
Changes in Working Capital
448.27
1,546.38
27.90
63.45
-386.45
531.81
-402.59
-2,734.43
-1,127.58
246.52
Cash after chg. in Working capital
36.54
1,502.49
-87.86
-428.64
-271.72
798.92
-317.06
-1,124.30
-651.35
903.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
7.94
-41.62
-9.42
85.77
24.00
54.52
-114.83
-34.99
-239.20
-263.84
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
-78.56
507.30
95.59
660.81
280.37
970.82
2,778.63
1,784.84
221.75
-874.84
Net Fixed Assets
-51.22
-1,958.67
1.43
14.52
-3.12
29.64
-25.17
-0.24
4.40
2.60
Net Investments
1,473.12
-8,736.01
867.60
653.10
-61.33
45.00
2,259.07
798.36
-684.92
-972.09
Others
-1,500.46
11,201.98
-773.44
-6.81
344.82
896.18
544.73
986.72
902.27
94.65
Cash from Financing Activity
629.49
-1,970.74
-8.46
-331.06
-63.81
-1,791.27
-1,890.38
-1,695.36
2,057.30
-833.70
Net Cash Inflow / Outflow
595.41
-2.58
-10.15
-13.12
-31.16
32.99
456.37
-1,069.82
1,388.51
-1,069.17
Opening Cash & Equivalents
179.02
115.30
36.74
50.00
81.16
48.17
602.91
1,673.57
352.09
1,087.04
Closing Cash & Equivalent
779.04
179.02
26.59
36.74
50.00
81.16
48.17
602.91
1,673.57
352.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
70.99
71.36
42.96
59.64
65.93
67.54
68.73
64.99
62.04
92.75
ROA
-4.15%
1.48%
-17.01%
-8.63%
-1.69%
0.05%
0.92%
2.89%
12.69%
1.97%
ROE
-9.39%
3.51%
-37.41%
-19.56%
-4.55%
0.15%
4.05%
17.04%
67.67%
9.15%
ROCE
-2.39%
5.66%
-29.10%
-12.39%
1.76%
5.53%
10.90%
12.96%
28.64%
8.33%
Fixed Asset Turnover
0.64
1.58
4.22
4.80
11.17
10.36
21.94
38.26
23.83
10.06
Receivable days
7.84
9.58
61.28
108.68
72.46
45.62
19.52
10.48
155.58
560.86
Inventory Days
2580.10
1409.64
4236.17
3216.89
1478.81
1588.49
943.26
782.95
777.79
1252.05
Payable days
221.54
160.58
298.38
218.29
98.31
122.61
54.50
64.61
164.72
67.45
Cash Conversion Cycle
2366.40
1258.64
3999.07
3107.28
1452.96
1511.50
908.28
728.83
768.65
1745.46
Total Debt/Equity
0.53
0.52
0.11
0.07
0.38
0.35
0.76
1.39
1.65
2.33
Interest Cover
-0.63
1.04
-109.69
-19.36
0.75
1.33
1.79
2.81
4.63
1.96

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Embassy Developments records over Rs 1,800 crore pre-sales at Embassy Origins
    5th Oct 2026, 10:05 AM

    The company achieved 62% absorption of launched units, with bookings for 477 homes spanning over 10 lakh square feet of saleable area

    Read More
  • Embassy Developments signs MoU to sell entire residential tower at Juhu
    22nd Sep 2026, 11:29 AM

    The deal is the largest single residential unit transaction in the country

    Read More
  • Embassy Developments launches 85-acre residential project ‘Embassy Origins’ in Bengaluru
    15th Sep 2026, 14:39 PM

    The first phase of the development comprises two RERA-approved residential projects – Embassy Riverine and Embassy South Reserve, with a combined GDV of around Rs 4,500 crore

    Read More
  • Embassy Developments raises Rs 1,020 crore via NCDs
    16th Jul 2026, 12:30 PM

    The Board’s constituted committee of the company at its meeting held on July 15, 2026, has, inter-alia, approved the same

    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.