Embassy Developments Ltd.
•Add ratio to table
ABOUT
KEY POINTS
Revenue Breakup Mar 2020 • Real Estate Projects Advisory, Construction and Development of Real Estate Projects: 100.0%
AI Sector View
AI GENERATEDRealty
Housing and construction indicators remain supportive for real estate. The housing index reached 105 (Mar/26), residential property prices rose 4.21% (Mar/26), construction output was 5.4% (Jul/26), and cement output accelerated to 13.1% YoY (2026-07). Bank lending rates are steady at 8.96% (Aug/26) rather than easing, but FPI flows turned positive with INR 1999 crore net inflow over 3 months to 2026-08-31 from INR -7216 crore previously.
PROS
- Promoters have been increasing their shareholding - up 42.6pp over 2 years
- Operating margins have improved to -27.3% from -82.5%
CONS
- Company is loss-making at the operating / net level
- Company has a low return on equity of -14.4% over last 3 years
- Company has a low return on capital employed of -8.6%
- Interest coverage is weak at -0.6x - earnings barely cover interest
- Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.82x)
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| DLF | 643.60 | 35.83 | 159311.06 | 1.24 | 793.90 | -89.59 | 1280.34 | -52.87 | 6.81 | 49.68 |
| LODHA | 1113.00 | 26.96 | 111226.00 | 0.38 | 1373.10 | 103.39 | 4996.70 | 43.10 | 16.89 | 38.51 |
| PHOENIXLTD | 1891.15 | 52.85 | 67642.25 | 0.13 | 394.51 | 22.95 | 1074.94 | 12.80 | 15.41 | 59.77 |
| PRESTIGE | 1505.00 | 56.92 | 64824.90 | 0.13 | 271.40 | -12.87 | 2675.10 | 15.94 | 11.51 | 31.75 |
| OBEROIRLTY | 1747.40 | 24.16 | 63535.85 | 0.46 | 543.51 | 29.02 | 1300.89 | 31.73 | 17.69 | 56.75 |
| GODREJPROP | 1745.00 | 32.85 | 52564.02 | 0.57 | 349.38 | -41.61 | 506.17 | 16.48 | 8.37 | -57.98 |
| ANANTRAJ | 599.05 | 37.26 | 21558.43 | 0.17 | 149.19 | 18.50 | 631.40 | 6.58 | 12.23 | 29.53 |
| BRIGADE | 638.90 | 30.00 | 20844.71 | 0.24 | 216.94 | 37.35 | 1115.55 | -12.93 | 11.02 | 32.33 |
| ABREL | 1284.65 | 108.49 | 14348.99 | 0.19 | -34.59 | -27.73 | 188.85 | 30.95 | -4.54 | -30.02 |
| SOBHA | 1217.35 | 56.45 | 13020.02 | 0.49 | 50.85 | 273.37 | 1278.15 | 50.03 | 6.96 | 6.07 |
| SIGNATURE | 762.15 | 10.27 | 10722.39 | 0.00 | -16.53 | -148.00 | 551.99 | -36.24 | 34.77 | -8.10 |
| EMBDL | 55.32 | 0.00 | 7692.98 | 0.00 | -234.40 | -41.51 | 216.75 | -68.17 | -2.39 | -58.63 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 196 | 96 | 101 | 380 | 490 | 475 | 325 | 889 | 681 | 493 | 212 | 342 | 2,168 | |
| 254 | 119 | 134 | 372 | 514 | 399 | 231 | 881 | 692 | 545 | 365 | 604 | 4,790 | |
| Operating Profit | -58 | -23 | -33 | 8 | -24 | 76 | 94 | 8 | -11 | -52 | -152 | -261 | -2,622 |
| OPM % | -29.43% | -23.86% | -32.92% | 2.13% | -4.98% | 16.03% | 28.90% | 0.88% | -1.58% | -10.60% | -71.75% | -76.25% | -120.97% |
| -616 | 12 | 11 | 22 | 68 | 2 | 4 | 266 | 13 | 44 | 47 | 69 | 245 | |
| Interest | 1 | 3 | 4 | 150 | 115 | 101 | 106 | 139 | 160 | 135 | 113 | 140 | 1,186 |
| Depreciation | 3 | 3 | 3 | 2 | 2 | 5 | 3 | 5 | 7 | 9 | 20 | 13 | 130 |
| Profit before Tax | -677 | -16 | -28 | -122 | -73 | -27 | -11 | 129 | -165 | -152 | -239 | -345 | -2,341 |
| Tax % | -0.34% | -11.29% | -35.90% | 26.32% | 271.52% | -5.10% | -133.57% | 4.81% | -0.51% | -0.32% | 2.12% | 5.60% | -0.12% |
| Net Profit | 0 | 0 | 0 | 0 | -282 | 243 | 224 | 123 | -166 | -153 | -234 | -323 | -2,344 |
| -12.55 | -0.34 | -0.71 | -1.83 | 1.93 | -0.54 | -0.33 | 1.06 | -1.29 | -1.12 | -1.68 | -2.33 | -1.69 |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,320 | 4,503 | 4,944 | 3,271 | 1,521 | 1,445 | 587 | 414 | 2,180 | 1,732 | 1,265 | |
| 1,675 | 1,192 | 3,901 | 2,470 | 1,342 | 1,446 | 1,133 | 842 | 2,016 | 2,205 | 1,993 | |
| Operating Profit | 645 | 3,311 | 1,043 | 801 | 180 | -1 | -546 | -428 | 163 | -473 | -728 |
| OPM % | 27.81% | 73.53% | 21.09% | 24.48% | 11.81% | -0.10% | -93.02% | -103.46% | 7.50% | -27.33% | -57.56% |
| 524 | 229 | 279 | 91 | 141 | 97 | 23 | -574 | 339 | 173 | 185 | |
| Interest | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 9 | 461 | 550 | 507 |
| Depreciation | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 11 | 15 | 48 | 54 |
| Profit before Tax | 539 | 2,694 | 844 | 378 | 75 | -27 | -563 | -1,023 | 18 | -896 | -970 |
| Tax % | 33.86% | 12.43% | 40.23% | 67.93% | 93.72% | -408.63% | -7.98% | -1.52% | -974.54% | 2.57% | 2.43% |
| Net Profit | 357 | 2,360 | 504 | 121 | 5 | -137 | -608 | -1,038 | 194 | -872 | -946 |
| EPS | 8.60 | 49.42 | 11.04 | 2.67 | 0.10 | -3.00 | -11.29 | -19.20 | 1.63 | -6.28 | — |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- -5%
- 5 Years:
- 3%
- 3 Years:
- 43%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- -41%
RETURN ON EQUITY
- 10 Years:
- 3%
- 5 Years:
- -13%
- 3 Years:
- -14%
- Last Year:
- -9%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 87 | 95 | 90 | 91 | 90 | 91 | 108 | 108 | 244 | 278 | |
| Minority Interest | 711 | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 6 | 96 |
| 3,956 | 2,850 | 2,839 | 3,034 | 2,959 | 2,896 | 3,119 | 2,217 | 8,476 | 9,590 | |
| 10,284 | 7,018 | 5,826 | 3,527 | 1,760 | 1,491 | 428 | 469 | 4,546 | 5,743 | |
| Trade Payables | 309 | 452 | 898 | 447 | 301 | 344 | 422 | 391 | 1,019 | 932 |
| 2,843 | 8,658 | 5,914 | 3,839 | 3,432 | 2,813 | 2,346 | 2,574 | 6,190 | 4,889 | |
| Total Liabilities | 18,190 | 19,084 | 15,578 | 10,950 | 8,554 | 7,646 | 6,435 | 5,771 | 20,481 | 21,528 |
| 129 | 61 | 52 | 74 | 26 | 36 | 24 | 14 | 2,610 | 2,663 | |
| Capital Work in Progress | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 1 |
| 875 | 3,859 | 2,568 | 132 | 145 | 269 | 157 | 158 | 98 | 165 | |
| 7,829 | 11,361 | 9,849 | 7,056 | 6,186 | 5,521 | 4,822 | 4,783 | 12,051 | 12,433 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 52 | 23 | |
| Cash & Bank | 550 | 1,794 | 738 | 375 | 197 | 121 | 137 | 129 | 415 | 1,002 |
| 8,806 | 2,009 | 2,371 | 3,312 | 2,000 | 1,698 | 1,295 | 625 | 5,247 | 5,242 | |
| Total Assets | 18,190 | 19,084 | 15,578 | 10,950 | 8,554 | 7,646 | 6,435 | 5,771 | 20,481 | 21,528 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 903 | -651 | -1,124 | -317 | 799 | -272 | -429 | -97 | 1,461 | 44 | |
| Cash from Investing | -875 | 222 | 1,785 | 2,779 | 971 | 280 | 661 | 96 | 507 | -79 |
| Cash from Financing | -834 | 2,057 | -1,695 | -1,890 | -1,791 | -64 | -331 | -8 | -1,971 | 629 |
| -1,069 | 1,389 | -1,070 | 456 | 33 | -31 | -13 | -10 | -3 | 595 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-09 - Press Release dated September 09, 2026, titled Embassy Developments LimitedAppoints Neel Virwani as Chief Business Officer".
2026-09-08 - Proceeding / Outcome of the 20th Annual General Meeting of the members of Embassy Developments Limited held on Tuesday, September 08, 2026 and disclosure under Regulation 30 & 44 of SEBI (Listing Obligations and Disclosure Requirements) Regulations 2015.
2026-08-31 - Intimation under Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements)Regulations, 2015
2026-08-28 - Newspaper Publication - Corrigendum to the Notice of 20" Annual General Meeting
2026-08-27 - Corrigendum to the notice of 20th Annual General Meeting of the Members of Embassy Developments Limited.
2026-08-17 - Newspaper Publication - Notice of 20th Annual General Meeting of the Company.
2026-08-16 - Embassy Developments Limited has informed the Exchange about transcript of earnings conference call held on August 11, 2026.
2026-08-16 - Embassy Developments Limited has informed the Exchange that Record date for the purpose of Meeting is 01-Sep-2026.
2026-08-16 - Convening of 20th Annual General Meeting (AGM) of the Members of EmbassyDevelopments Limited, on Tuesday, September 08, 2026, at 11:30 A.M. (IST)
News
Recent coverage and analyst commentary for EMBDL
Loading news…
AI Stock Analyst
Embassy Developments Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account