Embassy Office Parks

₹356 16.9 | 5%

WEBSITE BSE:542602 NSE : EMBASSY 18 May, 12:50

Market Cap ₹0 Cr.

Stock P/E

P/B -

Current Price ₹356

Book Value ₹ 0

Face Value 0

52W High ₹399

Dividend Yield 0%

52W Low ₹ 281.1

Edit Ratio

Embassy Office Parks Research see more...

Overview Inc. Year: Industry: Finance - Investment

Embassy Office Parks Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Embassy Office Parks Quarterly Results

#(Fig in Cr.)	Jun 2019
Net Sales	551
Other Income	4
Total Income	554
Total Expenditure	117
Operating Profit	437
Interest	83
Depreciation	139
Exceptional Income / Expenses	0
Profit Before Tax	215
Provision for Tax	32
Profit After Tax	183
Adjustments	39
Profit After Adjustments	222
Adjusted Earnings Per Share	0

Embassy Office Parks Profit & Loss

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	0	2193	2457	3053	3532	551
Other Income	0	67	21	37	32	4
Total Income	0	2260	2479	3090	3564	554
Total Expenditure	9	671	608	665	875	117
Operating Profit	-9	1589	1870	2425	2688	437
Interest	0	382	645	829	976	83
Depreciation	0	528	571	796	1128	139
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	-9	796	754	896	662	215
Provision for Tax	0	30	56	8	156	32
Profit After Tax	-9	766	698	888	506	183
Adjustments	0	0	0	0	0	39
Profit After Adjustments	-9	766	698	888	506	222
Adjusted Earnings Per Share	-0.1	9.9	7.4	9.4	5.3	0

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	16%	17%	0%	0%
Operating Profit CAGR	11%	19%	0%	0%
PAT CAGR	-43%	-13%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	17%	3%	1%	NA%
ROE Average	2%	3%	2%	2%
ROCE Average	4%	4%	3%	3%

Embassy Office Parks Balance Sheet

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	22894	22318	27093	25887	24368
Minority's Interest	0	0	0	0	0
Borrowings	6803	5617	10602	12074	10421
Other Non-Current Liabilities	4485	4392	5869	5607	5684
Total Current Liabilities	2512	1164	1515	1620	5927
Total Liabilities	36695	33490	45079	45187	46400
Fixed Assets	7801	7599	10194	10826	10514
Other Non-Current Assets	23404	24216	33449	33386	34740
Total Current Assets	5489	1675	1437	975	1145
Total Assets	36695	33490	45079	45187	46400

Embassy Office Parks Cash Flow

#(Fig in Cr.)	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	4961	311	917	588
Cash Flow from Operating Activities	3	1696	1870	2367	2566
Cash Flow from Investing Activities	-468	-2148	-3041	-1182	-1670
Cash Flow from Financing Activities	4747	-4197	1777	-1514	-869
Net Cash Inflow / Outflow	4282	-4650	606	-329	27
Closing Cash & Cash Equivalent	4961	311	917	588	817

Embassy Office Parks Ratios

#	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-0.12	9.92	7.37	9.37	5.34
CEPS(Rs)	-0.12	16.76	13.39	17.77	17.24
DPS(Rs)	0	0	0	0	0
Book NAV/Share(Rs)	296.69	289.22	285.83	273.1	257.08
Core EBITDA Margin(%)	0	69.41	75.24	78.23	75.22
EBIT Margin(%)	0	53.72	56.94	56.5	46.37
Pre Tax Margin(%)	0	36.28	30.68	29.36	18.74
PAT Margin (%)	0	34.91	28.42	29.1	14.33
Cash Profit Margin (%)	0	59	51.64	55.19	46.27
ROA(%)	-0.03	2.18	1.78	1.97	1.1
ROE(%)	-0.04	3.39	2.83	3.35	2.01
ROCE(%)	-0.03	4	4.25	4.56	4.25
Receivable days	0	4.81	5.31	6.45	5.73
Inventory Days	0	0.15	0.18	0.13	0.24
Payable days	0	1038.2	3206.73	1636.52	369.85
PER(x)	0	35.43	44.17	39.66	58.5
Price/Book(x)	0	1.22	1.14	1.36	1.21
Dividend Yield(%)	0	0	0	0	0
EV/Net Sales(x)	0	14.84	16.49	15.31	12.32
EV/Core EBITDA(x)	-2721.3	20.47	21.67	19.27	16.19
Net Sales Growth(%)	0	0	12.08	24.22	15.7
EBIT Growth(%)	0	0	18.79	23.27	-5.04
PAT Growth(%)	0	8203.46	-8.78	27.21	-43.05
EPS Growth(%)	0	8203.74	-25.73	27.2	-43.05
Debt/Equity(x)	0.35	0.26	0.39	0.47	0.61
Current Ratio(x)	2.19	1.44	0.95	0.6	0.19
Quick Ratio(x)	2.19	1.46	0.95	0.6	0.19
Interest Cover(x)	0	3.08	2.17	2.08	1.68
Total Debt/Mcap(x)	0	0	0	0	0

Embassy Office Parks Shareholding Pattern

#
Promoter
FII
DII
Public
Others
Total

Pros

Debtor days have improved from 1636.52 to 369.85days.
Company has reduced debt.

Cons

Company has a low return on equity of 3% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Embassy Office Parks News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 1900/-

SBI Mutual Fund

Current Price: 300/-

Orbis Financial

Current Price: 300/-

Orbis Financial

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Embassy Office Parks

Add Watchlist

Embassy Office Parks Research see more...

Overview Inc. Year: Industry: Finance - Investment

Embassy Office Parks Share Price

Alert Data

Quarterly Price

Peer Comparison

Embassy Office Parks Quarterly Results

Embassy Office Parks Profit & Loss

Growth Rates

Embassy Office Parks Balance Sheet

Embassy Office Parks Cash Flow

Embassy Office Parks Ratios

Embassy Office Parks Shareholding Pattern

Embassy Office Parks News

Top Unlisted Companies & InstaBuy Companies

SBI Mutual Fund

Orbis Financial

Orbis Financial

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!