Construction - Real Estate · Founded 2006 · www.embassyindia.com · BSE 532832 · NSE EMBDL · ISIN INE069I01010
No Notes Added Yet
Business
Embassy Developments Ltd. (EMBDL) is a company operating in the Construction and Real Estate sector in India. Its core business involves the development, construction, and sale or lease of various types of properties. This typically includes acquiring land parcels, planning and designing projects, overseeing construction, and marketing the completed properties to residential, commercial, retail, or hospitality clients. The company generates revenue primarily through the sale of developed properties and potentially through rental income from leased commercial assets.
Revenue Mix
Given its sector, EMBDL's revenue mix likely stems from:
Residential Developments: Sale of apartments, villas, and plotted developments.
Commercial Developments: Development and sale or lease of office spaces, IT parks, and business centers.
Retail/Mixed-Use Developments: Construction of shopping malls, high-street retail, or integrated townships.
Specific contribution percentages for these segments are not publicly available without detailed financial reports.
Industry
The Indian real estate industry is large, diverse, and highly competitive, characterized by numerous regional and national players. It is also significantly influenced by macroeconomic factors, government policies, and access to funding. EMBDL, as a part of or associated with the Embassy Group (a well-established and prominent real estate developer in India), likely benefits from a strong brand reputation, established operational expertise, and a network of partnerships. This would position it among the credible and potentially mid-to-large tier developers, particularly in regions where the Embassy Group has a strong presence, rather than a small, local builder.
MOAT
Brand Reputation & Trust: Association with the Embassy Group brand can instill confidence among buyers and tenants regarding project quality, timely delivery, and ethical practices.
Land Bank & Acquisition Capability: Access to strategically located land parcels, often a result of long-standing relationships and financial strength.
Execution Capability: Proven track record in developing and delivering large-scale, complex projects, particularly in the commercial and IT/business park segments.
Financial Strength & Partnerships: Ability to secure funding for large projects and form joint ventures with other developers or investors.
Growth Drivers
Urbanization & Demographic Shifts: Continued migration to urban centers drives demand for both residential and commercial properties.
Rising Disposable Incomes: Increasing affordability and aspirational buying among India's middle and affluent classes.
Government Initiatives: Favorable policies such as 'Housing for All,' infrastructure development (smart cities, expressways), and regulatory reforms (RERA) can boost demand and transparency.
Corporate Expansion: Growth in IT/ITES, manufacturing, and services sectors drives demand for office spaces and industrial parks.
Favorable Interest Rates: Lower home loan interest rates can stimulate residential property sales.
Risks
Economic Cyclicality: The real estate sector is highly sensitive to economic downturns, interest rate fluctuations, and overall consumer sentiment.
Regulatory & Environmental Risks: Changes in land acquisition policies, environmental clearances, and building codes can cause project delays and cost overruns.
Funding & Liquidity Risks: High capital intensity of projects requires substantial funding; disruptions in credit markets can impact project execution.
Competition: Intense competition from other established and emerging developers can lead to pricing pressures and margin erosion.
Project Execution & Delivery Risks: Delays in construction, cost overruns, and quality issues can harm reputation and financial performance.
Management & Ownership
Embassy Developments Ltd. is likely part of the broader Embassy Group, which is a privately held Indian conglomerate with a significant presence in real estate. The management would thus be aligned with the group's vision, led by its founders and professional management teams experienced in the Indian real estate market. The ownership structure would primarily involve the promoters of the Embassy Group, potentially with minority stakes held by institutional investors or financial partners depending on specific project-level funding.
Outlook
EMBDL operates in a dynamic Indian real estate market that presents both significant opportunities and inherent challenges. The bull case rests on India's strong demographic tailwinds, continued urbanization, growing middle class, and government's focus on infrastructure development, which should fuel demand across residential, commercial, and retail segments. Being associated with a reputable group like Embassy can provide an edge in terms of brand trust and execution capability. However, the bear case considers the cyclical nature of the real estate sector, vulnerability to interest rate hikes, potential oversupply in certain micro-markets, and stringent regulatory hurdles. Project execution risks, access to affordable capital, and intense competition will remain crucial factors impacting profitability and growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 101 | 380 | 490 | 475 | 325 | 889 | 681 | 493 | 212 | 342 |
| Other Income | 11 | 22 | 68 | 2 | 4 | 294 | 13 | 44 | 52 | 65 |
| Total Income | 112 | 402 | 558 | 478 | 329 | 1183 | 694 | 537 | 264 | 407 |
| Total Expenditure | 134 | 372 | 514 | 399 | 231 | 881 | 692 | 545 | 365 | 604 |
| Operating Profit | -22 | 30 | 43 | 78 | 98 | 302 | 2 | -8 | -101 | -196 |
| Interest | 4 | 150 | 115 | 101 | 106 | 139 | 160 | 135 | 113 | 140 |
| Depreciation | 3 | 2 | 2 | 5 | 3 | 5 | 7 | 9 | 20 | 13 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -28 | 0 | 1 | -4 | 4 |
| Profit Before Tax | -28 | -122 | -73 | -27 | -11 | 129 | -165 | -152 | -239 | -345 |
| Provision for Tax | 10 | -32 | -198 | 1 | 15 | 6 | 1 | 0 | -5 | -19 |
| Profit After Tax | -39 | -90 | 125 | -29 | -26 | 123 | -166 | -152 | -234 | -326 |
| Adjustments | -0 | -9 | -3 | -5 | 5 | 6 | -0 | -0 | 0 | 2 |
| Profit After Adjustments | -39 | -99 | 122 | -34 | -21 | 130 | -166 | -153 | -233 | -324 |
| Adjusted Earnings Per Share | -0.7 | -1.8 | 1.9 | -0.5 | -0.3 | 1.1 | -1.2 | -1.1 | -1.7 | -2.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2641 | 2959 | 2320 | 4503 | 4944 | 3271 | 1521 | 1445 | 587 | 414 | 2180 | 1728 |
| Other Income | 95 | 137 | 524 | 229 | 279 | 170 | 141 | 97 | 62 | 55 | 367 | 174 |
| Total Income | 2737 | 3097 | 2844 | 4732 | 5223 | 3441 | 1662 | 1541 | 648 | 469 | 2547 | 1902 |
| Total Expenditure | 2030 | 2062 | 1675 | 1192 | 3901 | 2470 | 1342 | 1446 | 1133 | 842 | 2016 | 2206 |
| Operating Profit | 707 | 1035 | 1169 | 3540 | 1322 | 970 | 320 | 95 | -484 | -373 | 531 | -303 |
| Interest | 336 | 501 | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 9 | 461 | 548 |
| Depreciation | 20 | 69 | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 11 | 15 | 49 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -79 | 0 | 0 | -39 | -629 | -28 | 1 |
| Profit Before Tax | 351 | 464 | 539 | 2694 | 844 | 378 | 75 | -27 | -563 | -1023 | 18 | -901 |
| Provision for Tax | 80 | 142 | 183 | 335 | 339 | 257 | 70 | 110 | 45 | 16 | -176 | -23 |
| Profit After Tax | 271 | 322 | 357 | 2360 | 504 | 121 | 5 | -137 | -608 | -1038 | 194 | -878 |
| Adjustments | -23 | -26 | 40 | 13 | -0 | -0 | -0 | 1 | -1 | -0 | 24 | 2 |
| Profit After Adjustments | 248 | 296 | 397 | 2373 | 504 | 121 | 4 | -137 | -608 | -1039 | 217 | -876 |
| Adjusted Earnings Per Share | 5.8 | 7.1 | 9.1 | 50 | 11.2 | 2.7 | 0.1 | -3 | -11.2 | -19.2 | 1.8 | -6.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 427% | 15% | -8% | -2% |
| Operating Profit CAGR | 0% | 77% | -11% | -3% |
| PAT CAGR | 0% | 0% | 10% | -3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -49% | -6% | -12% | -5% |
| ROE Average | 4% | -18% | -12% | 5% |
| ROCE Average | 6% | -12% | -6% | 4% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 7170 | 3993 | 4043 | 3993 | 3998 | 3558 | 3482 | 3415 | 3656 | 2753 | 9321 |
| Minority's Interest | 33 | 833 | 711 | 10 | 11 | 11 | 11 | 11 | 12 | 12 | 6 |
| Borrowings | 5498 | 6917 | 7492 | 3000 | 3405 | 989 | 378 | 345 | 164 | 267 | 2515 |
| Other Non-Current Liabilities | 137 | 87 | 505 | -569 | -306 | -126 | -21 | 89 | 110 | 102 | 1584 |
| Total Current Liabilities | 3953 | 5922 | 5439 | 12649 | 8469 | 6517 | 4703 | 3786 | 2494 | 2636 | 7062 |
| Total Liabilities | 16792 | 17751 | 18190 | 19084 | 15578 | 10950 | 8554 | 7646 | 6435 | 5771 | 20488 |
| Fixed Assets | 112 | 112 | 129 | 61 | 52 | 74 | 26 | 36 | 24 | 14 | 2610 |
| Other Non-Current Assets | 6712 | 3425 | 4580 | 3884 | 3353 | 541 | 441 | 512 | 299 | 320 | 4167 |
| Total Current Assets | 9967 | 14215 | 13481 | 15139 | 11825 | 10244 | 7997 | 7097 | 6112 | 5438 | 13128 |
| Total Assets | 16792 | 17751 | 18190 | 19084 | 15578 | 10950 | 8554 | 7646 | 6435 | 5771 | 20488 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 183 | 574 | 1087 | 352 | 1674 | 603 | 48 | 81 | 50 | 37 | 115 |
| Cash Flow from Operating Activities | -2830 | 973 | 639 | -891 | -1159 | -432 | 853 | -248 | -343 | -97 | 1461 |
| Cash Flow from Investing Activities | -124 | 244 | -875 | 222 | 1785 | 2779 | 971 | 280 | 661 | 96 | 507 |
| Cash Flow from Financing Activities | 3315 | -695 | -834 | 2057 | -1695 | -1890 | -1791 | -64 | -331 | -8 | -1971 |
| Net Cash Inflow / Outflow | 360 | 521 | -1069 | 1389 | -1070 | 456 | 33 | -31 | -13 | -10 | -3 |
| Closing Cash & Cash Equivalent | 587 | 1087 | 352 | 1674 | 603 | 48 | 81 | 50 | 37 | 27 | 179 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.84 | 7.06 | 9.1 | 49.99 | 11.19 | 2.65 | 0.1 | -3.02 | -11.24 | -19.2 | 1.78 |
| CEPS(Rs) | 6.85 | 9.35 | 9.82 | 51.74 | 11.58 | 3.34 | 0.49 | -2.76 | -11 | -18.98 | 1.71 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 168.72 | 88.3 | 92.75 | 62.04 | 64.99 | 68.73 | 67.54 | 65.93 | 59.64 | 42.96 | 71.33 |
| Core EBITDA Margin(%) | 23.14 | 30.33 | 27.81 | 73.53 | 21.09 | 24.48 | 11.81 | -0.1 | -93.02 | -103.46 | 7.51 |
| EBIT Margin(%) | 26.01 | 32.62 | 47.41 | 76.37 | 26.46 | 26.26 | 19.92 | 5.74 | -91.18 | -244.94 | 21.96 |
| Pre Tax Margin(%) | 13.29 | 15.69 | 23.24 | 59.84 | 17.07 | 11.55 | 4.94 | -1.87 | -95.89 | -247.17 | 0.83 |
| PAT Margin (%) | 10.28 | 10.9 | 15.37 | 52.4 | 10.2 | 3.7 | 0.31 | -9.5 | -103.55 | -250.93 | 8.88 |
| Cash Profit Margin (%) | 11.02 | 13.24 | 18.45 | 54.55 | 10.55 | 4.64 | 1.44 | -8.66 | -101.48 | -248.19 | 9.56 |
| ROA(%) | 1.8 | 1.87 | 1.98 | 12.66 | 2.91 | 0.91 | 0.05 | -1.69 | -8.63 | -17.01 | 1.47 |
| ROE(%) | 3.87 | 5.93 | 9.21 | 67.53 | 17.17 | 4 | 0.15 | -4.55 | -19.56 | -37.41 | 3.51 |
| ROCE(%) | 5.83 | 7.26 | 8.35 | 28.6 | 13 | 10.88 | 5.53 | 1.76 | -12.39 | -29.1 | 5.67 |
| Receivable days | 17.77 | 213.74 | 560.86 | 155.58 | 10.48 | 19.52 | 45.62 | 72.46 | 108.68 | 61.28 | 9.6 |
| Inventory Days | 739.84 | 869.76 | 1252.05 | 777.79 | 782.95 | 943.26 | 1588.49 | 1478.81 | 3216.89 | 4236.17 | 1409.95 |
| Payable days | 36.25 | 55.28 | 92.57 | 370.55 | 69.62 | 132.82 | 122.61 | 98.31 | 218.29 | 298.38 | 147.66 |
| PER(x) | 11.21 | 7.94 | 9.6 | 3.62 | 8.24 | 15.37 | 852.57 | 0 | 0 | 0 | 65.16 |
| Price/Book(x) | 0.39 | 0.64 | 0.94 | 2.92 | 1.42 | 0.59 | 1.2 | 1.54 | 0.82 | 2.7 | 1.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.28 | 3.35 | 5.46 | 3.21 | 2.02 | 1.41 | 3.36 | 4.29 | 5.43 | 16.61 | 8.38 |
| EV/Core EBITDA(x) | 12.25 | 9.58 | 10.83 | 4.08 | 7.57 | 4.74 | 15.98 | 65.25 | -6.58 | -18.42 | 34.4 |
| Net Sales Growth(%) | 52.12 | 12.05 | -21.6 | 94.05 | 9.8 | -33.84 | -53.48 | -5.04 | -59.39 | -29.48 | 426.81 |
| EBIT Growth(%) | 24.05 | 40.52 | 13.95 | 212.57 | -61.96 | -34.34 | -64.71 | -72.63 | -745 | -89.44 | 147.24 |
| PAT Growth(%) | 34 | 18.79 | 10.61 | 561.55 | -78.63 | -75.99 | -96.1 | -3009.4 | -342.59 | -70.9 | 118.65 |
| EPS Growth(%) | 10.58 | 20.99 | 28.91 | 449.04 | -77.62 | -76.27 | -96.41 | -3266.95 | -272.53 | -70.72 | 109.26 |
| Debt/Equity(x) | 0.91 | 2.41 | 2.33 | 1.65 | 1.39 | 0.76 | 0.35 | 0.38 | 0.07 | 0.11 | 0.52 |
| Current Ratio(x) | 2.52 | 2.4 | 2.48 | 1.2 | 1.4 | 1.57 | 1.7 | 1.87 | 2.45 | 2.06 | 1.86 |
| Quick Ratio(x) | 1 | 1.03 | 1.04 | 0.3 | 0.23 | 0.54 | 0.42 | 0.42 | 0.52 | 0.25 | 0.15 |
| Interest Cover(x) | 2.04 | 1.93 | 1.96 | 4.62 | 2.82 | 1.78 | 1.33 | 0.75 | -19.36 | -109.69 | 1.04 |
| Total Debt/Mcap(x) | 2.35 | 3.44 | 2.25 | 0.77 | 1.33 | 1.46 | 0.33 | 0.28 | 0.1 | 0.05 | 0.32 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 43.36 | 42.44 | 42.66 | 42.65 | 42.65 |
| FII | 23.09 | 24.57 | 28.88 | 30.12 | 29.79 | 15.93 | 28.13 | 26.65 | 25.3 | 24.06 |
| DII | 1.78 | 0.41 | 3.41 | 3.38 | 4.18 | 2.9 | 3.1 | 3.08 | 2.84 | 2.72 |
| Public | 75.05 | 74.95 | 67.65 | 66.44 | 66.03 | 37.81 | 26.33 | 27.6 | 29.21 | 30.57 |
| Others | 0.07 | 0.07 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 53.01 | 57.97 | 58.5 | 59.31 | 59.31 |
| FII | 12.51 | 13.31 | 18.34 | 19.17 | 18.96 | 19.47 | 38.42 | 36.54 | 35.19 | 33.45 |
| DII | 0.96 | 0.22 | 2.17 | 2.15 | 2.66 | 3.55 | 4.24 | 4.23 | 3.95 | 3.78 |
| Public | 40.65 | 40.6 | 42.95 | 42.29 | 42.03 | 46.23 | 35.96 | 37.85 | 40.62 | 42.52 |
| Others | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 54.17 | 54.17 | 63.49 | 63.65 | 63.65 | 122.25 | 136.58 | 137.12 | 139.06 | 139.06 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +427% | +15% | -8% | -2% |
| Operating Profit CAGR | — | +77% | -11% | -3% |
| PAT CAGR | — | — | +10% | -3% |
| Share Price CAGR | -49% | -6% | -12% | -5% |
| ROE Average | +4% | -18% | -12% | +5% |
| ROCE Average | +6% | -12% | -6% | +4% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 43.36 | 42.44 | 42.66 | 42.65 | 42.65 |
| FII | 23.09 | 24.57 | 28.88 | 30.12 | 29.79 | 15.93 | 28.13 | 26.65 | 25.3 | 24.06 |
| DII | 1.78 | 0.41 | 3.41 | 3.38 | 4.18 | 2.9 | 3.1 | 3.08 | 2.84 | 2.72 |
| Public | 99.93 | 99.93 | 99.94 | 99.94 | 100 | 56.64 | 57.56 | 57.34 | 57.35 | 57.35 |
| Others | 0.07 | 0.07 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0 | 0 | 0 | 0 | 0 | 53.01 | 57.97 | 58.5 | 59.31 | 59.31 |
| FII | 12.51 | 13.31 | 18.34 | 19.17 | 18.96 | 19.47 | 38.42 | 36.54 | 35.19 | 33.45 |
| DII | 0.96 | 0.22 | 2.17 | 2.15 | 2.66 | 3.55 | 4.24 | 4.23 | 3.95 | 3.78 |
| Public | 54.13 | 54.13 | 63.45 | 63.61 | 63.65 | 69.25 | 78.62 | 78.62 | 79.75 | 79.75 |
| Others | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 54.17 | 54.17 | 63.49 | 63.65 | 63.65 | 122.25 | 136.58 | 137.12 | 139.06 | 139.06 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.