Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹7928 Cr.
Stock P/E
40.9
P/B
0.8
Current Price
₹57
Book Value
₹ 71.7
Face Value
2
52W High
₹127.9
52W Low
₹ 39.4
Dividend Yield
0%

Embassy Developments Overview

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.

Embassy Developments Share Price

Live · BSE / NSE · Inception: 2006
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Embassy Developments Quarterly Results

#(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

Embassy Developments Profit & Loss

#(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

Embassy Developments Balance Sheet

#(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

Embassy Developments Cash Flow

#(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

Embassy Developments Ratios

# 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

Growth Rates

Compounded annual
# 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%

Embassy Developments Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 42.65 %
FII 24.06 %
DII (MF + Insurance) 2.72 %
Public (retail) 57.35 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 0000043.3642.4442.6642.6542.65
FII 23.0924.5728.8830.1229.7915.9328.1326.6525.324.06
DII 1.780.413.413.384.182.93.13.082.842.72
Public 99.9399.9399.9499.9410056.6457.5657.3457.3557.35
Others 0.070.070.060.06000000
Total 100100100100100100100100100100

Embassy Developments Peer Comparison

Construction - Real Estate Edit Columns

Embassy Developments Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Embassy Developments Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Debtor days have improved from 298.38 to 147.66days.

Cons

  • Promoter holding is low: 42.65%.
  • Company has a low return on equity of -18% over the last 3 years.
  • The company has delivered a poor profit growth of 9% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp