1. India Stocks

  2. •

    Finance

  3. •

    Real estate development
Embassy Developments Limited

Embassy Developments Limited

48.51
INR
-3.32
(-6.41%)
-7.03EPS
86.03BMarket Cap
Nov 05Next Earn
Embassy Developments Limited
BSE:EMBDL
(Bombay Stock Exchange)

Recent

price

48.51

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
INR
33.63
31.95
28.3
39.34
59.91
70.74
47.05
25.27
103.18
47.79
33.44
31.5
6.58
20.15
29.37
12.03
10.66
Revenue per Share
3.75
3.95
3.94
5.28
5.84
7.26
8.66
50
11.04
2.67
0.1
-3
-11.29
-9.19
2.76
-6.43
-7.03
Basic EPS, GAAP
-79.41
-29.03
18.03
12.99
-67.86
22.87
13.17
-23.17
-28.13
-9.76
18.88
-5.45
-6.38
11.06
19.49
- -
- -
Free Cash Flow per Basic Share
- -
0.29
- -
4.36
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
235.62
151.42
159.88
162.12
73.59
86.49
12.17
62.04
65.46
68.91
67.71
66
59.71
-34.59
76.28
70.99
- -
Book Value per Share
235.57
151.38
159.83
162.09
73.57
86.48
12.16
62.03
65.44
68.89
67.7
66
59.7
-34.59
55.69
52.89
- -
Tangible Book Value per Share
426
420
442
424
425
408
459
475
457
452
452
455
539
541
722
1,358
1,362
Basic Weighted Avg Shares
14,325
13,428
12,507
16,679
25,447
28,860
21,575
11,995
47,117
21,603
15,118
14,338
3,546
10,901
21,204
16,337
14,525
Sales/Revenue/Turnover
25.99
26.61
35.42
29.64
23.18
28.84
25.59
29.5
17.79
-9.35
12.04
-0.67
-149.94
3.13
13.94
-25.51
-41.8
Operating Margin (%)
184
209
218
224
197
695
714
965
174
308
173
122
121
66
148
479
523
Depreciation Expense
1,598
1,658
1,742
2,238
2,481
2,961
3,969
23,728
5,041
1,207
43
-1,367
-6,084
-4,974
1,996
-8,726
-9,571
Net Income, GAAP
41.53
28.85
37
39.36
22.66
30.55
33.86
12.43
40.23
67.93
93.72
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
11.15
12.35
13.93
13.42
9.75
10.26
18.4
197.83
10.7
5.59
0.28
-9.54
-171.59
-45.64
9.41
-53.41
-65.89
Profit Margin (%)
73,290
47,637
34,290
32,892
73,644
82,927
37,003
24,905
37,030
38,173
33,847
33,116
36,185
-13,018
66,601
89,337
- -
Working Capital
30,152
19,734
19,461
25,414
76,808
69,166
74,917
30,000
34,053
10,129
3,781
3,576
1,681
43,911
25,709
33,441
- -
LT Debt
118,369
81,266
72,725
68,838
39,522
48,260
12,887
40,038
40,090
35,690
34,937
34,258
36,674
-9,009
93,267
99,640
- -
Total Equity
1.53
1.95
2.65
3.04
4.13
4.54
3.64
25.54
5.78
2.9
0.19
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
1.25
2.55
2.97
3.54
4.07
4.61
6.93
30.5
7.74
3.78
0.33
- -
- -
- -
- -
- -
- -
Return on Capital (%)
1.7
1.99
2.5
3.28
4.96
8.32
17.37
134.71
17.1
3.97
0.14
-4.52
-19.56
- -
- -
-9.1
- -
Return on Common Equity (%)

Capital Structure

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
ST Debt
- -
19,780
- -
LT Borrowings
- -
32,610
- -
LT Finance Leases
- -
831
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,390
1,390
1,390
Market Capitalization
81,720
54,879
86,029

Working Capital

INR

•

in mil. unless spec.
Dec'26
Mar'26
Jun'27
Total Current Assets
- -
149,476
- -
Cash, Cash Equivalents & STI
- -
5,699
- -
Accounts Receivable, Net
- -
228
- -
Inventories
- -
124,325
- -
Total Current Liabilities
- -
60,139
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
19,780
- -
Deferred Revenue
- -
- -
- -

Growth Rates

INR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-112.35%
-249.58%
6.83%
Free Cash Flow
-98.92%
-65.93%
-99.96%
Net Income, GAAP
-334.76%
-725.65%
-537.19%
Sales/Revenue/Turnover
33.76%
39.72%
-22.95%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
4,899
4,755
3,253
8,889
21,204
2026
6,809
- -
2,124
3,425
16,337
2027
2,168
- -
- -
- -
- -

Quarterly Earnings Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
1.93
-0.54
-0.33
1.06
2.76
2026
-1.29
- -
-1.68
-2.33
-6.43
2027
-1.69
- -
- -
- -
- -

Quarterly Dividends Per Share

INR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
2027
- -
- -
- -
- -
- -
Similar Companies
DLF Limited (NSE:DLF)
Opendoor Technologies Inc (NASDAQ:OPEN)
Samolet (MOEX:SMLT)
Alarko Holding A.S. (BIST:ALARK)
Godrej Properties Limited (NSE:GODREJPROP)
Lodha Developers Ltd. (NSE:LODHA)
Business
Embassy Developments Limited operates as a prominent real estate enterprise across India. The company specializes in the planning, construction, and delivery of diverse projects, encompassing residential complexes, commercial spaces, and Special Economic Zones (SEZs). Its portfolio includes a range of housing options from mid-income to luxury segments, alongside office and retail developments, serving various customer needs. Geographically, Embassy Developments maintains a significant presence in major Indian metropolitan areas, with a strategic focus on the Mumbai Metropolitan Region (MMR), the National Capital Region (NCR), and Bengaluru, extending to other cities such as Chennai, Jodhpur, Vadodara, Vizag, and Indore. The company embarked on a new phase of growth following the successful merger of NAM Estates Private Limited, an Embassy Group entity, which became effective in January 2025, leading to its name change from Equinox India Developments Limited in February 2025. Originally incorporated in 2006, the firm is headquartered in Mumbai, India.