sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
EMBDL logo

EMBDL - EMBASSY DEVELOPMENTS LIMITED Share Price

Realty
₹43.14-2.27(-5.00%)
Market Closed as of Mar 24, 2026, 15:30 IST
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Insider Trading: There's significant insider buying recently.

Dividend: Dividend paying stock. Dividend yield of 2.52%.

Cons

Momentum: Stock is suffering a negative price momentum. Stock is down -15.9% in last 30 days.

Profitability: Poor Profitability. Recent profit margins are negative at -16%.

Smart Money: Smart money looks to be reducing their stake in the stock.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Valuation

Market Cap7.53 kCr
Price/Earnings (Trailing)-17.93
Price/Sales (Trailing)2.81
EV/EBITDA69.98
Price/Free Cashflow8.76
MarketCap/EBT-17.67
Enterprise Value11.39 kCr

Fundamentals

Revenue (TTM)2.68 kCr
Rev. Growth (Yr)-14.7%
Earnings (TTM)-429 Cr
Earnings Growth (Yr)-1.14%

Profitability

Operating Margin-15%
EBT Margin-16%
Return on Equity-4.18%
Return on Assets-2.06%
Free Cashflow Yield11.41%

Growth & Returns

Price Change 1W-3.9%
Price Change 1M-15.9%
Price Change 6M-41.9%
Price Change 1Y-16.8%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)507.3 Cr
Cash Flow from Operations (TTM)1.46 kCr
Cash Flow from Financing (TTM)-1.97 kCr
Cash & Equivalents773.39 Cr
Free Cash Flow (TTM)1.46 kCr
Free Cash Flow/Share (TTM)10.7

Balance Sheet

Total Assets20.86 kCr
Total Liabilities10.59 kCr
Shareholder Equity10.26 kCr
Current Assets13.79 kCr
Current Liabilities5.64 kCr
Net PPE126.49 Cr
Inventory12.06 kCr
Goodwill2.52 kCr

Capital Structure & Leverage

Debt Ratio0.22
Debt/Equity0.45
Interest Coverage-1.78
Interest/Cashflow Ops5.74

Dividend & Shareholder Returns

Dividend Yield2.52%
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Insider Trading: There's significant insider buying recently.

Dividend: Dividend paying stock. Dividend yield of 2.52%.

Cons

Momentum: Stock is suffering a negative price momentum. Stock is down -15.9% in last 30 days.

Profitability: Poor Profitability. Recent profit margins are negative at -16%.

Smart Money: Smart money looks to be reducing their stake in the stock.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield2.52%
Earnings/Share (TTM)-3.02

Financial Health

Current Ratio2.45
Debt/Equity0.45

Technical Indicators

RSI (14d)20.05
RSI (5d)28.03
RSI (21d)22.49
MACD SignalSell
Stochastic Oscillator SignalBuy
SharesGuru SignalBuy
RSI SignalBuy
RSI5 SignalBuy
RSI21 SignalBuy
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from EMBASSY DEVELOPMENTS

Summary of EMBASSY DEVELOPMENTS's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

The management of Embassy Developments Limited provided a positive outlook during the earnings conference call held on February 10, 2026. They emphasized their strategic priorities and growth expectations. Key highlights from the management's outlook include:

  1. Execution Focus: The management reiterated that completing ongoing projects with discipline and consistency is their top priority. They have successfully handed over six previously delayed residential projects, enabling over 3,300 families to take possession of their homes.

  2. Growth Targets: The company is committed to organic growth through new project launches, targeting an additional gross development value (GDV) of approximately Rs. 41,000 crores over the next three years, funded entirely by fully paid-up land already within the platform.

  3. Pre-Sales Guidance: They expressed confidence in achieving a pre-sales target of Rs. 5,000 crores for FY "˜26, bolstered by recent project launches and secured approvals for six residential projects with a GDV of Rs. 13,500 crores.

  4. Commercial Development: The Embassy East Business Park in Whitefield has a GDV of Rs. 3,100 crores, with construction already underway. This marks their intention to expand commercial assets significantly.

  5. Financial Position: The management reported a collection of Rs. 1,096 crores for the first nine months of FY '26, with a total income of Rs. 1,495 crores. They emphasized maintaining a healthy spend-to-collection ratio of 79%.

  6. Long-term Vision: The management projected strong cash flow visibility, with an estimated operational cash surplus of approximately Rs. 28,000 crores. This provides confidence to fund construction, service debt, and pursue growth initiatives.

In summary, the management conveyed a strong commitment to execution, strategic growth in both residential and commercial segments, and confidence in achieving financial targets amidst challenges.

Here are the major questions from the Q&A section of the earnings conference call along with detailed answers:

Question 1: "What is the inventory of unsold projects and OC-received projects?"

Answer: "Our unsold inventory is roughly Rs. 4,500 crores, while our sold receivables amount to Rs. 4,000 crores. Our first priority remains to execute, unlock our receivables, and sell existing inventory."

Question 2: "What is the GDV as of today?"

Answer: "The total GDV currently stands at Rs. 52,000 crores, which includes all future projects beyond FY "˜26."

Question 3: "What is the total debt at the consolidated level?"

Answer: "Our institutional debt is approximately Rs. 3,700 crores, with shareholder debt around Rs. 1,100 crores, leading to a total gross debt of about Rs. 4,700 to Rs. 4,800 crores."

Question 4: "What is the plan to reduce the debt and the timeline for repayment?"

Answer: "Most of our debts are project-specific, and collections will help pay these down over the next few years. We're also discussing options with shareholders regarding the shareholder debt."

Question 5: "How much investment was done to revive the erstwhile Indiabulls projects and when can we expect positive EBITDA from them?"

Answer: "We spent roughly Rs. 200 crores to revive legacy projects, which were about 85% to 90% complete. We expect these to generate positive EBITDA as they are now completed and handed over."

Question 6: "When will the balance sheet show profitability and why was revenue hit by 50% this quarter?"

Answer: "We expect to be PAT negative for the next four to six quarters due to legacy project impacts. The reduced revenue reflects the completion of OC-received projects, which takes time to reflect in the P&L."

Question 7: "What is the current status regarding cash balances and how will the FY "˜26 guidance of Rs. 5,000 crores be achieved from current pre-sales?"

Answer: "Our cash balance is robust, primarily tied up in project execution. To reach our Rs. 5,000 crore target, we anticipate strong pre-sales as many launches have occurred in Q3 and Q4."

Question 8: "What is the cost of capital, and how do we manage debt with regards to the ongoing legal issues?"

Answer: "The current cost of capital is about 14%, with newer financing options available under 9%. We have engaged with bankers, who understand our strong legal case and continue to support our financing needs."

Question 9: "Can you elaborate on our plans for the commercial project in Whitefield Business Park?"

Answer: "We broke ground on Embassy East Business Park in Q3, and our current focus is on building it out. We will evaluate whether to hold the asset or sell it once completed, which takes about three to four years."

Question 10: "What is the strategy beyond 2030 regarding asset management?"

Answer: "In the immediate term, we will maintain a selective, asset-light approach to business development while focusing on maximizing our existing land bank. Long-term, we plan to transition to more asset-heavy strategies as we build surplus cash flow."

Each answer captures the essence of the management's responses while including critical data and forward guidance.

Share Holdings

Understand EMBASSY DEVELOPMENTS ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
JV Holding Private Limited17.49%
Embassy Property Developments Private Limited13.94%
NCL SG Holdings Pte Ltd7.96%
Bellanza Developers Private Limited7.48%
FLORENCE INVESTMENT LTD5.99%
QUANT MUTUAL FUND-QUANT ELSS TAX SAVER FUND2.59%
BAILLIE GIFFORD PACIFIC FUND A SUB FUND OF BAILLIE2.41%
OMR Investments LLP2.21%
WWD PEARL LTD1.34%
MICRO LABS LIMITED1.29%
BREP ASIA SG CITY VIEW HOLDING (NQ) PTE. LTD.1.03%
Aditya Virwani0.49%
Karan Virwani0.49%
Neel Virwani0.49%
Jitendra Mohandas Virwani0.07%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is EMBASSY DEVELOPMENTS Better than it's peers?

Detailed comparison of EMBASSY DEVELOPMENTS against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr

Sector Comparison: EMBDL vs Realty

Comprehensive comparison against sector averages

Comparative Metrics

EMBDL metrics compared to Realty

CategoryEMBDLRealty
PE-17.93 30.69
PS2.816.04
Growth157.5 %11.8 %
0% metrics above sector average
Key Insights
  • 1. EMBDL is NOT among the Top 10 largest companies in Residential, Commercial Projects.
  • 2. The company holds a market share of 2.6% in Residential, Commercial Projects.
  • 3. In last one year, the company has had an above average growth that other Residential, Commercial Projects companies.

Income Statement for EMBASSY DEVELOPMENTS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations427.6%2,1804145871,4451,5213,271
Other Income577.8%367556297141170
Total Income444%2,5474696481,5411,6623,441
Cost of Materials223%1,6034976411,1971,1131,848
Employee Expense47.2%107731057752114
Finance costs5482.5%4619.2428110228481
Depreciation and Amortization40%151112121731
Other expenses13%306271387172176508
Total Expenses189.3%2,4928621,1721,5681,5872,982
Profit Before exceptional items and Tax113.7%55-393.72-523.88-2775459
Exceptional items before tax95.4%-28-629.07-38.7900-79.31
Total profit before tax102.5%27-1,022.79-562.67-2775379
Current tax300%571512125.4650
Deferred tax-33227.1%-232.290.3339865206
Total tax-1277.4%-175.61164511070257
Total profit (loss) for period118.6%194-1,038.35-607.59-137.294.72121
Other comp. income net of taxes-86.9%18131-0.53603.06-443.45
Total Comprehensive Income123.1%211-907.2-608.12-77.697.77-322.35
Earnings Per Share, Basic103.4%1.69-19.2-11.29-30.10
Earnings Per Share, Diluted102.1%1.43-19.2-11.29-30.10
Description(%) Q/QDec-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations-69%212681889278246387
Other Income325%5213293314116
Total Income-62%2646941,183310287403
Cost of Materials-62.5%223593719241201358
Employee Expense3.3%646258212128
Finance costs-29.6%1131601395.053.564.72
Depreciation and Amortization232.7%206.715.422.183.052.84
Other expenses111.1%7737104132532
Total Expenses-42.1%4988591,025283254426
Profit Before exceptional items and Tax-41.9%-234.26-164.761572734-22.4
Exceptional items before tax--4.380-28000
Total profit before tax-44.6%-238.64-164.761292734-22.4
Current tax-71%2.355.659.150.696.22.73
Deferred tax-44.8%-7.41-4.81-2.933.773.323.11
Total tax-3687.5%-5.060.846.224.469.525.84
Total profit (loss) for period-40.9%-233.72-165.641232224-28.24
Other comp. income net of taxes--6.89018-0.09-0.0119
Total Comprehensive Income-45%-240.6-165.641412224-9.14
Earnings Per Share, Basic-17%-1.68-1.291.060.350.38-0.49
Earnings Per Share, Diluted-17%-1.68-1.290.90.340.35-0.49
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations5048.8%2,112422.7805.96363
Other Income124.3%8438391041272
Total Income2679.7%2,19780421047635
Cost of Materials-1,589000070
Employee Expense2386%904.58156.982.452.08
Finance costs1400%286202746160302
Depreciation and Amortization1656.8%141.742.221.873.889.61
Other expenses170%136513941120302
Total Expenses2682.9%2,1167743866186686
Profit Before exceptional items and Tax3644.1%803.11-396.23-55.26-139.26-50.53
Exceptional items before tax99.2%-28-3,582.940000
Total profit before tax101.4%52-3,579.83-396.23-55.26-139.26-50.53
Current tax2038.8%200.020.200-0.44
Deferred tax-37516.1%-232.220.380.311.150.3635
Total tax-35376.7%-211.860.40.511.150.3635
Total profit (loss) for period107.3%264-3,580.23-396.74-56.41-139.63-85.36
Other comp. income net of taxes-227.8%-166.47132-52.496126-29.47
Total Comprehensive Income102.8%98-3,448.25-449.234.88-113.43-114.82
Earnings Per Share, Basic101.7%2.16-66.17-7.36-1.24-3.09-1.88
Earnings Per Share, Diluted101.3%1.84-66.17-7.36-1.24-3.09-1.88
Debt equity ratio----008035-
Debt service coverage ratio-----006021-
Interest service coverage ratio-----021083-
Description(%) Q/QDec-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations-66.1%411195894.835.596.67
Other Income49.7%9.676.79130.311.882
Total Income-60.8%501266015.147.478.67
Cost of Materials-57.9%3377438000.9
Employee Expense-11.4%3236415.638.467.63
Finance costs-83.1%1478877.836.18.15
Depreciation and Amortization117.4%115.64.651.20.630.43
Other expenses105.6%3819535.034.043.6
Total Expenses-40.5%129216623201921
Profit Before exceptional items and Tax13.2%-78.34-90.37-22.15-14.55-11.76-12.04
Exceptional items before tax--2.690-28000
Total profit before tax10.2%-81.03-90.37-50.15-14.55-11.76-12.04
Current tax-65.3%-2.29-0.990000
Deferred tax-265.2%-4.77-0.58-2.860.71-0.720.06
Total tax-214.8%-7.06-1.56-2.860.71-0.720.06
Total profit (loss) for period16.5%-73.96-88.8-47.29-15.26-11.04-12.1
Other comp. income net of taxes--0.590-166.470019
Total Comprehensive Income15.9%-74.55-88.8-213.76-15.26-11.047
Earnings Per Share, Basic9.5%-0.53-0.69-0.39-0.24-0.17-0.21
Earnings Per Share, Diluted9.5%-0.53-0.69-0.39-0.24-0.17-0.21

Balance Sheet for EMBASSY DEVELOPMENTS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents333.7%77317928273137
Current investments10.3%766915122347
Loans, current157.1%5.682.82598342327266
Total current financial assets99.8%1,3126577645595821,171
Inventories0%12,06312,0586,9644,7834,7484,822
Total current assets5%13,78913,1288,0265,4385,4356,112
Property, plant and equipment34.4%1269413131923
Capital work-in-progress-112%09.30000
Investment property0%3,4813,48058595959
Goodwill0%2,5162,5160000
Non-current investments-2800146151111
Loans, non-current11.8%3.753.462.52000
Total non-current financial assets-62.9%19251634160166127
Total non-current assets-4.3%6,4866,780465410423395
Total assets1.8%20,85720,4918,4915,8475,8596,507
Borrowings, non-current5.3%2,6492,515245267138164
Total non-current financial liabilities5.6%2,6612,519892268139336
Provisions, non-current8.1%413812129.9410
Total non-current liabilities20.8%4,9544,1021,074446316346
Borrowings, current-1.2%1,9872,0111193512792
Total current financial liabilities-22.2%3,1194,008580487524575
Provisions, current-4.2%2272372071893114
Current tax liabilities88.5%50272.813.661310
Total current liabilities-20.2%5,6397,0622,8372,6362,4872,494
Total liabilities-5.1%10,59311,1643,9113,0822,8022,840
Equity share capital12.3%274244127108108108
Non controlling interest8.8%5.965.5612121212
Total equity10%10,2649,3274,5802,7653,0573,667
Total equity and liabilities1.8%20,85720,4918,4915,8475,8596,507
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents93.2%2001040.38130.6911
Current investments-1,30100.4701012
Loans, current83.7%2,2811,24201,2213,7643,588
Total current financial assets152.9%4,0471,601301,2893,7823,668
Inventories-14.7%60871300.90.90.9
Current tax assets-0007.100
Total current assets96.9%4,7062,3901871,2973,7893,683
Property, plant and equipment42.5%115814.731.352.183.22
Capital work-in-progress-112%09.30000
Investment property-0.8%1331340000
Goodwill0%1,8541,8540000
Non-current investments6221.1%9,2931485,1102,3343,2293,189
Loans, non-current483.3%1.230.940000
Total non-current financial assets1613.6%9,3065445,1172,3343,2303,189
Total non-current assets-15.5%11,47313,5705,1392,3543,2483,208
Total assets1.4%16,18015,9605,3263,6517,0376,891
Borrowings, non-current-71.3%4101,4260000
Total non-current financial liabilities-66.6%4771,4261.720.450.521.44
Provisions, non-current0%23233.260.370.190.18
Total non-current liabilities-55.2%8091,8064.980.820.711.62
Borrowings, current61.7%1,8721,158265313204144
Total current financial liabilities30.7%2,6162,002278355216147
Provisions, current1.9%2.612.580.03000
Current tax liabilities0%20200000.85
Total current liabilities2.4%4,0773,983279358216150
Total liabilities-15.6%4,8855,789284359216151
Equity share capital12.3%274244127108108108
Total equity11%11,29410,1715,0413,2926,8216,740
Total equity and liabilities1.4%16,18015,9605,3263,6517,0376,891

Cash Flow for EMBASSY DEVELOPMENTS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs5544.2%4619.1527109--
Change in inventories6930.2%1,449-20.2-81.07707--
Depreciation40%15111212--
Dividend income-0001.59--
Adjustments for interest income-93.6%3.75444921--
Share-based payments-0002.5--
Net Cashflows from Operations1789.2%1,502-87.86-428.64-271.71--
Interest paid-111.9%09.4200--
Income taxes paid (refund)-420-85.77-24--
Net Cashflows From Operating Activities1585.6%1,461-97.28-342.87-247.71--
Proceeds from sales of PPE-000.680.31--
Purchase of property, plant and equipment-170.4%02.420.860.53--
Interest received35.4%66492419--
Other inflows (outflows) of cash798%44150637262--
Net Cashflows From Investing Activities432.6%50796661280--
Proceeds from issuing shares-33508540--
Proceeds from issuing debt-77.6%401752000--
Proceeds from borrowings94.1%3661890362--
Repayments of borrowings569.1%2,1023150681--
Payments of lease liabilities-008.830--
Interest paid-102.1%048111171--
Other inflows (outflows) of cash-6224.6%-609.96-8.66-1,264.9426--
Net Cashflows from Financing Activities-20742.9%-1,970.74-8.46-331.06-63.83--
Net change in cash and cash eq.67.9%-2.58-10.15-13.26-31.16--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs1570.6%285182746--
Change in inventories-982000--
Depreciation1656.8%141.742.221.87--
Adjustments for interest income-65.7%1336249.36--
Share-based payments-0002.5--
Net Cashflows from Operations3339.3%575-16.72-21.76-10.01--
Interest paid-133.2%04.0100--
Income taxes paid (refund)-7.310-38.45-15.56--
Net Cashflows From Operating Activities2709.3%568-20.73175.55--
Proceeds from sales of PPE-0.38000--
Purchase of property, plant and equipment1939.1%170.130.40.04--
Interest received-75%1245198.47--
Other inflows (outflows) of cash594.9%870-174.58-474.3493--
Net Cashflows From Investing Activities760%865-129.91-455.4747--
Proceeds from issuing shares-008548.25--
Proceeds from issuing debt-000-20--
Proceeds from borrowings-48.9%1182301211--
Repayments of borrowings2431.7%1,5206103.65--
Interest paid2553.8%346144741--
Other inflows (outflows) of cash12334.4%335-1.73-380.77-1.44--
Net Cashflows from Financing Activities-1030.5%-1,413.37153438-47.49--
Net change in cash and cash eq.1879.2%201.96-1.095.41--

What does EMBASSY DEVELOPMENTS LIMITED do?

Residential, Commercial Projects•Realty•Small Cap

Equinox India Developments Limited operates as a real estate company in India. The company engages in the provision of real estate properties advisory, properties marketing, engineering, industrial, and technical consultancy services; maintenance of completed properties; construction and development of real estate properties; and other ancillary services. Its project portfolio includes residential and commercial, as well as SEZ projects. The company was formerly known as Indiabulls Real Estate Limited and changed its name to Equinox India Developments Limited in June 2024. Equinox India Developments Limited was incorporated in 2006 and is based in Mumbai, India.

Industry Group:Realty
Employees:442
Website:www.equinoxindia.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.