Embassy Office Parks REIT (EMBASSY) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542602 | NSE: EMBASSY | Finance - Investment | Small Cap

Embassy Office Parks Share Price

446.07 -1.68 -0.38%
as on 05-Dec'25 12:17

Embassy Office Parks REIT (EMBASSY) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542602 | NSE: EMBASSY | Finance - Investment | Small Cap

DeciZen - make an informed investing decision on Embassy Office Parks

Based on:

M-Cap below 100cr DeciZen not available

Embassy Office Parks REIT stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
0 Cr.
52-wk low:
342.6
52-wk high:
454

Is Embassy Office Parks REIT an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Embassy Office Parks: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Embassy Office Parks REIT has not performed well majority of the past ten years indicating its past ten year financial track record is not good
Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Operating Income (₹ Cr.)02,1932,4573,0533,5323,8164,1274,127
YoY Gr. Rt. %-NA12.1%24.2%15.7%8%8.2%-
Adj EPS (₹ ) -0.19.97.49.45.310.217.10
YoY Gr. Rt. %-NA-25.7%27.1%-43%90.5%68.5%-
BVPS (₹ )296.7289.2285.8273.1257.1245.5240.10
YoY Gr. Rt. %--2.5%-1.2%-4.5%-5.9%-4.5%-2.2%-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)-02.21.821.12.13.40

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest IncomeNA13.5%10.6%8.2%
Adj EPSNA11.6%22.3%68.5%
BVPSNA-3.7%-4.2%-2.2%
Share Price - 5.1% 9.2% 19.2%

Key Financial Ratios

RATIOS \ YEARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Margins
Net Profit Margin (%)034.928.429.114.325.339.4NAN
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)-03.42.83.424.17.1NAN

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Embassy Office Parks REIT

Standalone Consolidated
TTM EPS (₹) 0 0
TTM Sales (₹ Cr.) 1,633 4,127
BVPS (₹.) 0 0
Reserves (₹ Cr.) -5,872 -5,866
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 342.55 / 454.00
All Time Low / High (₹) 281.05 / 518.00
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 65

Management X-Ray of Embassy Office Parks:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Embassy Office Parks - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Embassy Office Parks

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Income02,376.592,578.293,185.753,641.424,061.154,296.82
Interest Income02,192.662,457.443,052.593,531.883,815.744,126.62
Other Income 0183.93120.85133.16109.54245.41170.21
Expenditure 9.451,581.051,824.412,289.512,979.652,972.084,103.78
Interest Expense 0382.30645.29828.53976.061,087.241,328.63
Operating Expenses 9.45969.681,053.231,434.131,954.351,828.112,065.18
Provisions 0229.08125.8926.8549.2356.73709.98
Exceptional Items 0000000
Profit Before Tax -9.45795.53753.89896.24661.771,089.07193.04
Taxes 03055.537.86155.81125.05-1,431.39
Profit After Tax -9.45765.53698.35888.39505.96964.031,624.44
Adjusted EPS (₹)-0.19.97.49.45.310.217.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Equity Capital22,894.4822,317.7827,093.0725,886.6924,368.3023,274.1822,761.16
Share Capital 22,903.9322,912.1028,826.2128,826.2128,826.2128,826.2128,826.21
Reserves -9.45-594.31-1,733.14-2,939.52-4,457.91-5,552.04-6,065.05
Minority Interest0000000
Long Term Borrowings11,288.5910,008.8516,471.1617,680.7016,104.6318,840.3618,648.12
Current Liabilities 2,511.711,163.601,515.251,619.565,926.735,245.127,526.43
Trade Payables42.1925.4844.0931.7147.3742.5053.40
Short term borrowings317.11019.96021.94974.12497.60
Other Liabilities-359.30-25.47-64.05-31.71-69.31-1,016.61-550.99
Total Liabilities 36,694.7833,490.2345,079.4745,186.9546,399.6647,359.6548,935.72

Assets

Non Current Asset 31,205.3531,815.2643,642.9544,211.7945,254.2846,033.1447,754.62
Loan Asset 0000000
Other Non Current Asset 31,205.3531,815.2643,642.9544,211.7945,254.2846,033.1447,754.62
Current Asset 5,489.431,674.981,436.52975.161,145.381,326.511,181.10
Current Investment145.561,227.360003.0167.04
Other Current Asset5,343.87447.621,436.52975.161,145.381,323.491,114.06
Total Assets 36,694.7833,490.2345,079.4745,186.9546,399.6647,359.6548,935.72

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 3.151,695.661,870.492,366.972,565.512,590.903,079.32
Cash Flow From Investing Activity -468.19-2,148.40-3,041.33-1,182.02-1,669.64-1,179.73-1,653.09
Cash Flow From Financing Activity 4,746.90-4,197.361,777.14-1,513.98-868.95-1,217.14-1,792.34
Net Cash Flow 4,281.85-4,650.10606.30-329.0326.92194.03-366.11

Finance Ratio

PARTICULARSMar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Operational & Financial Ratios

EPS (₹)-0107951017
DPS (₹)0000000
BVPS (₹)297289286273257246240

Performance Ratios

ROA (%)-0.02.21.82.01.12.13.4
ROE (%)-0.03.42.83.42.04.17.1
ROCE (%)-0.04.04.34.64.35.53.7

Valuation Parameters

Price/Book(x)0.01.21.11.41.21.51.5

Embassy Office Parks REIT Stock News

Embassy Office Parks REIT FAQs

The current trading price of Embassy Office Parks on 05-Dec-2025 12:17 is ₹446.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Embassy Office Parks stood at ₹0.00.
The latest P/E ratio of Embassy Office Parks as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Embassy Office Parks as of 04-Dec-2025 is 0.00.
The 52-week high of Embassy Office Parks is ₹454.0 and the 52-week low is ₹342.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Embassy Office Parks is ₹1,633 ( Cr.) .

About Embassy Office Parks REIT

Embassy Office Parks REIT (Embassy REIT) is India’s first publicly listed Real Estate Investment Trust (REIT). Embassy REIT’s industry leading ESG program has received multiple accolades from renowned global institutions and was awarded a 5-star rating both from the British Safety Council and GRESB. Embassy REIT was also recognized as the world’s largest ‘USGBC LEED Platinum-Certified’ office portfolio (v4.1 O+M) by Green Business Certification Inc.

Business area of the company

Embassy Office Parks REIT owns, operates and invests in rent or income generating real estate and related assets in India. It is India's first publicly listed REIT and is Asia's largest official REIT by area. It is a Real Estate Investment Trust that owns, operates or finances income producing real estate.


To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×