SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Emami Realty Ltd (EMAMIREAL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533218 NSE: EMAMIREAL Construction - Real Estate | Small Cap | Emami Realty Share Price

₹85.50 1.67 (1.99%)

As on 04-Jun'26 16:59

Emami Realty Ltd (EMAMIREAL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533218 NSE: EMAMIREAL Construction - Real Estate | Small Cap | Emami Realty Share Price

₹85.50 1.67 (1.99%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹445 Cr.
Current Price
₹85.5
52-Week Low / High
₹50 / 128
TTM EPS
₹-36.4
TTM Sales
₹93 Cr.
Book Value per Share
₹-34.5
P/E Ratio
0.00
Industry PE
42.8
Price to Book (P/B)
-2.48
Lower than its 5-year historical median
Price to Sales (P/S)
4.78
In line with its 5-year historical median
EV/EBITDA
-20.18
In line with its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Underperforms industry median
Return on Capital Employed (ROCE)
-1.88%
Underperforms industry median
Return on Assets (ROA)
-5.92%
Operating Profit Margin
-110.9%
Net Profit Margin
-163.18%
Gross Profit Margin
-188.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
80.43%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
68.45%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-190 Cr.
Equity
₹10.4 Cr.
Face Value
₹2
All Time Low / High
₹11.55 / 406.00

Emami Realty stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Fair

Price Trend

Strong
Q.1 Is Emami Realty Ltd a good quality company?
Emami Realty Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Emami Realty Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Emami Realty Ltd vs industry peers?
Emami Realty Ltd revenue CAGR is -40.48%, compared to the industry median CAGR of 0.00%, indicating slower growth and losing its market share.
Q.1 Promoter shareholding and pledge status of Emami Realty Ltd?
Promoters hold 68.45% of the Emami Realty Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Emami Realty Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 7.6% based on the current price.

10 Year X-Ray :

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.
Emami Realty Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 19%13.1%11.7%11.1%11.3%7.4%4.9%-0%-5.2%-1.9%-
Value Creation
Index
0.4-0.1-0.2-0.2-0.2-0.5-0.7-1.0NANA-

Growth Parameters

Sales 0.60.91.564.51,02618417167.442.576.793
Sales YoY Gr.-45.3%58.1%4,289.1%1,490.9%-82.1%-6.9%-60.6%-37%80.4%-
Adj EPS -3.45.91.8-0.9-15.6-15.73.5-11.6-36.2-33.1-36.4
YoY Gr.-NA-70.4%-149.1%NANANA-431.8%NANA-
BVPS (₹) 4.410.561.254.729.542.936.124.5-12.5-45.6-34.5
Adj Net
Profit
-8.314.44.3-2.4-58.9-43.813.2-43.8-137-125-190
Cash Flow from Ops. -81.4-266-175-184633-2788766.6-58.8-84.6-
Debt/CF from Ops. -14.4-5.8-11.5-13.83.9-617.423.6-32.3-22.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 70.2%-40.5%-23.5%80.4%
Adj EPS NANA-311.7%NA
BVPS-229.8%-209.1%-208%NA
Share Price 8.3% 6.8% 7.7% -19%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-3279.54.6-1.5-42.7-36.910.2-38.2-603.1113.991
Op. Profit
Mgn %
3708.56641.96746215.510.57.322.8-51.2-286.1-110.9-158.7
Net Profit
Mgn %
-1291.11538.6289.7-3.7-5.7-23.87.7-65-322.2-163.3-203.9
Debt to
Equity
110.56013.516.721.913.811.117-40.1-11-
Working Cap
Days
4,37,5496,81,1635,54,73015,8371,0264,4293,7499,45416,3389,3375,528
Cash Conv.
Cycle
1,75,1512,79,8482,44,2287,3894031,3391,6594,6137,9214,6551,371

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales111651,026184171674377
Operating Expenses + -23-61-97-74919170132102169162
Manufacturing Costs160129142187150150127150170153
Material Costs-204-208-261-2827464-14-73-39-77
Employee Cost 15151516181215181717
Other Costs 538445572169
Operating Profit 2462981391081339-35-127-85
Operating Profit Margin (%) 3,708.4%6,622.7%6,684.6%215.5%10.5%7.3%22.8%-51.2%-297.0%-110.0%
Other Income + 9311811913119214946353753
Exceptional Items 0000000000
Interest 125161214267370152675895112
Depreciation 0001221111
Profit Before Tax -81832-73917-58-186-146
Tax 04-11-2464-15-45-21
Profit After Tax -81541-49313-44-140-125
PAT Margin (%) -1,291.0%1,564.3%258.2%1.1%-4.8%1.6%7.8%-65.0%-330.0%-163.0%
Adjusted EPS (₹)-3.46.01.60.3-12.91.03.5-11.6-37.1-33.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Emami Realty - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 112615816211312213793-47-172
Share Capital 5556868888
Reserves 62115415710611612985-55-180
Debt +8881,1801,5271,9172,1811,4441,3601,5021,7661,773
Long Term Debt684931963719793213205856854931
Short Term Debt2042505641,1981,3891,2311,155647913841
Minority Interest0000000000
Trade Payables2319111020175353
Others Liabilities 7598951,0281,302657364342336447451
Total Liabilities 1,6802,1192,7253,3922,9721,9471,8431,9342,1712,054

Fixed Assets

Net Fixed Assets +1121222133
Gross Block3344566778
Accumulated Depreciation2223444545
CWIP 0000000000
Investments 1607517819526590104103120129
Inventories6148181,1451,4347737707928929311,011
Trade Receivables10015713814131210
Cash Equivalents 1413111317151118247
Others Assets 8901,2111,3891,7331,8441,0319219071,082894
Total Assets 1,6802,1192,7253,3922,9721,9471,8431,9342,1712,054

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -81-266-175-184633-2788767-59-85
PBT -81832-73917-58-186-146
Adjustment 395310614019414244175125
Changes in Working Capital -112-334-284-326512-301478452-64
Tax Paid -0-30-001-10-00
Cash Flow From Investing Activity + -14756-24-164-741,237123-65-167193
Capex -1-6-12-31968-010-1
Net Investments -144113-12-54250-131-16-7
Others -13221-24-150-40981128-65-161201
Cash Flow From Financing Activity 2351836425-553-960-2134233-124
Net Proceeds from Shares + 0000000000
Net Proceeds from Borrowing 247337297235-237-809-14662328-11
Interest Paid -81-154-233-210-316-152-67-58-95-112
Dividend Paid 0000000000
Others 69-00-000-1-1-1-1
Net Cash Flow 7-27-134-3246-2-367-15

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-31.9880.814.350.48-36.982.4910.34-38.2N/AN/A
ROCE (%)18.9913.0911.6711.111.317.394.9-0.04N/AN/A
Asset Turnover Ratio0000.020.320.070.090.040.020.04
PAT to CFO Conversion(x)N/A-17.73-43.75-184N/A-92.676.69N/AN/AN/A
Working Capital Days
Receivable Days285.800085.6015.40108.9055.7071.50104.8051.90
Inventory Days0007,295.10392.401,532.601,666.704,557.707,826.904,621.50
Payable Days-20.20-36.40-21.10-13.807.301,793.70-268.20-17.50-36.30-20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Emami Realty Ltd FAQs

The current trading price of Emami Realty on 04-Jun-2026 16:59 is ₹85.50.

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 03-Jun-2026 the market cap of Emami Realty stood at ₹444.9 Cr

The latest P/E ratio of Emami Realty as of 03-Jun-2026 is 0.00.

The latest P/B ratio of Emami Realty as of 03-Jun-2026 is -2.48.

The 52-week high of Emami Realty is ₹128.3 and the 52-week low is ₹50.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Realty is ₹93.00 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Emami Realty Ltd is a below average quality company.

The key valuation ratios of Emami Realty Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Emami Realty Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About Emami Realty Ltd

Emami Infrastructure Limited originally incorporated in the name of style of Slick Properties Private Limited in 2008. The status of the company was changed to public limited company and the name of the company was changed to Slick Properties Limited on June 25, 2009 and subsequently the name of the company was changed to Emami Infrastructure Limited on July 01, 2009. The company was incorporated on objective of undertaking business of real estate developments and related activities. Pursuant to the scheme, the company has been vested with the real estate undertaking, as defined under the scheme, comprising inter-alia equity shares in Emami Realty Limited and Zandu Realty Limited (formerly The Zandu Pharmaceuticals Works Limited) which are engaged in business in the real estate and infrastructure development sector. The company is involved in real estate and infrastructure development through its equity shareholding in the aforesaid companies.

Business Profile:

Its operation spans all aspects of real estate development, from the identification and acquisition of land, to the planning, execution and marketing of its projects through to the maintenance and management of its completed developments. In the commercial business area, the company intention is to build and lease commercial office space, with a focus on properties attractive to large multinational tenants. The company’s intention with regard to its retail business area is to develop, manage and lease or sell shopping malls. In the residential area, the company aims to build and sell a wide range of properties ranging from townships to high end developments targeted at the increasingly affluent sections of the Indian population. With the growth of the Indian economy and the resulting increase in corporate and consumer incomes, as well as foreign investment, it believes there are significant opportunities for growth in this primary business area. The company also intends to diversify into other real estate related business such as infrastructure construction and development of hotels.

Companies under the same management:

  • Emami Limited
  • Zandu Realty Limited (formerly The Zandu Pharmaceutical Works Limited)
  • CRI Limited
  • AMRI Hospitals Limited
  • Emami Frank Ross Limited
  • Emami Paper Mills Limited

Subsidiary Companies and stepdown subsidiary companies:

  • Emami Realty Limited
  • Delta PV Private Limited
  • Emami Constructions Private Limited
  • Emami Ashiana Private Limited
  • Octagon BPO Private Limited
  • New Age Realty Private Limited
  • Emami Rainbow Niketan Private Limited
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×