Emami Realty Ltd (EMAMIREAL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533218 | NSE: EMAMIREAL | Construction - Real Estate | Small Cap

Emami Realty Share Price

80.30 -0.57 -0.70%
as on 05-Dec'25 16:59

Emami Realty Ltd (EMAMIREAL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 533218 | NSE: EMAMIREAL | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Emami Realty

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Emami Realty stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
354.5 Cr.
52-wk low:
79.6
52-wk high:
156.8

Is Emami Realty Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Emami Realty: 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.
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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 0.60.91.564.51,02618417167.442.576.782
Sales YoY Gr.-45.3%58.1%4,289.1%1,490.9%-82.1%-6.9%-60.6%-37%80.4%-
Adj EPS -3.45.91.8-0.9-15.6-15.73.5-11.6-36.2-33.1-42.1
YoY Gr.-NA-70.4%-149.1%NANANA-431.8%NANA-
BVPS (₹) 4.410.561.254.729.542.936.124.5-12.5-45.6-41.5
Adj Net
Profit
-8.314.44.3-2.4-58.9-43.813.2-43.8-137-125-184
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

CAGR Colour Code Guide

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 7% 9.1% 1.6% -37.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-3279.54.6-1.5-42.7-36.910.2-38.2-603.1113.996.6
Op. Profit
Mgn %
3708.56641.96746215.510.57.322.8-51.2-286.1-110.9-173.4
Net Profit
Mgn %
-1291.11538.6289.7-3.7-5.7-23.87.7-65-322.2-163.3-224.3
Debt to
Equity
110.56013.516.721.913.811.117-40.1-11-
Working Cap
Days
4,37,5496,81,1635,54,73015,8371,0264,4293,7499,45416,3389,3378,256
Cash Conv.
Cycle
1,75,1512,79,8482,44,2287,3894031,3391,6594,6137,9214,6552,283

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Emami Realty Ltd.

Standalone Consolidated
TTM EPS (₹) -42.1 -42.3
TTM Sales (₹ Cr.) 82.2 86.1
BVPS (₹.) -41.5 -39
Reserves (₹ Cr.) -191 -180
P/BV -1.95 -2.07
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 79.60 / 156.75
All Time Low / High (₹) 11.55 / 406.00
Market Cap (₹ Cr.) 354
Equity (₹ Cr.) 8.8
Face Value (₹) 2
Industry PE 62.9

Management X-Ray of Emami Realty:

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 (%)

Valuation of Emami Realty - Standalone 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 Emami Realty

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 125161214267370152675895112
Depreciation 0001221111
Exceptional Items 0000000000
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%

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
Minority Interest0000000000
Debt8881,1801,5271,9172,1811,4441,3601,5021,7661,773
Long Term Debt684931963719793213205856854931
Short Term Debt2042505641,1981,3891,2311,155647913841
Trade Payables2319111020175353
Others Liabilities 7598951,0281,302657364342336447451
Total Liabilities 1,6802,1192,7253,3922,9721,9471,8431,9342,1712,054

Fixed Assets

Gross Block3344566778
Accumulated Depreciation2223444545
Net Fixed Assets 1121222133
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

Finance 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 Days286008615109567110552
Inventory Days0007,2953921,5331,6674,5587,8274,621
Payable Days-20-36-21-1471,794-268-18-36-20

Emami Realty Ltd Stock News

Emami Realty Ltd FAQs

The current trading price of Emami Realty on 05-Dec-2025 16:59 is ₹80.30.
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 Emami Realty stood at ₹354.5.
The latest P/E ratio of Emami Realty as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Emami Realty as of 04-Dec-2025 is -1.95.
The 52-week high of Emami Realty is ₹156.8 and the 52-week low is ₹79.60.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Emami Realty is ₹82.21 ( Cr.) .

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
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.

×