Embassy Developments Ltd (EMBDL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532832 | NSE: EMBDL | Construction - Real Estate | Small Cap

Embassy Developments Share Price

72.19 -0.47 -0.65%
as on 05-Dec'25 11:34

Embassy Developments Ltd (EMBDL) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532832 | NSE: EMBDL | Construction - Real Estate | Small Cap

DeciZen - make an informed investing decision on Embassy Developments

Based on:

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Embassy Developments stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
10,104.3 Cr.
52-wk low:
72.2
52-wk high:
163.7

Is Embassy Developments Ltd an attractive stock to invest in?

1. Is Embassy Developments Ltd a good quality company?

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

2. Is Embassy Developments Ltd undervalued or overvalued?

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

3. Is Embassy Developments Ltd a good buy now?

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

10 Year X-Ray of Embassy Developments:

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 Developments 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 % 4.2%4%3.5%4.7%2.6%0.3%-0.1%-5.4%-67.9%4.2%-
Value Creation
Index
-0.7-0.7-0.7-0.7-0.8-1.0-1.0-1.4-6.0-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 17.427.282.4117363602.8422,112878
Sales YoY Gr.-56.5%202.8%42.1%209.9%-98.4%-100%NA1,409.7%4,933%-
Adj EPS 0.30.2-0.62.3-0.2-3.1-1.3-2.4-19.82-1.4
YoY Gr.--25.9%-395%NA-109.5%NANANANANA-
BVPS (₹) 132.1128.9145.8144.7141.7139.9139.9124.560.878.382.5
Adj Net
Profit
12.49.7-28104-10.2-140-57-130-1,072249-192
Cash Flow from Ops. -483385-57.326111-12.85.516.7-20.7580-
Debt/CF from Ops. -6.49-56154.320.5-40.892.28.7-15.14.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 70.5%42.2%NA4933%
Adj EPS 25.1%NANANA
BVPS-5.7%-11.2%-17.6%28.8%
Share Price 1.8% 0.9% -6.2% -47.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.20.2-0.41.5-0.2-2.2-0.9-2-21.43.7-1.7
Op. Profit
Mgn %
-169.7-61.255.269.428.3-258.10-724.1-2914.51.4
Net Profit
Mgn %
71.135.5-3488.8-2.8-2347.40-4662.6-2553.711.8-21.9
Debt to
Equity
0.50.60.50.60.40.10.100.10.30
Working Cap
Days
73,66045,34814,27811,2754,3922,31,31604,34,35921,367345728
Cash Conv.
Cycle
1,363971324234395501182201124

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -18.37%

Latest Financials - Embassy Developments Ltd.

Standalone Consolidated
TTM EPS (₹) -1.4 -1.3
TTM Sales (₹ Cr.) 878 2,342
BVPS (₹.) 82.5 75
Reserves (₹ Cr.) 11,190 10,154
P/BV 0.88 0.97
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 72.23 / 163.70
All Time Low / High (₹) 36.85 / 847.80
Market Cap (₹ Cr.) 10,104
Equity (₹ Cr.) 278.1
Face Value (₹) 2
Industry PE 62.9

Management X-Ray of Embassy Developments:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.0033.8933.58
* Pledged shares as % of Promoter's holding (%)

Valuation of Embassy Developments - 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 Embassy Developments

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
Sales172782117363603422,112
Operating Expenses 474438733742318409561,815
Manufacturing Costs43232100305
Material Costs00007000001,589
Employee Cost 11106622715590
Other Costs 32313065299191139321130
Operating Profit -29-174544-11-17-18-406-14298
Operating Profit Margin (%) -169.0%-61.2%54.5%37.3%-3.2%-277.0%--14,594.6%-32.9%14.1%
Other Income 4083983014382724110393884
Interest 304363361330302160462720288
Depreciation 311110422214
Exceptional Items 00000000-3,583-28
Profit Before Tax 7217-16150-51-139-55-396-3,58052
Tax 7-0444350110-212
Profit After Tax 6617-20106-85-140-56-397-3,580264
PAT Margin (%) 377.2%63.8%-24.0%90.6%-23.5%-2,341.1%--14,271.2%-8,530.5%12.5%
Adjusted EPS (₹)1.40.4-0.42.4-1.9-3.1-1.3-7.3-66.22.2
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 6,1006,1686,9236,5226,4436,3166,3356,7373,2899,566
Share Capital 92969590919091108108244
Reserves 6,0086,0726,8286,4326,3526,2266,2456,6283,1809,322
Minority Interest0000000000
Debt2,6532,5542,4293,1705824031361443132,064
Long Term Debt2,3451,7141,4502,1014622240001,426
Short Term Debt3088409791,068120179136144313638
Trade Payables100000000540
Others Liabilities 7219267599281,8241414059493,790
Total Liabilities 9,4759,64810,11010,6208,8496,8606,8776,8903,65015,960

Fixed Assets

Gross Block32292525502023981,957
Accumulated Depreciation272622233019185622
Net Fixed Assets 53222015421,935
CWIP 0000000009
Investments 5,2386,2116,8956,0973,8383,7933,8543,2012,33411,070
Inventories7071717111111713
Trade Receivables322600004914
Cash Equivalents 772136678625660186719110
Others Assets 3,3883,2253,0724,3584,7343,0042,9983,6171,2462,110
Total Assets 9,4759,64810,11010,6208,8496,8606,8776,8903,65015,960

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -483385-5726111-13617-21580
PBT 7217-16150-51-139-55-396-3,58080
Adjustment -84-1862-16499118463773,575-54
Changes in Working Capital -454395-875042-49-0-2-12561
Tax Paid -17-9-16-1022571638-4-7
Cash Flow From Investing Activity 547-845720-311,8971,94647-455-130853
Capex -1-00-1-0-0-0-0-0-16
Net Investments 163-60-15476-139230943331551,891
Others 384-785874-1062,0361,715-47-788-285-1,022
Cash Flow From Financing Activity 521-173-69318-2,020-1,941-47438153-1,413
Net Proceeds from Shares 5389131122088540335
Net Proceeds from Borrowing 000880-40-1,1880000
Interest Paid -298-340-396-327-285-156-41-47-14-346
Dividend Paid 0000000000
Others 281158-310-546-1,717-597-14-369167-1,402
Net Cash Flow 585-633-3113-12-85-1220

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)1.110.28-0.31.58-1.32-2.19-0.89-6.07-71.424.11
ROCE (%)4.173.983.494.652.60.27-0.13-5.37-67.884.16
Asset Turnover Ratio000.010.010.040000.010.22
PAT to CFO Conversion(x)-7.3222.65N/A0.25N/AN/AN/AN/AN/A2.2
Working Capital Days
Receivable Days353281200004235
Inventory Days1,35394631622236550118862
Payable Days00000000062

Embassy Developments Ltd Stock News

Embassy Developments Ltd FAQs

The current trading price of Embassy Developments on 05-Dec-2025 11:34 is ₹72.19.
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 Developments stood at ₹10,104.3.
The latest P/E ratio of Embassy Developments as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Embassy Developments as of 04-Dec-2025 is 0.88.
The 52-week high of Embassy Developments is ₹163.7 and the 52-week low is ₹72.23.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Embassy Developments is ₹878.5 ( Cr.) .

About Embassy Developments Ltd

Indiabulls Real Estate (IBREL), incorporated in 2006, is India’s third largest property company. It has various development projects in the residential, commercial, hotels, malls, and Special Economic Zone (SEZ) segments.

IBREL's projects portfolio includes high-end office and commercial spaces, premium residential developments, integrated townships, luxury resorts and SEZs. IBREL has projects with total land area in excess of 10000 acres

Projects

Commercial Development - Under this it has various projects for developing commercial infrastructure. Some of its projects are One Indiabulls Centre, Indiabulls Finance Mills and India Bulls Mega Mall project.

Residential development - Under this segment it has several residential developments across country such as Vatika, Ahmedabad, Centrum, Madurai and Hyderabad, Enigma, Gurgoan, Sonepat Township and many more.

Special Economic Zone (SEZ) -  It is also in development of SEZs such as Nashik SEZ.

IBREL also ventured into the power business on September 2007. It is developing power projects across country and internationally. It participating in coal-based thermal, hydro and renewable energy projects with aggregate capacity of 9412 MW

Recognition

IBREL's commercial project One Indiabulls Centre (One BC) has received a LEED (Leadership in energy and Environmental design) gold rating. It is among 100 gold rated buildings in the world.

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

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

×