Is Embassy Developments 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 .

Is Embassy Developments 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 Overvalued zone .

What is Embassy Developments share price return in the past 10 years?

Embassy Developments Ltd share price has appreciated 6.4% annually (CAGR) over the past ten years.

Is Embassy Developments 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.

Embassy Developments Ltd - Stock Valuation and Financial Performance

Name: Embassy Developments
Brand: Embassy Developments

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

Place order

Embassy Developments Share Price

₹103.85 2.00 1.96%
as on 29-Apr'25 10:01

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	3.5%	4.2%	4%	3.5%	4.7%	2.6%	0.3%	-0.1%	-5.4%	-67.9%	-
Value Creation Index ⓘ	-0.8	-0.7	-0.7	-0.7	-0.7	-0.8	-1.0	-1.0	-1.4	-6.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	35.5	17.4	27.2	82.4	117	363	6	0	2.8	42	59
Sales YoY Gr.	-	-51%	56.5%	202.8%	42.1%	209.9%	-98.4%	-100%	NA	1,409.7%	-
Adj EPS ⓘ	0.5	0.3	0.2	-0.6	2.3	-0.2	-3.1	-1.3	-2.4	-19.8	-29.6
YoY Gr.	-	-50%	-25.9%	-395%	NA	-109.5%	NA	NA	NA	NA	-
BVPS (₹) ⓘ	135.5	132.1	128.9	145.8	144.7	141.7	139.9	139.9	124.5	60.8	45.7
Adj Net Profit ⓘ	23	12.4	9.7	-28	104	-10.2	-140	-57	-130	-1,072	-3,613
Cash Flow from Ops. ⓘ	12.6	-483	385	-57.3	26	111	-12.8	5.5	16.7	-20.7	-
Debt/CF from Ops. ⓘ	223.8	-6.4	9	-56	154.3	20.5	-40.8	92.2	8.7	-15.1	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	1.9%	-18.6%	91.7%	1409.7%
Adj EPS ⓘ	-249.2%	-253.7%	NA	NA
BVPSⓘ	-8.5%	-15.9%	-24.3%	-51.2%
Share Price	6.4%	11.7%	5.1%	-22.1%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	0.4	0.2	0.2	-0.4	1.5	-0.2	-2.2	-0.9	-2	-21.4	-55.5
Op. Profit Mgn % ⓘ	12.3	-169.7	-61.2	55.2	69.4	28.3	-258.1	0	-724.1	-29	-22.5
Net Profit Mgn % ⓘ	64.7	71.1	35.5	-34	88.8	-2.8	-2347.4	0	-4662.6	-2553.7	-6116.9
Debt to Equity ⓘ	0.5	0.5	0.6	0.5	0.6	0.4	0.1	0.1	0	0.1	-
Working Cap Days ⓘ	31,724	73,660	45,348	14,278	11,275	4,392	2,31,316	0	4,34,359	21,367	1,449
Cash Conv. Cycle ⓘ	482	1,363	971	324	234	39	55	0	118	220	132

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 91.67%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Embassy Developments Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-29.6	-2.3
TTM Sales (₹ Cr.)	59.1	933
BVPS (₹.) ⓘ	45.7	42.1
Reserves (₹ Cr.) ⓘ	4,619	4,901
P/BV ⓘ	2.23	2.42
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	95.00 / 164.40
All Time Low / High (₹)	36.85 / 847.80
Market Cap (₹ Cr.)	12,452
Equity (₹ Cr.)	244.5
Face Value (₹)	2
Industry PE ⓘ	64.6

Management X-Ray of Embassy Developments:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Embassy Developments

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

No data found!

Key Ratios of Embassy Developments

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	35	17	27	82	117	363	6	0	3	42
Operating Expenses ⓘ	31	47	44	38	73	374	23	18	409	56
Manufacturing Costs	3	4	3	2	3	2	1	0	0	30
Material Costs	0	0	0	0	0	70	0	0	0	0
Employee Cost	4	11	10	6	6	2	2	7	15	5
Other Costs ⓘ	24	32	31	30	65	299	19	11	393	21
Operating Profit ⓘ	4	-29	-17	45	44	-11	-17	-18	-406	-14
Operating Profit Margin (%)	12.0%	-169.0%	-61.2%	54.5%	37.3%	-3.2%	-277.0%	-	-14,594.6%	-32.9%
Other Income ⓘ	283	408	398	301	438	272	41	10	39	38
Interest ⓘ	274	304	363	361	330	302	160	46	27	20
Depreciation ⓘ	5	3	1	1	1	10	4	2	2	2
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	-3,583
Profit Before Tax ⓘ	9	72	17	-16	150	-51	-139	-55	-396	-3,580
Tax ⓘ	-14	7	0	4	44	35	0	1	1	0
Profit After Tax	23	66	17	-20	106	-85	-140	-56	-397	-3,580
PAT Margin (%)	65.0%	377.2%	63.8%	-24.0%	90.6%	-23.5%	-2,341.1%	-	-14,271.2%	-8,530.5%
Adjusted EPS (₹)	0.5	1.4	0.4	-0.4	2.4	-1.9	-3.1	-1.3	-7.3	-66.2
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	5,759	6,100	6,168	6,923	6,522	6,443	6,316	6,335	6,737	3,289
Share Capital ⓘ	85	92	96	95	90	91	90	91	108	108
Reserves ⓘ	5,674	6,008	6,072	6,828	6,432	6,352	6,226	6,245	6,628	3,180
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	2,515	2,653	2,554	2,429	3,170	582	403	136	144	313
Long Term Debt	2,080	2,345	1,714	1,450	2,101	462	224	0	0	0
Short Term Debt	435	308	840	979	1,068	120	179	136	144	313
Trade Payables	3	1	0	0	0	0	0	0	0	0
Others Liabilities ⓘ	437	721	926	759	928	1,824	141	405	9	49
Total Liabilities ⓘ	8,714	9,475	9,648	10,110	10,620	8,849	6,860	6,877	6,890	3,650
Fixed Assets
Gross Block	31	32	29	25	25	50	20	23	9	8
Accumulated Depreciation	25	27	26	22	23	30	19	18	5	6
Net Fixed Assetsⓘ	7	5	3	2	2	20	1	5	4	2
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	5,042	5,238	6,211	6,895	6,097	3,838	3,793	3,854	3,201	2,334
Inventories	59	70	71	71	71	1	1	1	1	1
Trade Receivables	0	3	2	2	6	0	0	0	0	49
Cash Equivalents	111	772	136	67	86	256	60	18	67	19
Others Assetsⓘ	3,495	3,388	3,225	3,072	4,358	4,734	3,004	2,998	3,617	1,246
Total Assets ⓘ	8,714	9,475	9,648	10,110	10,620	8,849	6,860	6,877	6,890	3,650

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	13	-483	385	-57	26	111	-13	6	17	-21
PBT ⓘ	9	72	17	-16	150	-51	-139	-55	-396	-3,580
Adjustment ⓘ	-5	-84	-18	62	-164	99	118	46	377	3,575
Changes in Working Capital ⓘ	40	-454	395	-87	50	42	-49	-0	-2	-12
Tax Paid ⓘ	-32	-17	-9	-16	-10	22	57	16	38	-4
Cash Flow From Investing Activity ⓘ	-756	547	-845	720	-31	1,897	1,946	47	-455	-130
Capex	-2	-1	0	0	-1	0	0	0	0	0
Net Investments	-184	163	-60	-154	76	-139	230	94	333	155
Others ⓘ	-569	384	-785	874	-106	2,036	1,715	-47	-788	-285
Cash Flow From Financing Activityⓘ	765	521	-173	-693	18	-2,020	-1,941	-47	438	153
Net Proceeds from Shares ⓘ	0	538	9	13	11	22	0	8	854	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	880	-40	-1,188	0	0	0
Interest Paid ⓘ	-261	-298	-340	-396	-327	-285	-156	-41	-47	-14
Dividend Paid ⓘ	-38	0	0	0	0	0	0	0	0	0
Others ⓘ	1,064	281	158	-310	-546	-1,717	-597	-14	-369	167
Net Cash Flow ⓘ	22	585	-633	-31	13	-12	-8	5	-1	2

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	0.4	1.11	0.28	-0.3	1.58	-1.32	-2.19	-0.89	-6.07	-71.42
ROCE (%)	3.52	4.17	3.98	3.49	4.65	2.6	0.27	-0.13	-5.37	-67.88
Asset Turnover Ratio	0	0	0	0.01	0.01	0.04	0	0	0	0.01
PAT to CFO Conversion(x)	0.57	-7.32	22.65	N/A	0.25	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	5	35	32	8	12	0	0	0	0	423
Inventory Days	536	1,353	946	316	222	36	55	0	118	8
Payable Days	0	0	0	0	0	0	0	0	0	0

Embassy Developments Ltd Stock News

Embassy Developments Ltd FAQs

What is the share price of Embassy Developments?

Company share prices are keep on changing according to the market conditions. The closing price of Embassy Developments on 29-Apr-2025 10:01 is ₹103.8.

What is the market cap of Embassy Developments?

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 29-Apr-2025 10:01 the market cap of Embassy Developments stood at ₹12,451.6.

What is the P/E ratio of Embassy Developments?

The latest P/E ratio of Embassy Developments as of 29-Apr-2025 10:01 is 0.00.

What is the P/B ratio of Embassy Developments?

The latest P/B ratio of Embassy Developments as of 29-Apr-2025 10:01 is 2.23.

What is the 52-week high and low of Embassy Developments?

The 52-week high of Embassy Developments is ₹164.4 and the 52-week low is ₹95.00.

What is the TTM revenue of Embassy Developments?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Embassy Developments is ₹59.06 ( Cr.) .

About Embassy Developments Ltd

Indiabulls Real Estate (IBREL), incorporated in 2006, is Indiaâ€™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.