EMBASSY DEVELOPMENTS LIMITED
Embassy Developments Limited operates as a real estate company in India. The company project portfolio is real estate developers, specializing in the construction and development of residential, commercial, and Special Economic Zone (SEZ) projects. The company was formerly known as Equinox India Developments Limited and changed its name to Embassy Developments Limited in February 2025. Embassy Developments Limited was incorporated in 2006 and is based in Mumbai, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 24.1%
Concerns1
- Low interest coverage ratio of 0.0x
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ2.11 K Cr | β | βΉ264.00 Cr | β | β | 2.6% | 97.5% | -177.2% |
| Mar 2024 | βΉ1.07 K Cr | β | βΉ-342.00 | β | β | 46.6% | 35533.3% | -13.9% |
| Mar 2023 | βΉ3.00 Cr | β | βΉ-397.00 | β | β | -5.9% | β | 608.9% |
| Mar 2022 | βΉ0.00 | β | βΉ-56.00 | β | β | -0.9% | -100.0% | -60.0% |
| Mar 2021 | βΉ6.00 Cr | β | βΉ-140.00 | β | β | -2.2% | -98.3% | 64.7% |
| Mar 2020 | βΉ363.00 Cr | β | βΉ-85.00 | β | β | -1.3% | 210.3% | -180.2% |
| Mar 2019 | βΉ117.00 Cr | β | βΉ106.00 Cr | β | β | 1.6% | 42.7% | -630.0% |
| Mar 2018 | βΉ82.00 Cr | β | βΉ-20.00 | β | β | -0.3% | 203.7% | -217.6% |
| Mar 2017 | βΉ27.00 Cr | β | βΉ17.00 Cr | β | β | 0.3% | 58.8% | -74.2% |
| Mar 2016 | βΉ17.00 Cr | β | βΉ66.00 Cr | β | β | 1.0% | -52.8% | 187.0% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 1,168 |
| Total Expenses | 1,089 |
| EBIT / Operating Profit | 80 |
| OPM % | 7% |
| Other Income | 43 |
| Finance Costs | 280 |
| Depreciation & Amortisation | 20 |
| Profit Before Tax | -178 |
| Tax % | - |
| Net Profit / PAT | -174 |
| EPS (βΉ) | -1.29 |
| Dividend Payout % | - |
Peer Comparison
Construction & Real Estate sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| EMBASSY DEVELOPMENTS LIMITEDthis co. | βΉ10.02 K Cr | βΉ2.11 K Cr | 0.00 | 0.87 | 644.20 | 97.5% |
| DLF LIMITED | βΉ1.62 L Cr | βΉ4.48 K Cr | 71.80 | 5.57 | 85.69 | 38.2% |
| Lodha Developers Limited | βΉ1.07 L Cr | βΉ13.31 K Cr | 47.00 | 5.32 | 45.12 | 40.7% |
| The Phoenix Mills Ltd. | βΉ67.72 K Cr | βΉ486.00 Cr | 238.00 | 12.55 | 162.71 | 4.3% |
| Prestige Estates Projects Limited | βΉ65.45 K Cr | βΉ2.87 K Cr | 639.00 | 5.54 | 62.98 | 8.4% |
| OBEROI REALTY LIMITED | βΉ60.20 K Cr | βΉ4.37 K Cr | 34.00 | 3.96 | 28.02 | 32.4% |
| Godrej Properties Limited | βΉ56.59 K Cr | βΉ1.95 K Cr | 148.00 | 3.23 | 55.48 | 46.5% |
| Industry Average | β | βΉ1.57 K Cr | 107.92 | 4.84 | 64.14 | 54.8% |