Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹40,484Cr
Real Estate Investment Trusts
Rev Gr TTM
Revenue Growth TTM
13.45%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EMBASSY
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 10.2 | 4.2 | 8.2 | 9.6 | -0.9 | 7.7 | 5.8 | 10.6 | 13.4 | 12.7 | 16.8 | 10.9 |
| 234 | 220 | 228 | 234 | 230 | 370 | 258 | 776 | 239 | 256 | 277 | 302 |
Operating Profit Operating ProfitCr |
| 75.2 | 76.3 | 76.4 | 76.1 | 75.4 | 62.9 | 74.7 | 28.6 | 77.5 | 77.2 | 76.8 | 74.9 |
Other Income Other IncomeCr | 43 | 32 | 45 | 42 | 71 | 84 | 58 | 44 | 48 | 64 | 228 | 46 |
Interest Expense Interest ExpenseCr | 255 | 262 | 278 | 292 | 309 | 328 | 344 | 347 | 372 | 384 | 365 | 374 |
Depreciation DepreciationCr | 229 | 236 | 252 | 168 | 266 | 278 | 295 | 302 | 290 | 296 | 291 | 390 |
| 268 | 240 | 253 | 328 | 200 | 106 | 182 | -295 | 207 | 252 | 489 | 185 |
| 34 | 24 | 23 | 45 | 22 | -1,425 | 24 | -52 | 52 | 20 | 108 | 615 |
|
Growth YoY PAT Growth YoY% | 30.9 | 68.7 | 40.9 | 699.5 | -23.6 | 606.3 | -31.2 | -185.7 | -13.2 | -84.8 | 141.0 | -77.0 |
| 24.8 | 23.4 | 23.8 | 28.9 | 19.1 | 153.4 | 15.5 | -22.4 | 14.6 | 20.6 | 31.9 | -35.7 |
| 2.5 | 2.3 | 2.4 | 3.0 | 1.9 | 16.1 | 1.7 | -2.6 | 1.6 | 2.5 | 4.0 | -4.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | | 12.1 | 24.2 | 15.7 | 8.0 | 8.2 | 11.0 |
| 9 | 657 | 608 | 665 | 875 | 916 | 993 | 1,074 |
Operating Profit Operating ProfitCr |
| | 70.0 | 75.2 | 78.2 | 75.2 | 76.0 | 76.0 | 76.6 |
Other Income Other IncomeCr | 0 | 168 | 121 | 133 | 110 | 162 | 170 | 386 |
Interest Expense Interest ExpenseCr | 0 | 380 | 645 | 829 | 976 | 1,087 | 1,329 | 1,495 |
Depreciation DepreciationCr | 0 | 528 | 571 | 796 | 1,128 | 885 | 1,783 | 1,266 |
| -9 | 796 | 754 | 896 | 662 | 1,089 | 193 | 1,134 |
| 0 | 30 | 56 | 8 | 156 | 125 | -1,431 | 795 |
|
| | 8,203.5 | -8.8 | 27.2 | -43.0 | 90.5 | 68.5 | -79.2 |
| | 34.9 | 28.4 | 29.1 | 14.3 | 25.3 | 39.4 | 7.4 |
| -5.2 | 0.3 | 8.5 | 9.4 | 5.3 | 10.2 | 17.1 | 3.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 22,904 | 22,912 | 28,826 | 28,826 | 28,826 | 28,826 | 28,826 | 28,826 |
| -9 | -594 | -1,733 | -2,940 | -4,458 | -5,552 | -6,065 | -8,046 |
Current Liabilities Current LiabilitiesCr | 2,512 | 1,164 | 1,515 | 1,620 | 5,927 | 5,245 | 7,526 | 7,175 |
Non Current Liabilities Non Current LiabilitiesCr | 11,289 | 10,009 | 16,476 | 17,690 | 16,117 | 18,857 | 18,660 | 22,443 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5,489 | 1,675 | 1,437 | 975 | 1,145 | 1,327 | 1,181 | 1,543 |
Non Current Assets Non Current AssetsCr | 31,205 | 31,815 | 43,648 | 44,221 | 45,266 | 46,049 | 47,767 | 48,855 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 1,691 | 1,870 | 2,367 | 2,566 | 2,591 | 3,079 | 3,522 |
Investing Cash Flow Investing Cash FlowCr | -468 | -2,144 | -3,041 | -1,182 | -1,670 | -1,180 | -1,653 | -1,651 |
Financing Cash Flow Financing Cash FlowCr | 4,747 | -4,197 | 1,777 | -1,514 | -869 | -1,217 | -1,792 | -1,567 |
|
Free Cash Flow Free Cash FlowCr | 3 | 512 | 1,103 | 966 | 1,473 | 976 | 1,332 | |
| -33.3 | 220.9 | 267.8 | 266.4 | 507.1 | 268.8 | 189.6 | 1,040.2 |
CFO To EBITDA CFO To EBITDA% | -33.3 | 110.1 | 101.2 | 99.1 | 96.6 | 89.3 | 98.3 | 100.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 27,125 | 30,847 | 35,235 | 29,598 | 34,992 | 34,702 | 39,826 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 117.6 |
Price To Sales Price To Sales | | 12.4 | 12.6 | 11.5 | 8.4 | 9.2 | 8.4 | 8.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 |
| -213.1 | 21.1 | 21.9 | 19.6 | 16.4 | 17.6 | 17.2 | 17.4 |
Profitability Ratios Profitability Ratios |
| | 99.5 | 99.9 | 99.7 | 98.9 | 98.9 | 98.9 | 86.2 |
| | 70.0 | 75.2 | 78.2 | 75.2 | 76.0 | 76.0 | 76.6 |
| | 34.9 | 28.4 | 29.1 | 14.3 | 25.3 | 39.4 | 7.4 |
| 0.0 | 4.2 | 3.7 | 4.5 | 4.2 | 5.4 | 3.6 | 6.1 |
| 0.0 | 3.4 | 2.6 | 3.4 | 2.1 | 4.1 | 7.1 | 1.6 |
| 0.0 | 2.3 | 1.6 | 2.0 | 1.1 | 2.0 | 3.3 | 0.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **Overview**
Embassy Office Parks REIT (Embassy REIT) is India’s first listed Real Estate Investment Trust (REIT) and a leading owner and operator of institutional-grade commercial real estate in India. With a focus on Grade A office parks, the REIT benefits from India’s position as a global hub for talent, technology, and services. Embassy REIT operates across five gateway cities—Bengaluru, Mumbai, Pune, Chennai, and the National Capital Region (NCR)—with an integrated business ecosystem that includes hospitality and renewable energy assets. As of November 2025, it manages a portfolio of over **51 million square feet (msf)**, anchored by iconic business parks like **Embassy Manyata**, **Embassy TechVillage**, and **Embassy GolfLinks**.
---
#### **Recent Developments (Nov 2025 Highlights)**
- **New Deliveries & Pre-Leasing Success**:
- Delivered **0.9 msf** at **Block L4, Embassy Manyata (Bengaluru)**, fully leased to a **Fortune 500 global retailer**.
- Fully pre-leased **1.4 msf (Blocks D1 & D2)** at Embassy Manyata to an **Australian bank**, with an expansion option of 284,000 sq ft. Target delivery: **February 2026**.
- Completed **0.4 msf (Block 10)** at **Embassy Splendid TechZone, Chennai**, which is 100% pre-leased. Blocks 4 and 1 (1.2 msf combined) are 30% pre-leased with strong leasing momentum.
- **Pipeline Expansion**:
- Launched **2.0 msf** of new developments in **Chennai**, increasing the **active development pipeline to 7.2 msf** (Bengaluru and Chennai), with **42% already pre-leased**.
- Pipeline development projects are projected to deliver an **attractive 18–19% yield on cost**, driving accretive Net Operating Income (NOI) and Distribution Per Unit (DPU) growth.
- **Inorganic Growth Strategy**:
- Evaluating acquisition opportunities, including a **3.3 msf project in Whitefield, Bengaluru**, for which an invitation to offer has been received from Embassy Developments Limited.
- Continues to selectively pursue **third-party acquisitions** and **Right of First Offer (ROFO)** assets to expand its portfolio with trophy-grade office properties in India’s top cities.
- **Hospitality Growth**:
- Hospitality segment reported **12% EBITDA growth** in Q2, driven by a **16% rise in average room rates** across operating hotels, including dual-branded Hilton properties at Embassy Manyata and TechVillage.
---
#### **Portfolio & Occupancy**
- **Total Portfolio**: **51.1 msf** (as of Apr–Jun 2025), comprising:
- 14 office parks (48.7 msf)
- 4 city-center office buildings (2.5 msf)
- 4 operational and 2 under-construction hotels
- 100 MW solar park supplying renewable energy
- **Asset Value**: Total Gross Asset Value (GAV) of **₹6.3 billion**, with **Embassy Manyata (38%)** and **Embassy TechVillage (22%)** contributing 61% of total GAV.
- **Occupancy**: Ranges from **94% to 100%** across properties.
- **Weighted Average Lease Expiry (WALE)**: **8.1 to 10.9 years**, ensuring stable, long-term income.
- **In-Place Rents**: **₹89–₹157/sq ft/month**, with **up to 12% mark-to-market upside** compared to prevailing market rents.
---
#### **Tenant Base & Sector Diversification**
- **Tenant Profile**:
- Over **270 marquee corporate occupants**, including **45% Fortune Global 500** companies.
- **Multinational corporations** constitute over **80% of rental income**, with **65% from Global Capability Centers (GCCs)** and **30% from technology sector tenants**.
- Top five tenants (as of Nov 2025): **JP Morgan, IBM India, ANSR, a Fortune 500 retail major, and We Work** — accounting for **25.8% of rental income**.
- **Seven of the world’s top 30 largest companies by market cap** are tenants.
- **Sector Mix & Revenue**:
- Technology & GCCs: **>70% of occupier base**
- Financial Services: ~25%
- IT Services contribution has declined to **~9% of rental income** (from 25% at listing), reflecting successful diversification.
---
#### **Leasing & Rental Performance**
- **Mark-to-Market Upside**: Estimated **10–12% blended rental reversion potential** on leases expiring through FY2029.
- **Lease Escalations**:
- Contractual rent increases of **12–15% every 3–5 years** for office parks; **15% every 3 years** for city-center assets.
- **64–66% of tenant leases** incorporate such escalations, ensuring predictable revenue growth.
- **Recent Performance** (Jun 2025):
- Delivered **2.5 msf** of new office space in Bengaluru.
- Achieved **10% YoY growth in revenue and NOI** (₹4,039 cr and ₹3,283 cr, respectively in FY25).
- Distributable distributions grew by **8%**, with double-digit DPU growth forecast for FY26.
- **1.5 msf** of leasing pipeline for Q1 FY26, expected to boost occupancy to **93–94% by value** by Mar 2026.
---
#### **Strategic Growth Drivers**
1. **Organic Development**:
- Focus on **on-campus developments** in **high-demand micro-markets** like Bengaluru’s ORR and Chennai’s OMR.
- Redevelopment projects (e.g., Block D1 and D2 at Manyata) leveraged **170%+ mark-to-market upside**, increasing leasable area and NOI accretion.
2. **Inorganic Expansion**:
- Disciplined acquisition strategy targeting **large-scale, trophy assets** in India’s top 6 cities.
- Recent example: Acquired **Embassy Splendid TechZone (5.0 msf)** in Chennai in FY25 at an **8.05% cap rate**, 9.2% below independent valuations, accretive to DPU and NAV.
3. **Market Tailwinds**:
- India is projected to become the **4th-largest office market globally**, with **GCCs driving ~50% of demand**.
- Bengaluru leads national absorption (>50% of active RFPs), where Embassy REIT has **~75% of portfolio value exposure**.
4. **Ecosystem Development**:
- Integrated amenities including **hotels, retail, flyovers (e.g., public flyover at Manyata)**, and **solar energy infrastructure** enhance tenant stickiness and rental premiums.
- Hospitality expansion includes upcoming **518-key Hilton complex at TechVillage**, responding to underserved demand.
---
#### **Sustainability & ESG Leadership**
- **Green Finance**:
- Raised **₹31 billion in sustainable financing (H1 FY26)** via green and social loans.
- First Indian real estate entity to receive **Climate Bonds Initiative green loan certification**, enabling access to low-cost capital.
- Secured **₹15 billion in green loans (FY25)** for LEED-certified developments (Manyata, TechVillage, Business Hub).
- **Solar Capacity**:
- Operates a **100 MW solar plant** in Bellary.
- **20 MW rooftop solar project** underway across 8 properties (expected **>30 million units/year**, offsetting **23,700 tonnes CO₂/year**).
- Targets **40%+ renewable energy consumption** across business parks.
- **ESG Commitment**:
- Committed ₹300–3 billion to multi-year ESG programs.
- Awarded **5-star GRESB rating**, ranked **#1 in Asia Office sector** (2022).
- Strategic goal: **Net Zero Operations by 2040**.
---
#### **Financial & Governance Strength**
- **Balance Sheet**:
- **Dual AAA/Stable credit ratings**, industry-leading cost of debt (~7.8%).
- Prudent leverage (~27–28%), with significant debt headroom (~₹100+ billion).
- **Distributions**:
- SEBI mandates **≥90% of Net Distributable Cash Flows** distributed to unitholders.
- FY25 distribution increased by **8%**, with **double-digit DPU growth outlook** for FY26.
- **Governance**:
- Transparent, regulated REIT structure with strong sponsor oversight.
- Sponsor (Embassy Group) is a leading Indian developer with **66+ msf built since mid-1990s**.
- Right of First Offer (ROFO) pipeline of **~30 msf** ensures strategic growth runway.