Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Embassy Office Parks REIT

EMBASSY
NSE
427.09
0.05%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Embassy Office Parks REIT

EMBASSY
NSE
427.09
0.05%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
40,484Cr
Close
Close Price
427.09
Industry
Industry
Real Estate Investment Trusts
PE
Price To Earnings
119.63
PS
Price To Sales
8.83
Revenue
Revenue
4,582Cr
Rev Gr TTM
Revenue Growth TTM
13.45%
PAT Gr TTM
PAT Growth TTM
-79.16%
Peer Comparison
How does EMBASSY stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
EMBASSY
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
Revenue
RevenueCr
9439269669819349971,0221,0861,0601,1241,1931,205
Growth YoY
Revenue Growth YoY%
10.24.28.29.6-0.97.75.810.613.412.716.810.9
Expenses
ExpensesCr
234220228234230370258776239256277302
Operating Profit
Operating ProfitCr
709706738747704628763310821868917903
OPM
OPM%
75.276.376.476.175.462.974.728.677.577.276.874.9
Other Income
Other IncomeCr
4332454271845844486422846
Interest Expense
Interest ExpenseCr
255262278292309328344347372384365374
Depreciation
DepreciationCr
229236252168266278295302290296291390
PBT
PBTCr
268240253328200106182-295207252489185
Tax
TaxCr
3424234522-1,42524-525220108615
PAT
PATCr
2342172302831791,530158-243155232381-430
Growth YoY
PAT Growth YoY%
30.968.740.9699.5-23.6606.3-31.2-185.7-13.2-84.8141.0-77.0
NPM
NPM%
24.823.423.828.919.1153.415.5-22.414.620.631.9-35.7
EPS
EPS
2.52.32.43.01.916.11.7-2.61.62.54.0-4.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
02,1932,4573,0533,5323,8164,1274,582
Growth
Revenue Growth%
12.124.215.78.08.211.0
Expenses
ExpensesCr
96576086658759169931,074
Operating Profit
Operating ProfitCr
-91,5361,8492,3882,6572,9003,1343,509
OPM
OPM%
70.075.278.275.276.076.076.6
Other Income
Other IncomeCr
0168121133110162170386
Interest Expense
Interest ExpenseCr
03806458299761,0871,3291,495
Depreciation
DepreciationCr
05285717961,1288851,7831,266
PBT
PBTCr
-97967548966621,0891931,134
Tax
TaxCr
030568156125-1,431795
PAT
PATCr
-97666988885069641,624339
Growth
PAT Growth%
8,203.5-8.827.2-43.090.568.5-79.2
NPM
NPM%
34.928.429.114.325.339.47.4
EPS
EPS
-5.20.38.59.45.310.217.13.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
22,90422,91228,82628,82628,82628,82628,82628,826
Reserves
ReservesCr
-9-594-1,733-2,940-4,458-5,552-6,065-8,046
Current Liabilities
Current LiabilitiesCr
2,5121,1641,5151,6205,9275,2457,5267,175
Non Current Liabilities
Non Current LiabilitiesCr
11,28910,00916,47617,69016,11718,85718,66022,443
Total Liabilities
Total LiabilitiesCr
36,69533,49045,08445,19646,41247,37648,94850,398
Current Assets
Current AssetsCr
5,4891,6751,4379751,1451,3271,1811,543
Non Current Assets
Non Current AssetsCr
31,20531,81543,64844,22145,26646,04947,76748,855
Total Assets
Total AssetsCr
36,69533,49045,08445,19646,41247,37648,94850,398

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
31,6911,8702,3672,5662,5913,0793,522
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
4,747-4,1971,777-1,514-869-1,217-1,792-1,567
Net Cash Flow
Net Cash FlowCr
4,282-4,650606-32927194-366304
Free Cash Flow
Free Cash FlowCr
35121,1039661,4739761,332
CFO To PAT
CFO To PAT%
-33.3220.9267.8266.4507.1268.8189.61,040.2
CFO To EBITDA
CFO To EBITDA%
-33.3110.1101.299.196.689.398.3100.4

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
027,12530,84735,23529,59834,99234,70239,826
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.0117.6
Price To Sales
Price To Sales
12.412.611.58.49.28.48.7
Price To Book
Price To Book
0.00.00.00.00.00.00.01.9
EV To EBITDA
EV To EBITDA
-213.121.121.919.616.417.617.217.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
99.599.999.798.998.998.986.2
OPM
OPM%
70.075.278.275.276.076.076.6
NPM
NPM%
34.928.429.114.325.339.47.4
ROCE
ROCE%
0.04.23.74.54.25.43.66.1
ROE
ROE%
0.03.42.63.42.14.17.11.6
ROA
ROA%
0.02.31.62.01.12.03.30.7
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.