| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | 101 | 380 | 490 | 475 | 325 | 889 | 681 | 493 | 213 | 342 | 217 | |
Growth YoY Revenue Growth YoY% | -50.4 | -24.4 | 251.4 | 150.1 | 393.4 | 223.5 | 133.9 | 39.0 | 3.7 | -34.6 | -61.5 | -68.2 |
| 119 | 134 | 372 | 514 | 399 | 231 | 881 | 692 | 545 | 365 | 604 | 347 | |
| -23 | -33 | 8 | -24 | 76 | 94 | 8 | -11 | -52 | -152 | -261 | -131 | |
OPM OPM% | -23.9 | -32.9 | 2.1 | -5.0 | 16.0 | 28.9 | 0.9 | -1.6 | -10.6 | -71.4 | -76.3 | -60.3 |
| 12 | 11 | 22 | 68 | 2 | 4 | 266 | 13 | 44 | 47 | 69 | 25 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 150 | 115 | 101 | 106 | 139 | 160 | 135 | 113 | 140 | 119 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 5 | 3 | 5 | 7 | 9 | 20 | 13 | 13 |
PBT PBTCr | -16 | -28 | -122 | -73 | -27 | -11 | 129 | -165 | -152 | -238 | -345 | -238 |
| 2 | 10 | -32 | -198 | 1 | 15 | 6 | 1 | 0 | -5 | -19 | 0 | |
| -18 | -39 | -90 | 125 | -29 | -26 | 123 | -166 | -152 | -233 | -326 | -238 | |
Growth YoY PAT Growth YoY% | -132.1 | 83.7 | 76.0 | 118.4 | -58.3 | 31.9 | 236.6 | -232.2 | -428.3 | -789.1 | -364.6 | -43.7 |
NPM NPM% | -18.9 | -38.3 | -23.7 | 25.6 | -6.1 | -8.1 | 13.8 | -24.3 | -30.9 | -109.6 | -95.1 | -109.8 |
| -0.3 | -0.7 | -1.8 | 1.9 | 0.4 | -0.3 | 1.1 | -1.3 | -1.1 | -1.7 | -2.3 | -1.7 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | 101 | 380 | 490 | 475 | 325 | 889 | 681 | 493 | 213 | 342 | 217 | |
Growth YoY Revenue Growth YoY% | -50.4 | -24.4 | 251.4 | 150.1 | 393.4 | 223.5 | 133.9 | 39.0 | 3.7 | -34.6 | -61.5 | -68.2 |
| 119 | 134 | 372 | 514 | 399 | 231 | 881 | 692 | 545 | 365 | 604 | 347 | |
| -23 | -33 | 8 | -24 | 76 | 94 | 8 | -11 | -52 | -152 | -261 | -131 | |
OPM OPM% | -23.9 | -32.9 | 2.1 | -5.0 | 16.0 | 28.9 | 0.9 | -1.6 | -10.6 | -71.4 | -76.3 | -60.3 |
| 12 | 11 | 22 | 68 | 2 | 4 | 266 | 13 | 44 | 47 | 69 | 25 | |
Interest Expense Interest ExpenseCr | 3 | 4 | 150 | 115 | 101 | 106 | 139 | 160 | 135 | 113 | 140 | 119 |
Depreciation DepreciationCr | 3 | 3 | 2 | 2 | 5 | 3 | 5 | 7 | 9 | 20 | 13 | 13 |
PBT PBTCr | -16 | -28 | -122 | -73 | -27 | -11 | 129 | -165 | -152 | -238 | -345 | -238 |
| 2 | 10 | -32 | -198 | 1 | 15 | 6 | 1 | 0 | -5 | -19 | 0 | |
| -18 | -39 | -90 | 125 | -29 | -26 | 123 | -166 | -152 | -233 | -326 | -238 | |
Growth YoY PAT Growth YoY% | -132.1 | 83.7 | 76.0 | 118.4 | -58.3 | 31.9 | 236.6 | -232.2 | -428.3 | -789.1 | -364.6 | -43.7 |
NPM NPM% | -18.9 | -38.3 | -23.7 | 25.6 | -6.1 | -8.1 | 13.8 | -24.3 | -30.9 | -109.6 | -95.1 | -109.8 |
| -0.3 | -0.7 | -1.8 | 1.9 | 0.4 | -0.3 | 1.1 | -1.3 | -1.1 | -1.7 | -2.3 | -1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,959 | 2,320 | 4,503 | 4,944 | 3,271 | 1,521 | 1,445 | 587 | 414 | 2,180 | 1,732 | 1,265 |
Growth Revenue Growth% | 12.1 | -21.6 | 94.0 | 9.8 | -33.8 | -53.5 | -5.0 | -59.4 | -29.5 | 426.7 | -20.5 | -46.6 |
| 2,062 | 1,675 | 1,192 | 3,901 | 2,470 | 1,342 | 1,446 | 1,133 | 842 | 2,016 | 2,205 | 1,861 | |
| 898 | 645 | 3,311 | 1,043 | 801 | 180 | -1 | -546 | -428 | 163 | -474 | -596 | |
OPM OPM% | 30.3 | 27.8 | 73.5 | 21.1 | 24.5 | 11.8 | -0.1 | -93.0 | -103.5 | 7.5 | -27.4 | -47.1 |
| 137 | 526 | 224 | 283 | 89 | 141 | 97 | 23 | -574 | 339 | 173 | 185 | |
Interest Expense Interest ExpenseCr | 501 | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 9 | 461 | 549 | 507 |
Depreciation DepreciationCr | 69 | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 11 | 15 | 48 | 54 |
PBT PBTCr | 464 | 539 | 2,694 | 844 | 378 | 75 | -27 | -563 | -1,023 | 27 | -897 | -973 |
| 142 | 183 | 335 | 339 | 257 | 70 | 110 | 45 | 16 | -176 | -23 | -24 | |
PAT PATCr | 322 | 357 | 2,360 | 504 | 121 | 5 | -137 | -608 | -1,038 | 203 | -874 | -949 |
Growth PAT Growth% | 18.8 | 10.6 | 561.5 | -78.6 | -76.0 | -96.1 | -3,009.4 | -342.6 | -70.9 | 119.5 | -530.8 | -872.1 |
NPM NPM% | 10.9 | 15.4 | 52.4 | 10.2 | 3.7 | 0.3 | -9.5 | -103.5 | -250.9 | 9.3 | -50.5 | -75.0 |
| 7.3 | 8.7 | 50.0 | 11.0 | 2.7 | 0.1 | -3.0 | -11.3 | -9.2 | 2.8 | -6.4 | -6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,959 | 2,320 | 4,503 | 4,944 | 3,271 | 1,521 | 1,445 | 587 | 414 | 2,180 | 1,732 | 1,265 |
Growth Revenue Growth% | 12.1 | -21.6 | 94.0 | 9.8 | -33.8 | -53.5 | -5.0 | -59.4 | -29.5 | 426.7 | -20.5 | -46.6 |
| 2,062 | 1,675 | 1,192 | 3,901 | 2,470 | 1,342 | 1,446 | 1,133 | 842 | 2,016 | 2,205 | 1,861 | |
| 898 | 645 | 3,311 | 1,043 | 801 | 180 | -1 | -546 | -428 | 163 | -474 | -596 | |
OPM OPM% | 30.3 | 27.8 | 73.5 | 21.1 | 24.5 | 11.8 | -0.1 | -93.0 | -103.5 | 7.5 | -27.4 | -47.1 |
| 137 | 526 | 224 | 283 | 89 | 141 | 97 | 23 | -574 | 339 | 173 | 185 | |
Interest Expense Interest ExpenseCr | 501 | 561 | 744 | 464 | 481 | 228 | 110 | 28 | 9 | 461 | 549 | 507 |
Depreciation DepreciationCr | 69 | 71 | 97 | 17 | 31 | 17 | 12 | 12 | 11 | 15 | 48 | 54 |
PBT PBTCr | 464 | 539 | 2,694 | 844 | 378 | 75 | -27 | -563 | -1,023 | 27 | -897 | -973 |
| 142 | 183 | 335 | 339 | 257 | 70 | 110 | 45 | 16 | -176 | -23 | -24 | |
PAT PATCr | 322 | 357 | 2,360 | 504 | 121 | 5 | -137 | -608 | -1,038 | 203 | -874 | -949 |
Growth PAT Growth% | 18.8 | 10.6 | 561.5 | -78.6 | -76.0 | -96.1 | -3,009.4 | -342.6 | -70.9 | 119.5 | -530.8 | -872.1 |
NPM NPM% | 10.9 | 15.4 | 52.4 | 10.2 | 3.7 | 0.3 | -9.5 | -103.5 | -250.9 | 9.3 | -50.5 | -75.0 |
| 7.3 | 8.7 | 50.0 | 11.0 | 2.7 | 0.1 | -3.0 | -11.3 | -9.2 | 2.8 | -6.4 | -6.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 92 | 87 | 95 | 90 | 91 | 90 | 91 | 108 | 108 | 244 | 278 |
Reserves ReservesCr | 3,617 | 3,956 | 2,850 | 2,860 | 3,042 | 2,967 | 2,899 | 3,122 | 2,220 | 8,476 | 9,590 |
| 5,922 | 5,439 | 12,649 | 8,469 | 6,517 | 4,703 | 3,786 | 2,494 | 2,636 | 7,055 | 5,997 | |
| 7,374 | 8,374 | 3,428 | 3,713 | 1,200 | 560 | 539 | 346 | 446 | 4,102 | 5,577 | |
| 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,507 | 5,847 | 20,484 | 21,538 | |
| 14,215 | 13,481 | 15,139 | 12,172 | 10,335 | 8,087 | 7,097 | 6,112 | 5,438 | 13,133 | 14,255 | |
| 3,907 | 5,087 | 4,941 | 4,019 | 952 | 669 | 653 | 395 | 410 | 7,351 | 7,283 | |
| 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,507 | 5,847 | 20,484 | 21,538 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 92 | 87 | 95 | 90 | 91 | 90 | 91 | 108 | 108 | 244 | 278 |
Reserves ReservesCr | 3,617 | 3,956 | 2,850 | 2,860 | 3,042 | 2,967 | 2,899 | 3,122 | 2,220 | 8,476 | 9,590 |
| 5,922 | 5,439 | 12,649 | 8,469 | 6,517 | 4,703 | 3,786 | 2,494 | 2,636 | 7,055 | 5,997 | |
| 7,374 | 8,374 | 3,428 | 3,713 | 1,200 | 560 | 539 | 346 | 446 | 4,102 | 5,577 | |
| 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,507 | 5,847 | 20,484 | 21,538 | |
| 14,215 | 13,481 | 15,139 | 12,172 | 10,335 | 8,087 | 7,097 | 6,112 | 5,438 | 13,133 | 14,255 | |
| 3,907 | 5,087 | 4,941 | 4,019 | 952 | 669 | 653 | 395 | 410 | 7,351 | 7,283 | |
| 18,122 | 18,568 | 20,080 | 16,192 | 11,287 | 8,757 | 7,751 | 6,507 | 5,847 | 20,484 | 21,538 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 973 | 639 | -891 | -1,159 | -432 | 853 | -248 | -343 | -97 | 1,461 | 44 | |
| 244 | -875 | 222 | 1,785 | 2,779 | 971 | 280 | 661 | 96 | 507 | -79 | |
| -695 | -834 | 2,057 | -1,695 | -1,890 | -1,791 | -64 | -331 | -8 | -1,971 | 629 | |
Net Cash Flow Net Cash FlowCr | 513 | -735 | 1,321 | -1,071 | -555 | 33 | -31 | -13 | -10 | -3 | 595 |
Free Cash Flow Free Cash FlowCr | 934 | 607 | -1,100 | -1,196 | -440 | 854 | -248 | -343 | -100 | 1,407 | 1 |
CFO To PAT CFO To PAT% | 301.6 | 179.3 | -37.7 | -229.9 | -356.6 | 18,087.1 | 180.4 | 56.4 | 9.4 | 719.9 | -5.1 |
CFO To EBITDA CFO To EBITDA% | 108.3 | 99.1 | -26.9 | -111.2 | -53.9 | 474.9 | 16,625.5 | 62.8 | 22.7 | 894.1 | -9.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 973 | 639 | -891 | -1,159 | -432 | 853 | -248 | -343 | -97 | 1,461 | 44 | |
| 244 | -875 | 222 | 1,785 | 2,779 | 971 | 280 | 661 | 96 | 507 | -79 | |
| -695 | -834 | 2,057 | -1,695 | -1,890 | -1,791 | -64 | -331 | -8 | -1,971 | 629 | |
Net Cash Flow Net Cash FlowCr | 513 | -735 | 1,321 | -1,071 | -555 | 33 | -31 | -13 | -10 | -3 | 595 |
Free Cash Flow Free Cash FlowCr | 934 | 607 | -1,100 | -1,196 | -440 | 854 | -248 | -343 | -100 | 1,407 | 1 |
CFO To PAT CFO To PAT% | 301.6 | 179.3 | -37.7 | -229.9 | -356.6 | 18,087.1 | 180.4 | 56.4 | 9.4 | 719.9 | -5.1 |
CFO To EBITDA CFO To EBITDA% | 108.3 | 99.1 | -26.9 | -111.2 | -53.9 | 474.9 | 16,625.5 | 62.8 | 22.7 | 894.1 | -9.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,590 | 4,181 | 8,596 | 4,155 | 1,855 | 3,694 | 4,623 | 2,646 | 6,281 | 14,157 | 5,490 | 8,156 |
Price To Earnings Price To Earnings | 8.8 | 9.6 | 3.6 | 8.2 | 15.4 | 812.5 | 71.0 | |||||
Price To Sales Price To Sales | 0.9 | 1.8 | 1.9 | 0.8 | 0.6 | 2.4 | 3.2 | 4.5 | 15.2 | 6.5 | 3.2 | 6.5 |
Price To Book Price To Book | 0.7 | 0.9 | 2.9 | 1.4 | 0.6 | 1.2 | 1.5 | 0.8 | 2.7 | 1.6 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 9.9 | 18.0 | 3.2 | 7.5 | 3.1 | 26.3 | -3,913.4 | -5.1 | -15.1 | 112.3 | -20.7 | -20.9 |
GPM GPM% | 42.0 | 45.1 | 89.7 | 28.2 | 43.2 | 26.6 | 17.0 | -9.5 | -20.3 | 26.2 | 7.0 | 7.0 |
OPM OPM% | 30.3 | 27.8 | 73.5 | 21.1 | 24.5 | 11.8 | -0.1 | -93.0 | -103.5 | 7.5 | -27.4 | -47.1 |
NPM NPM% | 10.9 | 15.4 | 52.4 | 10.2 | 3.7 | 0.3 | -9.5 | -103.5 | -250.9 | 9.3 | -50.5 | -75.0 |
ROCE ROCE% | 8.5 | 9.1 | 50.0 | 17.8 | 20.6 | 7.1 | 1.9 | -15.3 | -38.5 | 3.7 | -2.3 | -2.3 |
ROE ROE% | 8.7 | 8.8 | 80.1 | 17.1 | 3.9 | 0.1 | -4.6 | -18.8 | -44.6 | 2.3 | -8.9 | -8.9 |
ROA ROA% | 1.8 | 1.9 | 11.8 | 3.1 | 1.1 | 0.1 | -1.8 | -9.3 | -17.8 | 1.0 | -4.1 | -4.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2,590 | 4,181 | 8,596 | 4,155 | 1,855 | 3,694 | 4,623 | 2,646 | 6,281 | 14,157 | 5,490 | 8,156 |
Price To Earnings Price To Earnings | 8.8 | 9.6 | 3.6 | 8.2 | 15.4 | 812.5 | 71.0 | |||||
Price To Sales Price To Sales | 0.9 | 1.8 | 1.9 | 0.8 | 0.6 | 2.4 | 3.2 | 4.5 | 15.2 | 6.5 | 3.2 | 6.5 |
Price To Book Price To Book | 0.7 | 0.9 | 2.9 | 1.4 | 0.6 | 1.2 | 1.5 | 0.8 | 2.7 | 1.6 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 9.9 | 18.0 | 3.2 | 7.5 | 3.1 | 26.3 | -3,913.4 | -5.1 | -15.1 | 112.3 | -20.7 | -20.9 |
GPM GPM% | 42.0 | 45.1 | 89.7 | 28.2 | 43.2 | 26.6 | 17.0 | -9.5 | -20.3 | 26.2 | 7.0 | 7.0 |
OPM OPM% | 30.3 | 27.8 | 73.5 | 21.1 | 24.5 | 11.8 | -0.1 | -93.0 | -103.5 | 7.5 | -27.4 | -47.1 |
NPM NPM% | 10.9 | 15.4 | 52.4 | 10.2 | 3.7 | 0.3 | -9.5 | -103.5 | -250.9 | 9.3 | -50.5 | -75.0 |
ROCE ROCE% | 8.5 | 9.1 | 50.0 | 17.8 | 20.6 | 7.1 | 1.9 | -15.3 | -38.5 | 3.7 | -2.3 | -2.3 |
ROE ROE% | 8.7 | 8.8 | 80.1 | 17.1 | 3.9 | 0.1 | -4.6 | -18.8 | -44.6 | 2.3 | -8.9 | -8.9 |
ROA ROA% | 1.8 | 1.9 | 11.8 | 3.1 | 1.1 | 0.1 | -1.8 | -9.3 | -17.8 | 1.0 | -4.1 | -4.1 |
Documents — Embassy Developments Ltd
Concall Transcript Summaries — Embassy Developments Ltd