Login
Home
Charts
Search
Watchlist
Products

Embassy Developments Ltd

EMBDL·NSE
58.81-3.94%Thu, 24 Sept '26

Embassy Developments Ltd

EMBDL
NSE
58.81
-3.94%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
8,156Cr
Close
Close Price
58.65
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
6.45
Revenue
Revenue
1,265Cr
Rev Gr TTM
Revenue Growth TTM
-46.63%
PAT Gr TTM
PAT Growth TTM
-872.06%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
96101380490475325889681493213342217
Growth YoY
Revenue Growth YoY%
-50.4-24.4251.4150.1393.4223.5133.939.03.7-34.6-61.5-68.2
Expenses
ExpensesCr
119134372514399231881692545365604347
Operating Profit
Operating ProfitCr
-23-338-2476948-11-52-152-261-131
OPM
OPM%
-23.9-32.92.1-5.016.028.90.9-1.6-10.6-71.4-76.3-60.3
Other Income
Other IncomeCr
12112268242661344476925
Interest Expense
Interest ExpenseCr
34150115101106139160135113140119
Depreciation
DepreciationCr
332253579201313
PBT
PBTCr
-16-28-122-73-27-11129-165-152-238-345-238
Tax
TaxCr
210-32-198115610-5-190
PAT
PATCr
-18-39-90125-29-26123-166-152-233-326-238
Growth YoY
PAT Growth YoY%
-132.183.776.0118.4-58.331.9236.6-232.2-428.3-789.1-364.6-43.7
NPM
NPM%
-18.9-38.3-23.725.6-6.1-8.113.8-24.3-30.9-109.6-95.1-109.8
EPS
EPS
-0.3-0.7-1.81.90.4-0.31.1-1.3-1.1-1.7-2.3-1.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
96101380490475325889681493213342217
Growth YoY
Revenue Growth YoY%
-50.4-24.4251.4150.1393.4223.5133.939.03.7-34.6-61.5-68.2
Expenses
ExpensesCr
119134372514399231881692545365604347
Operating Profit
Operating ProfitCr
-23-338-2476948-11-52-152-261-131
OPM
OPM%
-23.9-32.92.1-5.016.028.90.9-1.6-10.6-71.4-76.3-60.3
Other Income
Other IncomeCr
12112268242661344476925
Interest Expense
Interest ExpenseCr
34150115101106139160135113140119
Depreciation
DepreciationCr
332253579201313
PBT
PBTCr
-16-28-122-73-27-11129-165-152-238-345-238
Tax
TaxCr
210-32-198115610-5-190
PAT
PATCr
-18-39-90125-29-26123-166-152-233-326-238
Growth YoY
PAT Growth YoY%
-132.183.776.0118.4-58.331.9236.6-232.2-428.3-789.1-364.6-43.7
NPM
NPM%
-18.9-38.3-23.725.6-6.1-8.113.8-24.3-30.9-109.6-95.1-109.8
EPS
EPS
-0.3-0.7-1.81.90.4-0.31.1-1.3-1.1-1.7-2.3-1.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,9592,3204,5034,9443,2711,5211,4455874142,1801,7321,265
Growth
Revenue Growth%
12.1-21.694.09.8-33.8-53.5-5.0-59.4-29.5426.7-20.5-46.6
Expenses
ExpensesCr
2,0621,6751,1923,9012,4701,3421,4461,1338422,0162,2051,861
Operating Profit
Operating ProfitCr
8986453,3111,043801180-1-546-428163-474-596
OPM
OPM%
30.327.873.521.124.511.8-0.1-93.0-103.57.5-27.4-47.1
Other Income
Other IncomeCr
137526224283891419723-574339173185
Interest Expense
Interest ExpenseCr
501561744464481228110289461549507
Depreciation
DepreciationCr
697197173117121211154854
PBT
PBTCr
4645392,69484437875-27-563-1,02327-897-973
Tax
TaxCr
142183335339257701104516-176-23-24
PAT
PATCr
3223572,3605041215-137-608-1,038203-874-949
Growth
PAT Growth%
18.810.6561.5-78.6-76.0-96.1-3,009.4-342.6-70.9119.5-530.8-872.1
NPM
NPM%
10.915.452.410.23.70.3-9.5-103.5-250.99.3-50.5-75.0
EPS
EPS
7.38.750.011.02.70.1-3.0-11.3-9.22.8-6.4-6.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2,9592,3204,5034,9443,2711,5211,4455874142,1801,7321,265
Growth
Revenue Growth%
12.1-21.694.09.8-33.8-53.5-5.0-59.4-29.5426.7-20.5-46.6
Expenses
ExpensesCr
2,0621,6751,1923,9012,4701,3421,4461,1338422,0162,2051,861
Operating Profit
Operating ProfitCr
8986453,3111,043801180-1-546-428163-474-596
OPM
OPM%
30.327.873.521.124.511.8-0.1-93.0-103.57.5-27.4-47.1
Other Income
Other IncomeCr
137526224283891419723-574339173185
Interest Expense
Interest ExpenseCr
501561744464481228110289461549507
Depreciation
DepreciationCr
697197173117121211154854
PBT
PBTCr
4645392,69484437875-27-563-1,02327-897-973
Tax
TaxCr
142183335339257701104516-176-23-24
PAT
PATCr
3223572,3605041215-137-608-1,038203-874-949
Growth
PAT Growth%
18.810.6561.5-78.6-76.0-96.1-3,009.4-342.6-70.9119.5-530.8-872.1
NPM
NPM%
10.915.452.410.23.70.3-9.5-103.5-250.99.3-50.5-75.0
EPS
EPS
7.38.750.011.02.70.1-3.0-11.3-9.22.8-6.4-6.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
92879590919091108108244278
Reserves
ReservesCr
3,6173,9562,8502,8603,0422,9672,8993,1222,2208,4769,590
Current Liabilities
Current LiabilitiesCr
5,9225,43912,6498,4696,5174,7033,7862,4942,6367,0555,997
Non Current Liabilities
Non Current LiabilitiesCr
7,3748,3743,4283,7131,2005605393464464,1025,577
Total Liabilities
Total LiabilitiesCr
18,12218,56820,08016,19211,2878,7577,7516,5075,84720,48421,538
Current Assets
Current AssetsCr
14,21513,48115,13912,17210,3358,0877,0976,1125,43813,13314,255
Non Current Assets
Non Current AssetsCr
3,9075,0874,9414,0199526696533954107,3517,283
Total Assets
Total AssetsCr
18,12218,56820,08016,19211,2878,7577,7516,5075,84720,48421,538
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
92879590919091108108244278
Reserves
ReservesCr
3,6173,9562,8502,8603,0422,9672,8993,1222,2208,4769,590
Current Liabilities
Current LiabilitiesCr
5,9225,43912,6498,4696,5174,7033,7862,4942,6367,0555,997
Non Current Liabilities
Non Current LiabilitiesCr
7,3748,3743,4283,7131,2005605393464464,1025,577
Total Liabilities
Total LiabilitiesCr
18,12218,56820,08016,19211,2878,7577,7516,5075,84720,48421,538
Current Assets
Current AssetsCr
14,21513,48115,13912,17210,3358,0877,0976,1125,43813,13314,255
Non Current Assets
Non Current AssetsCr
3,9075,0874,9414,0199526696533954107,3517,283
Total Assets
Total AssetsCr
18,12218,56820,08016,19211,2878,7577,7516,5075,84720,48421,538

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
973639-891-1,159-432853-248-343-971,46144
Investing Cash Flow
Investing Cash FlowCr
244-8752221,7852,77997128066196507-79
Financing Cash Flow
Financing Cash FlowCr
-695-8342,057-1,695-1,890-1,791-64-331-8-1,971629
Net Cash Flow
Net Cash FlowCr
513-7351,321-1,071-55533-31-13-10-3595
Free Cash Flow
Free Cash FlowCr
934607-1,100-1,196-440854-248-343-1001,4071
CFO To PAT
CFO To PAT%
301.6179.3-37.7-229.9-356.618,087.1180.456.49.4719.9-5.1
CFO To EBITDA
CFO To EBITDA%
108.399.1-26.9-111.2-53.9474.916,625.562.822.7894.1-9.4
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
973639-891-1,159-432853-248-343-971,46144
Investing Cash Flow
Investing Cash FlowCr
244-8752221,7852,77997128066196507-79
Financing Cash Flow
Financing Cash FlowCr
-695-8342,057-1,695-1,890-1,791-64-331-8-1,971629
Net Cash Flow
Net Cash FlowCr
513-7351,321-1,071-55533-31-13-10-3595
Free Cash Flow
Free Cash FlowCr
934607-1,100-1,196-440854-248-343-1001,4071
CFO To PAT
CFO To PAT%
301.6179.3-37.7-229.9-356.618,087.1180.456.49.4719.9-5.1
CFO To EBITDA
CFO To EBITDA%
108.399.1-26.9-111.2-53.9474.916,625.562.822.7894.1-9.4

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,5904,1818,5964,1551,8553,6944,6232,6466,28114,1575,4908,156
Price To Earnings
Price To Earnings
8.89.63.68.215.4812.571.0
Price To Sales
Price To Sales
0.91.81.90.80.62.43.24.515.26.53.26.5
Price To Book
Price To Book
0.70.92.91.40.61.21.50.82.71.60.60.8
EV To EBITDA
EV To EBITDA
9.918.03.27.53.126.3-3,913.4-5.1-15.1112.3-20.7-20.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.045.189.728.243.226.617.0-9.5-20.326.27.07.0
OPM
OPM%
30.327.873.521.124.511.8-0.1-93.0-103.57.5-27.4-47.1
NPM
NPM%
10.915.452.410.23.70.3-9.5-103.5-250.99.3-50.5-75.0
ROCE
ROCE%
8.59.150.017.820.67.11.9-15.3-38.53.7-2.3-2.3
ROE
ROE%
8.78.880.117.13.90.1-4.6-18.8-44.62.3-8.9-8.9
ROA
ROA%
1.81.911.83.11.10.1-1.8-9.3-17.81.0-4.1-4.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,5904,1818,5964,1551,8553,6944,6232,6466,28114,1575,4908,156
Price To Earnings
Price To Earnings
8.89.63.68.215.4812.571.0
Price To Sales
Price To Sales
0.91.81.90.80.62.43.24.515.26.53.26.5
Price To Book
Price To Book
0.70.92.91.40.61.21.50.82.71.60.60.8
EV To EBITDA
EV To EBITDA
9.918.03.27.53.126.3-3,913.4-5.1-15.1112.3-20.7-20.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
42.045.189.728.243.226.617.0-9.5-20.326.27.07.0
OPM
OPM%
30.327.873.521.124.511.8-0.1-93.0-103.57.5-27.4-47.1
NPM
NPM%
10.915.452.410.23.70.3-9.5-103.5-250.99.3-50.5-75.0
ROCE
ROCE%
8.59.150.017.820.67.11.9-15.3-38.53.7-2.3-2.3
ROE
ROE%
8.78.880.117.13.90.1-4.6-18.8-44.62.3-8.9-8.9
ROA
ROA%
1.81.911.83.11.10.1-1.8-9.3-17.81.0-4.1-4.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Embassy Developments is a listed Indian real estate developer that builds and sells luxury and premium homes and offices, born from the 2025 reverse merger that folded the Embassy Group’s private development engine into the old Indiabulls Real Estate platform. The recurring approach is to use a vast, fully paid land bank and the Embassy Group’s three-decade track record to launch projects in India’s richest urban markets, collect customer payments as construction progresses, and book revenue only when homes are finished and handed over - a model that ties cash flow directly to building milestones. # Business segments Three engines at different stages - a residential builder that sells luxury homes off-plan, a commercial developer that creates office parks for lease or sale, and an asset-light development manager that earns fees without putting up its own capital - each drawing on the same land bank and brand. ## 1. Residential development: where the group’s cash comes from **The company builds and sells luxury and premium apartments, villas and townhouses across India’s top cities, collecting payments from buyers as construction hits milestones but booking revenue only when the homes are complete and handed over.** - **Paid for by customers during construction** - buyers pay in stages linked to building progress, so the company’s construction spend of roughly 71% of collections in FY26 means most of the money coming in goes straight into finishing projects. - **A land bank that is already bought and paid for** - the company holds 3,251 acres of fully paid land, one of the largest stashes among listed Indian developers, which lets it phase launches over many years without scrambling for new sites. - **Revenue waits for the Occupancy Certificate** - under Indian accounting rules, a sale only counts as revenue when the project receives its OC and keys are handed to the buyer, so presales today become reported revenue years later. - **A pipeline stretching from Worli to Alibaug** - the company has recently expanded into Mumbai’s ultra-luxury market with projects like Embassy Citadel in Worli (GDV over INR 8,800 crores) and a Juhu development of around 50 homes, alongside a second-home project in Alibaug, giving it a combined MMR launch GDV in excess of INR 12,000 crores. ## 2. Commercial development: office parks and business hubs for lease or sale **The company develops large-scale business parks and office buildings, primarily in Bengaluru and Gurugram, which generate rental income or are sold as strata units to corporate tenants.** - **Built for IT, banking and multinationals** - the commercial portfolio of around 12 million square feet is designed for BFSI, IT/ITES and MNC occupiers, with flagship projects like Embassy East Business Park in Bengaluru (Phase 1 at 2.8 million square feet) and 109 Commercial in Gurgaon. - **Land can be sold to a single big user** - in March 2025, the company signed a deal to sub-lease and eventually divest roughly 25 acres in Whitefield, Bengaluru, to Lam Research for INR 1,125 crores, showing that commercial land parcels can be monetised outright rather than developed. - **New markets are on the map** - a non-binding agreement with the Uttar Pradesh government envisages a 2.5 to 3.0 million square foot office-led development in Lucknow with an investment of around INR 1,500 crores, marking a planned entry into a fresh state. - **OC unlocks value** - the company submitted the occupancy certificate application for 109 Phase 1 in Gurgaon and received partial OC for Golf City, Savroli Phase 1 during Q4 FY26, moving these assets closer to revenue recognition or sale. ## 3. Development management and asset-light models: earning fees on other people’s projects **The company acts as a paid development manager for related-party residential projects, providing branding, sales, construction oversight and marketing in return for a fee of 10% of project revenue - with no capital of its own at risk.** - **A 10% fee on the top line** - in development management (DM) projects, EDL earns a fee equal to 10% of gross project revenue, so on two upcoming projects - Embassy Bayview in Juhu and Embassy Sky Terraces in Hebbal - the estimated fees are roughly INR 306 crores and INR 254 crores respectively. - **No land, no construction cost** - the DM model requires zero capital deployment from EDL; the land and funding come from the project owner, while EDL brings the Embassy brand, sales engine and construction monitoring capability. - **Preferred partner for the whole group** - EDL is designated as the preferred development platform for all future residential, commercial and mixed-use projects of the Embassy Group, and it holds a right of first offer on roughly 503 acres of promoter-group land in Bengaluru until May 2027. - **Joint developments share the upside** - in JDA projects, the company holds a defined economic interest - for example, 68.5% in a Whitefield project and 91% in Embassy Hub - so it participates in project surplus without owning 100% of the land.

Documents — Embassy Developments Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/brfz860ycpyhb521q131utwr.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/nt3vtfcgeh9sszwcj7ovrrru.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/fnk5laav4lkm8qvg8qc3g8h3.pdf
  • Q4 FY2022 Earnings Call Transcript (Mar 2022, PDF): https://www.stockscans.in/document/68l972fo3yvwhac9gz3ypos7.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/sbmxekwzo0y1fr1rmv2mz1rn.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/c3nf7dr4xisguvkx6ussn5f3.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ovvulo51qu0pqfcjc7cxlqgz.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/xgwpqxcgzy5qw3n479xvu5ch.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/mlupmbd71xjqbojoav4m4620.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/l1ay5ib16dr8wlmxbtnerdju.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/kbpb9c08z0pktl7atpq1g5u2.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/4r6puer58cs0jyjcyrsur109.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/qvenob0dxd1r04xz9atf8gn5.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/15nebickxvjtpxsbimovs1wj.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/oojmghvs23c7beh7l6x0dgk8.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/qv7x1gz3twvxltfuu5cqvinh.pdf
  • Q3 FY2022 Investor Presentation (Dec 2021, PDF): https://www.stockscans.in/document/cmamb985krnq85ft5w5s6pz4.pdf
  • Q2 FY2022 Investor Presentation (Sep 2021, PDF): https://www.stockscans.in/document/0hpashc5u3t8yf4k93yimifl.pdf
  • Q1 FY2022 Investor Presentation (Jun 2021, PDF): https://www.stockscans.in/document/5xsgty6xun6pi9kuu08hp35m.pdf
  • Q4 FY2021 Investor Presentation (Mar 2021, PDF): https://www.stockscans.in/document/9wyrh0ruwxk8ztimbr79hmho.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/z6t704mbly9br9s3gjx0odwu.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/f6znptnuoa5x04mle8p8xgy9.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/rg257rie71ppei1o8pxsbegl.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/51t41t2551o8ujtwyly3vb23.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/w1q9ibp4k83ceqsz5f1g89bt.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/s37add3juolw0ezv7z9ukyie.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/l18bjvi5oziw1nf85yr3a6k0.pdf

Concall Transcript Summaries — Embassy Developments Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3AEMBDL/transcript-notes/202606/brfz860ycpyhb521q131utwr.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3AEMBDL/transcript-notes/202603/nt3vtfcgeh9sszwcj7ovrrru.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3AEMBDL/transcript-notes/202512/fnk5laav4lkm8qvg8qc3g8h3.pdf
  • Q4 FY2022 Concall Transcript Summary (Mar 2022): https://www.stockscans.in/company/NSE%3AEMBDL/transcript-notes/202203/68l972fo3yvwhac9gz3ypos7.pdf