Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Embassy Developments Ltd

EMBDL
NSE
46.28
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Embassy Developments Ltd

EMBDL
NSE
46.28
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
6,436Cr
Close
Close Price
46.28
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
2.83
Revenue
Revenue
2,276Cr
Rev Gr TTM
Revenue Growth TTM
36.22%
PAT Gr TTM
PAT Growth TTM
2,051.66%
Peer Comparison
How does EMBDL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
EMBDL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
10819696101380490475325889681493212
Growth YoY
Revenue Growth YoY%
-57.329.3-50.4-24.4251.4150.1393.4223.5134.039.03.7-34.7
Expenses
ExpensesCr
463254119134372514399231881692545365
Operating Profit
Operating ProfitCr
-355-58-23-338-2476948-11-52-152
OPM
OPM%
-328.2-29.4-23.9-32.92.1-5.016.028.90.9-1.6-10.6-71.8
Other Income
Other IncomeCr
-14-6161211226824265134447
Interest Expense
Interest ExpenseCr
1134150115101106139160135113
Depreciation
DepreciationCr
3333225357920
PBT
PBTCr
-373-677-16-28-122-73-27-11129-165-152-239
Tax
TaxCr
32210-32-198115610-5
PAT
PATCr
-376-679-18-39-90125-29-26123-166-152-234
Growth YoY
PAT Growth YoY%
-518.5-1,212.5-132.183.776.0118.4-58.331.9236.6-232.2-428.3-790.5
NPM
NPM%
-347.5-346.8-18.9-38.3-23.725.6-6.1-8.113.8-24.3-30.9-110.0
EPS
EPS
-6.9-12.6-0.3-0.7-1.81.90.4-0.31.1-1.3-1.1-1.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2,6412,9592,3204,5034,9443,2711,5211,4455874142,1802,276
Growth
Revenue Growth%
52.112.1-21.694.09.8-33.8-53.5-5.0-59.4-29.5426.84.4
Expenses
ExpensesCr
2,0302,0621,6751,1923,9012,4701,3421,4461,1338422,0162,483
Operating Profit
Operating ProfitCr
6118986453,3111,043801180-1-546-428164-207
OPM
OPM%
23.130.327.873.521.124.511.8-0.1-93.0-103.57.5-9.1
Other Income
Other IncomeCr
95137526224283891419723-574339370
Interest Expense
Interest ExpenseCr
336501561744464481228110289461548
Depreciation
DepreciationCr
206971971731171212111541
PBT
PBTCr
3514645392,69484437875-27-563-1,02327-426
Tax
TaxCr
80142183335339257701104516-1762
PAT
PATCr
2713223572,3605041215-137-608-1,038203-429
Growth
PAT Growth%
34.018.810.6561.5-78.6-76.0-96.1-3,009.4-342.6-70.9119.5-311.2
NPM
NPM%
10.310.915.452.410.23.70.3-9.5-103.5-250.99.3-18.8
EPS
EPS
5.87.38.750.011.02.70.1-3.0-11.3-9.22.8-3.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
8592879590919091108108244274
Reserves
ReservesCr
7,0853,6173,9562,8502,8603,0422,9672,8993,1222,2209,0779,984
Current Liabilities
Current LiabilitiesCr
3,9535,9225,43912,6498,4696,5174,7033,7862,4942,6367,0625,639
Non Current Liabilities
Non Current LiabilitiesCr
5,6887,3748,3743,4283,7131,2005605393464464,1024,954
Total Liabilities
Total LiabilitiesCr
16,84518,12218,56820,08016,19211,2878,7577,7516,5075,84720,49120,857
Current Assets
Current AssetsCr
9,96714,21513,48115,13912,17210,3358,0877,0976,1125,43813,12813,789
Non Current Assets
Non Current AssetsCr
6,8783,9075,0874,9414,0199526696533954106,7806,486
Total Assets
Total AssetsCr
16,84518,12218,56820,08016,19211,2878,7577,7516,5075,84720,49120,857

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-2,830973639-891-1,159-432853-248-3436901,461
Investing Cash Flow
Investing Cash FlowCr
-124244-8752221,7852,779971280661-490507
Financing Cash Flow
Financing Cash FlowCr
3,315-695-8342,057-1,695-1,890-1,791-64-331-244-1,971
Net Cash Flow
Net Cash FlowCr
404513-7351,321-1,071-55533-31-13-44-3
Free Cash Flow
Free Cash FlowCr
-2,882934607-1,100-1,196-440854-248-3435991,407
CFO To PAT
CFO To PAT%
-1,042.5301.6179.3-37.7-229.9-356.618,087.1180.456.4-66.5719.9
CFO To EBITDA
CFO To EBITDA%
-463.0108.399.1-26.9-111.2-53.9474.916,625.562.8-161.2891.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2,7812,5904,1818,5964,1551,8553,6944,6232,6466,28114,157
Price To Earnings
Price To Earnings
11.28.89.63.68.215.4812.50.00.00.071.0
Price To Sales
Price To Sales
1.10.91.81.90.80.62.43.24.55.36.5
Price To Book
Price To Book
0.40.70.92.91.40.61.21.50.8-4.31.6
EV To EBITDA
EV To EBITDA
13.19.918.03.27.53.126.3-3,913.4-5.1-15.1111.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
150.3103.488.7102.669.484.442.8100.0100.0100.026.5
OPM
OPM%
23.130.327.873.521.124.511.8-0.1-93.0-103.57.5
NPM
NPM%
10.310.915.452.410.23.70.3-9.5-103.5-250.99.3
ROCE
ROCE%
5.38.59.150.017.820.67.11.9-15.3-38.53.5
ROE
ROE%
3.88.78.880.117.13.90.1-4.6-18.8-44.62.2
ROA
ROA%
1.61.81.911.83.11.10.1-1.8-9.3-17.81.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Embassy Developments Limited (EDL), formerly Indiabulls Real Estate Limited, is the newly established flagship real estate development platform of the **Embassy Group** following a strategic merger with NAM Estates Private Limited (an Embassy Group entity) completed in January 2025. Based in Mumbai and Bengaluru, EDL operates across residential, commercial, and Special Economic Zone (SEZ) projects and has emerged as one of India’s largest and most diversified publicly listed real estate developers. The company benefits from over three decades of real estate expertise, an extensive land bank, and a robust pipeline of high-value launches, positioning it for long-term value creation. --- ### **Key Highlights (as of Nov 2025)** #### **1. Land Bank & Financial Strength** - **Largest Paid-Up Land Reserve**: EDL holds a **fully paid land bank of 3,125 acres**, among the largest in India’s listed real estate sector. - **No Outstanding Land Liabilities**: Total acquisition cost of ₹406 crore fully settled, ensuring zero future land payment obligations. - **Strategic Holdings**: - **Sohna (520 acres)** – North India - **Nashik SEZ (1,424 acres)** – Western India, under 89% economic interest - **Panvel (347 acres)** – Adjacent to the upcoming Navi Mumbai International Airport - **Bengaluru & Gurugram (combined ~534 acres)** – Key growth corridors - **Flexibility for Monetization**: The land bank enables selective asset monetization and capital recycling to strengthen core market focus. --- #### **2. Promoter & Governance** - **Promoter Group**: Led by **Mr. Jitendra Virwani**, with a controlling stake of **~42.66%**, ensuring long-term strategic alignment. - **Professional Governance**: EDL operates with a professional management team and board, backed by strong corporate governance standards, including past leadership experience with India’s first listed REIT (Embassy REIT). - **Co-Headquartered in Mumbai and Bengaluru**, with over 720 professionals. --- #### **3. Portfolio & Development Pipeline** - **Gross Development Value (GDV) Pipeline**: ~₹49,200 crore. - **Total Portfolio**: 36.6 million sq. ft. (msf) across residential, commercial, and SEZ projects. - **Regional Focus**: Key markets include **Bengaluru, Mumbai Metropolitan Region (MMR), National Capital Region (NCR), and Chennai**, with additional presence in Indore, Jodhpur, Vadodara, and Vizag. - **Residential Segments**: Mid-income, premium, and ultra-luxury homes, including branded residences, plotted developments, integrated townships, and senior living. --- #### **4. Near-Term Growth Strategy** EDL’s strategy is anchored on **four key pillars for FY26–FY28**: 1. **Generate Net Cash Surplus**: Target of **~₹2.5 billion** over three years through project execution and collections. 2. **Launch New Projects**: A combined **₹41,000 crore GDV** in new launches, including 10 residential and 3 commercial developments in FY2026 alone. 3. **Inorganic Growth**: Pursue **joint ventures (JVs) and development management (DM) models** in high-growth cities, reducing capital intensity. 4. **Monetize Select Parcels**: Focus on core growth zones like **Nashik, North Bengaluru, and Panvel**. --- #### **6. Commercial Real Estate – Core Growth Driver** - **Commercial Portfolio**: Includes Grade-A business parks, SEZs, and mixed-use developments. - **Whitefield, Bengaluru – Flagship Zones**: - **Embassy East Business Park (Phase 2)**: 35-acre site with 2.4 msf leasable area; development to commence after Phase 1 leasing. - **Embassy Knowledge Park**: 117-acre future-ready development in North Bengaluru. - **Monetization Strategy**: Plan to monetize completed commercial assets via **institutional investors or REITs**, leveraging Embassy Group’s expertise. - **Lam Research Advance**: Secured advance proceeds to fund ongoing commercial developments. - **REIT Readiness**: Potential acquisition of Whitefield assets by **Embassy REIT**, with GDV potential of **₹3,200–3,700 crore**. --- #### **7. Recent Transactions & Strategic Acquisitions** - **₹1,125 Crore Divestment**: 25 acres in Whitefield office park sold to a **global semiconductor equipment manufacturer** for sub-leasing. - **Strategic Land Acquisitions**: - 9.5-acre plot in Yelahanka (adjacent to Embassy Springs township) - 1.1 million sq. ft. developer share in a Yelanka luxury project via acquisition of **Squadron Developers Pvt Ltd** - **Joint Development Model (JDA/DM)**: - Hebbal project (10 acres): 10% DM fee (~₹254 crore) - Whitefield JDA: 68.5% developer share - Worli luxury project (Juhu Tara Road): 10% DM fee (~₹306 crore) - **Capital Infusion**: **₹1,370 crore** growth capital sanctioned by **Kotak Real Estate Fund** for new launches. --- #### **8. Merger & Strategic Integration** - Completed **merger with Equinox India Developments Limited (formerly Indiabulls Real Estate)** in Jan 2025. - **Purpose**: Create a pan-India real estate platform with combined strengths: - **Embassy Group’s leadership in Bengaluru’s commercial real estate** - **Indiabulls’ strong residential footprint in MMR and NCR** - The merger has resulted in: - A **diversified revenue mix** (residential + commercial) - **Hedging against market cyclicality** - Access to **institutional investor network and REIT monetization route** - EDL is now consolidating Embassy Group’s future development assets via sales, JVs, or development management agreements. --- #### **9. Sales & Execution Performance** - **Q1 FY2026 Performance**: - Pre-sales: **₹198 crore** (+18% YoY) - New Bookings: **206,000 sq. ft.** - Collections: **₹322 crore** - Delivered: 1.3 msf across **Embassy One (Thane)** and **Sierra (Vizag)**, both fully occupied. - **FY2025 Recap**: - Pre-sales: **₹2,000 crore** (+11% YoY) - New Bookings: 2.2 msf - Collections: ₹1,900 crore - 3 residential launches with 71% sold --- #### **10. Market Position & Competitive Edge** - **North Bengaluru as Key Strategic Hub**: Focused on a **5.6 msf premium residential development** pipeline. - **Embassy Paradiso (Bengaluru)**: Fully sold out within Embassy Springs township; achieved **₹206 crore in sales**, **18% above GDV**, demonstrating strong pricing power and brand appeal. - **Asset-Light Model**: Dual-engine strategy combining **organic launches** and **inorganic, capital-light expansions** (JDA, DM, JV). - **Strong Sales & Marketing**: Data-driven, region-specific strategies; digital sales enabled via virtual consultations and CRM tools. --- #### **11. Sustainable & Future-Ready Development** - Emphasis on **sustainable design**: solar energy, rainwater harvesting, energy-efficient building systems. - **Integrated Townships**: Embassy Springs (288 acres in North Bengaluru) features: - Lakes, green spaces (45+ acres), walkable infrastructure - Schools, senior living, and over 100 lifestyle amenities - Projects aligned with buyer demand for **ready/near-ready homes, quality construction, and community living**. ---