Embassy Developments Limited (EMBDL.BO)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | INR bn | 22 | 15 | 14 | 4 | 5 | 19 | 14 | 5 |
| Operating profit | INR bn | -3 | -5 | ||||||
| Net profit | INR bn | 1 | 0 | -1 | -6 | -10 | -9 | -9 | -2 |
| EPS reported | INR | -6.43 | -6.81 | ||||||
| Operating cashflow per share | INR | -3.49 | 1.94 | ||||||
| Capex per share | INR | 0.32 | 0.04 | ||||||
| FCF per share | INR | -3.82 | 1.90 | ||||||
| Free cash flow | INR bn | -5 | 0 | ||||||
| Net debt | INR bn | 41 | 41 | ||||||
| Book value equity | INR bn | 99 | 99 | ||||||
| Book value per share | INR | 72.71 | 70.99 | ||||||
| Number of shares | m | 1,357.15 | 1,390.04 | ||||||
| DPS (TTM paid) | INR | 0.00 | 0.00 |
Financial summary
Financials in INR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 0.54 | 0.89 | ||||||
| P/S LTM | x | 2.81 | 6.58 | ||||||
| P/FCF LTM | x | -10.34 | 33.38 | ||||||
| EV/EBITDA LTM | x | -32.44 | -32.10 | ||||||
| EV/Sales LTM | x | 5.08 | 9.82 | ||||||
| Earnings Yield LTM | % | -16.29% | -10.79% | ||||||
| FCF Yield | % | -9.67% | 0.00% | ||||||
| Quality | |||||||||
| ROE | % | -8.84% | -9.51% | ||||||
| ROIC | % | -1.57% | -1.99% | ||||||
| Operating margin | % | -18.27% | -32.99% | ||||||
| Gross margin | % | +10.62% | +8.07% | ||||||
| FCF/Sales | % | -27.19% | +19.71% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +306.43% | +209.21% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | - | - | ||||||
| Operating Profit Growth | % | - | - | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | -0.10 | 0.00 | ||||||
| Net Debt/EBITDA | x | -14.48 | -10.59 | ||||||
| EBIT/Net interest | x | -0.63 | -1.13 | ||||||
| Net debt/market cap | % | +97.78% | +59.48% | ||||||
| Net debt/Equity | x | 0.41 | 0.41 | ||||||
| Gross debt/equity | x | 0.54 | 0.54 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Embassy Developments Limited functions as an Indian real estate enterprise. Its core business involves the construction and development of diverse property types, including residential, commercial, and Special Economic Zone (SEZ) projects. The company, which was initially established in 2006 as Equinox India Developments Limited and is headquartered in Mumbai, India, is slated to officially change its name to Embassy Developments Limited in February 2025.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Embassy Developments Limited (EMBDL.BO)
No price history available.
Not enough data to calculate KvantraRank
Based on consensus from external analysts. Not Kvantra's opinion.
Embassy Developments Limited functions as an Indian real estate enterprise. Its core business involves the construction and development of diverse property types, including residential, commercial, and Special Economic Zone (SEZ) projects. The company, which was initially established in 2006 as Equinox India Developments Limited and is headquartered in Mumbai, India, is slated to officially change its name to Embassy Developments Limited in February 2025.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free