EMBDL57.58

Embassy Developments Ltd.

· Real Estate
₹ CrorePeersPRESTIGEBRIGADESOBHADBREALTYLOTUSDEVPURVASUNTECKTARCMcap ₹8,004 Cr
Comp Set
In ₹ Crore except Per Share
Latest Annual
EMBDL
FY26
PRESTIGE
FY26
BRIGADE
FY26
SOBHA
FY26
Peer
Median
Valuation — at last close
P/E55.62×24.73×68.93×55.62×
P/B0.80×3.97×2.12×2.83×2.83× -72%
EV/EBITDA-25.99×21.28×14.37×45.63×21.28× -222%
Market Cap₹8,004 Cr₹66,500 Cr₹15,942 Cr₹13,336 Cr₹15,942 Cr -50%
Growth
Revenue CAGR 3Y43.44%15.12%18.26%16.18%16.18% +168%
Revenue CAGR 5Y2.62%11.79%23.92%19.73%19.73% -87%
Net Income CAGR 3Y6.96%48.31%22.90%22.90%
Revenue YoY (latest Q)-68.17%15.94%-12.93%50.03%15.94% -528%
Net Income YoY (latest Q)-41.51%-12.87%37.35%273.37%37.35% -211%
Profitability
EBITDA Margin-27.35%29.24%25.05%5.98%25.05% -209%
Net Income Margin-50.38%10.29%12.72%3.73%10.29% -590%
Return on Common Equity-8.76%7.14%8.56%4.10%7.14% -223%
Return on Capital Employed-3.36%10.98%8.40%3.89%8.40% -140%
Return on Assets-4.05%1.78%2.76%0.99%1.78% -328%
Credit & Quality
Total Debt/Equity0.52×0.90×0.81×0.21×0.81× -36%
Interest Coverage-0.95×1.77×2.72×1.49×1.77× -154%
Scale — latest FY
Revenue / Total Income₹1,732 Cr₹12,685 Cr₹5,697 Cr₹5,190 Cr₹5,697 Cr -70%
Net Income−₹872 Cr₹1,305 Cr₹725 Cr₹193 Cr₹725 Cr -220%
Total Assets₹21,538 Cr₹73,368 Cr₹26,253 Cr₹19,518 Cr₹26,253 Cr -18%
EPS₹-6.43₹27.76₹26.36₹18.09₹26.36 -124%
Book Value per Share₹71.68₹388.66₹307.62₹441.35₹388.66 -82%
◆ best value in the comp set per metric · Δ = subject vs median of the other companies.
« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave
Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreementXBRL cross-verified ✓ 95%.