IndiaOne Finance - Company Dashboard

Governance Classic Home

Emami Realty LtdResidential- Commercial ProjectsINE778K01012

Valuation

Market Cap₹349.56 Cr

TTM PE-1.92x

Forward PE-1.88x

PEG0.10

Book Value—

P/B—

TTM EPS₹-34.92

Fwd EPS₹-35.73

TTM Revenue₹92.62 Cr

TTM PAT₹-155.53 Cr

TTM EBITDA₹-110.39 Cr

TTM EBIT₹-112.11 Cr

Last Qtr PAT₹-65.89 Cr

Last Qtr EBITDA₹-4.28 Cr

Last Qtr EBIT₹-4.76 Cr

Profitability

ROE—

ROCE-5.00%

TTM NPM-167.92%

TTM EBITDA %-119.19%

Curr OPM-177.48%

Last OPM-85.56%

Curr NPM—

Last NPM—

Curr EPS₹-3.27

Last EPS₹-15.03

Balance sheet

Equity₹8.77 Cr

Reserve₹-256.81 Cr

Total Debt₹2,002.28 Cr

D/E—

Interest %-127.99%

Curr Interest₹21.49 Cr

Price / range

Close₹67.18

vs 52W High-42.46%

vs 52W Low+34.36%

MA50—

MA200—

Returns

1D-1.02%

1W-3.75%

1M-8.56%

3M-25.89%

6M+13.79%

1Y-40.31%

2Y-40.89%

3Y-16.29%

5Y-3.48%

Diwali-16.55%

Sector peers — Residential- Commercial Projects

Company	Close	Mkt Cap	TTM P/E	ROE
DLF	644.35	₹1.59L Cr	42.25	8.30%
LODHA	1144.70	₹1.14L Cr	34.38	14.28%
PHOENIXLTD	1877.90	₹67.16K Cr	230.42	2.65%
OBEROIRLTY	1785.00	₹64.90K Cr	29.94	12.09%
PRESTIGE	1435.10	₹61.81K Cr	340.88	1.12%
GODREJPROP	1691.10	₹50.94K Cr	144.17	1.84%
ANANTRAJ	606.15	₹21.81K Cr	69.04	5.32%
BRIGADE	621.70	₹20.28K Cr	48.72	5.01%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	5.47-6.5%	73.09	4.89	9.17	5.85	93
Other Income	3.99	3.92	7.22	8.22	8.31	27.67
Total Income	9.46-33.2%	77.01	12.11	17.39	14.16	120.67
Interest	21.49	23.86	24.45	24.81	23.11	96.23
Expenditure	-31.94+54.5%	-153.81	-55.78	-58.60	-70.19	-338.38
PBDT	0	0	0	0	0	0
EBITDA	-4.50+89.0%	-56.29	-26.10	-24.29	-40.89	-147.56
Depreciation	-0.48	-0.57	-0.34	-0.33	-0.34	-1.59
EBIT	-4.98+87.9%	-56.86	-26.44	-24.62	-41.23	-149.15
PBT	-22.48+59.9%	-76.80	-43.67	-41.21	-56.04	-217.72
Tax	5.68	10.90	6.40	5.63	5.25	28.18
Equity	10.41	8.77	0	0	8.77	8.77
OPM	-237.63	-99.73	-892.88	-449.49	-395.76	-180.43
Net Profit	-16.79+66.9%	-65.89	-37.27	-35.58	-50.79	-189.54
NPM	-177.48	-85.56	-762.09	-388.06	-358.69	-157.07
EPS	-3.27+72.4%	-15.03	-8.50	-8.12	-11.85	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	93+21.3%	76.70+80.4%	42.51-36.9%	67.42-60.6%	170.98+0.3%	170.44
Other Income	27.67	52.79	36.63	35.08	46.11	148.57
Total Income	120.67-6.8%	129.49+63.6%	79.14-22.8%	102.50-52.8%	217.09-31.9%	319.01
Expenditure	-338.38-22.9%	-275.41-4.0%	-264.87-64.6%	-160.88+19.7%	-200.30+37.2%	-318.85
Interest	-96.23	-112.32	-94.58	-57.72	-67.20	-252.34
PBDT	0	0	0	0	0	0
EBITDA	-147.56-73.5%	-85.03+32.8%	-126.55-266.5%	-34.53-188.6%	38.96-63.1%	105.53
Depreciation	-1.59	-1.36	-1.23	-1.21	-1.08	-1.60
EBIT	-149.15-72.6%	-86.39+32.4%	-127.78-257.5%	-35.74-194.4%	37.88-63.6%	103.93
PBT	-217.72-49.2%	-145.92+21.4%	-185.73-218.1%	-58.38-447.7%	16.79+10393.8%	0.16
Tax	28.18	20.76	45.32	14.53	-3.54	-5.56
Equity	8.77	7.57	0	0	0	0
OPM (%)	-180.43	-112.69	-235.00	-57.00	8.00	0.00
Net Profit	-189.54-51.4%	-125.16+10.9%	-140.41-220.2%	-43.85-430.9%	13.25+345.4%	-5.40
NPM (%)	-157.07	-96.66	-177.00	-43.00	6.00	-2.00
EPS (Rs)	0	0+100.0%	-37.10-220.1%	-11.59-431.1%	3.50+281.3%	-1.93
CEPS	0	0	-37.10	-11.59	3.50	-1.93

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	5.67-5.7%	73.09	4.89	9.17	6.01	93.16
Other Income	4	3.93	7.22	8.22	8.31	27.68
Total Income	9.66-32.5%	77.02	12.11	17.39	14.32	120.84
Interest	21.69	24.64	24.05	25.01	23.31	97
Expenditure	-32.12+54.4%	-153.81	-55.78	-58.61	-70.37	-338.58
PBDT	0	0	0	0	0	0
EBITDA	-4.28+89.5%	-55.51	-26.50	-24.10	-40.71	-146.83
Depreciation	-0.48	-0.57	-0.34	-0.33	-0.34	-1.59
EBIT	-4.76+88.4%	-56.08	-26.84	-24.43	-41.05	-148.42
PBT	-22.46+59.9%	-76.79	0	0	-56.05	-217.74
Tax	5.68	10.90	6.40	5.63	5.25	28.18
Equity	10.41	8.77	0	0	8.77	8.77
OPM	-232.51	-99.70	0.00	0.00	-391.41	-180.19
Net Profit	-16.82+66.9%	-65.85	-37.28	-35.54	-50.80	-189.47
NPM	-174.12	-85.50	-307.82	-204.35	-354.75	-156.80
EPS	-3.27+72.4%	-15.02	-8.50	-8.11	-11.86	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	93.16+13.2%	82.31+33.9%	61.46	196.52+13.5%	173.16-80.7%	895.55
Other Income	27.68	52.85	37.86	45.17	144.75	186.99
Total Income	120.84-10.6%	135.16+36.1%	99.32	241.69-24.0%	317.92-70.6%	1,082.54
Expenditure	-338.58-20.0%	-282.16-5.5%	-267.44	-224.35+29.9%	-320.08+74.5%	-1,253.54
Interest	-97	-113.06	-95.27	-67.94	-252.66	-371.10
PBDT	0	0	0	0	0	0
EBITDA	-146.83-71.9%	-85.43+22.0%	-109.48	41.19-61.6%	107.34+598.4%	15.37
Depreciation	-1.59	-1.36	-1.23	-1.08	-1.60	-2.26
EBIT	-148.42-71.0%	-86.79+21.6%	-110.71	40.11-62.1%	105.74+706.6%	13.11
PBT	-217.74-48.1%	-147+12.6%	-168.12	17.34+902.8%	-2.16+98.7%	-171
Tax	28.18	20.75	45.02	-2.34	-5.56	56.51
Equity	8.77	7.57	0	0	0	0
OPM (%)	-180.19	-108.76	-169.27	7.17	-0.68	-15.80
Net Profit	-189.47-50.1%	-126.24-2.7%	-122.93	15.04+296.1%	-7.67+93.3%	-114.45
NPM (%)	-156.80	-93.40	-123.77	6.22	-2.41	-10.57
EPS (Rs)	0	0+100.0%	-32.48	3.97+244.9%	-2.74+93.3%	-40.96
CEPS	0	0	-32.48	3.97	-2.74	-40.96

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split