IndiaOne Finance - Company Dashboard

Governance Classic Home

Embassy Developments LtdResidential- Commercial ProjectsINE069I01010Consolidated₹53.88-1.03 (-1.88%)Jun-26

Valuation

Market Cap₹7.49K Cr

TTM PE-7.90x

Forward PE-7.09x

PEG-1.27

Book Value₹70.96

P/B0.76x

TTM EPS₹-6.82

Fwd EPS₹-7.60

TTM Revenue₹1.26K Cr

TTM PAT₹-944.17 Cr

TTM EBITDA₹-596.42 Cr

TTM EBIT₹-650.56 Cr

Last Qtr PAT₹-234.40 Cr

Last Qtr EBITDA₹-130.66 Cr

Last Qtr EBIT₹-143.64 Cr

Profitability

ROE-9.57%

ROCE-0.49%

TTM NPM-74.65%

TTM EBITDA %-47.16%

Curr OPM-97.15%

Last OPM-79.43%

Curr NPM—

Last NPM—

Curr EPS₹-1.69

Last EPS₹-2.33

Balance sheet

Equity₹278.01 Cr

Reserve₹9.59K Cr

Total Debt₹5,322.14 Cr

D/E0.54x

Interest %-50.58%

Curr Interest₹118.57 Cr

Price / range

Close₹53.88

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-1.88%

1W-2.53%

1M-14.53%

3M-15.47%

6M+4.56%

1Y-48.37%

2Y-56.93%

3Y-29.84%

5Y-60.00%

Diwali-9.60%

Sector peers — Residential- Commercial Projects

Company	Close	Mkt Cap	TTM P/E	ROE
DLF	644.35	₹1.59L Cr	35.88	9.78%
LODHA	1144.70	₹1.14L Cr	27.71	17.73%
PHOENIXLTD	1877.90	₹67.16K Cr	52.47	14.84%
OBEROIRLTY	1785.00	₹64.90K Cr	21.28	17.02%
PRESTIGE	1435.10	₹61.81K Cr	54.26	7.78%
GODREJPROP	1691.10	₹50.94K Cr	31.83	8.31%
ANANTRAJ	606.15	₹21.81K Cr	36.74	10.02%
BRIGADE	621.70	₹20.28K Cr	29.17	11.49%

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	12.95-89.1%	95.81	40.52	166.25	118.85	412.19
Other Income	14.17	41.16	9.67	47.33	6.79	114.18
Total Income	27.12-78.4%	136.97	50.19	213.57	125.63	526.37
Interest	22.43	40.40	14.33	56.31	78.17	189.22
Expenditure	-116.69+46.0%	-223.50	-128.53	-255.63	-216	-823.66
PBDT	0	0	0	0	0	0
EBITDA	-73.46-449.0%	-80.23	-62.64	-25.64	-13.38	-191.11
Depreciation	-7.85	-7.06	-11.04	-7.43	-5.60	-31.14
EBIT	-81.31-328.4%	-87.29	-73.68	-33.07	-18.98	-222.25
PBT	-89.57+0.9%	-83	-81.03	-41.56	-90.37	-295.95
Tax	-0.72	3.18	7.06	1.08	1.57	12.89
Equity	278.01	278.01	278.01	0	273.05	278.01
OPM	-330.27	-60.60	-161.45	-25.00	-71.93	-56.23
Net Profit	-90.29-1.7%	-79.82	-73.96	-40.48	-88.80	-283.07
NPM	-332.93	-58.28	-147.36	-24.35	-70.68	-53.78
EPS	-0.65+5.8%	-0.57	-0.53	-0.30	-0.69	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	412.19-80.5%	2,112.36+4933.0%	41.97+1409.7%	2.78	0-100.0%	5.96
Other Income	114.18	84.43	38.24	38.98	10.49	41.22
Total Income	526.37-76.0%	2,196.79+2638.8%	80.21+92.1%	41.76+298.1%	10.49-77.8%	47.18
Expenditure	-823.66+61.1%	-2,116.47-2645.1%	-77.10+82.4%	-437.99-566.1%	-65.75+64.7%	-186.45
Interest	-189.22	-286.31	-19.60	-27.26	-46.08	-160.06
PBDT	0	0	0	0	0	0
EBITDA	-191.11-164.5%	296.19+2247.9%	-13.79+96.6%	-405.73-2179.4%	-17.80-7.6%	-16.55
Depreciation	-31.14	-13.99	-1.74	-2.22	-1.87	-3.88
EBIT	-222.25-178.8%	282.20+1917.1%	-15.53+96.2%	-407.95-1974.0%	-19.67+3.7%	-20.43
PBT	-295.95-665.8%	52.31+101.5%	-3,579.83-803.5%	-396.23-617.0%	-55.26+60.3%	-139.26
Tax	12.89	211.86	-0.40	-0.51	-1.15	-0.36
Equity	278.01	244.39	0	0	0	0
OPM (%)	-56.23	2.38	-4463.00	-949.00	-527.00	-295.00
Net Profit	-283.07-207.2%	264.18+107.4%	-3,580.23-802.4%	-396.74-603.3%	-56.41+59.6%	-139.63
NPM (%)	-53.78	12.03	-4464.00	-950.00	-538.00	-296.00
EPS (Rs)	0-100.0%	2.16+103.3%	-66.17-799.0%	-7.36-493.5%	-1.24+59.9%	-3.09
CEPS	0	1.84	-66.17	-7.36	-1.24	-3.09

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	216.75-68.2%	342.46	212.40	493.11	680.92	1,731.83
Other Income	24.53	64.75	51.62	43.80	13.13	173.29
Total Income	241.28-65.2%	407.21	264.02	536.91	694.05	1,905.12
Interest	118.57	139.94	113.47	135.49	160.42	549.32
Expenditure	-478.96+44.2%	-756.12	-498.28	-689.39	-858.81	-2,802.60
PBDT	0	0	0	0	0	0
EBITDA	-130.66-1114.3%	-261.11	-152.39	-52.26	-10.76	-473.58
Depreciation	-12.98	-12.61	-20.02	-8.53	-6.71	-47.87
EBIT	-143.64-722.2%	-273.72	-172.41	-60.79	-17.47	-521.45
PBT	-237.68-44.3%	-344.87	0	0	-164.76	-897.32
Tax	-0.29	19.30	5.06	-0.48	-0.84	23.04
Equity	278.01	278.01	0	0	273.05	278.01
OPM	-98.51	-84.69	0.00	0.00	-23.74	-47.10
Net Profit	-234.40-41.5%	-323.43	-233.72	-152.62	-165.64	-872.48
NPM	-97.15	-79.43	-88.52	-28.43	-23.87	-45.80
EPS	-1.69-31.0%	-2.33	-1.68	-1.12	-1.29	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	1,731.83-20.6%	2,179.93+426.8%	413.80	1,444.78-5.0%	1,521.42-53.5%	3,270.78
Other Income	173.29	367.05	54.95	96.59	140.64	169.85
Total Income	1,905.12-25.2%	2,546.97+443.4%	468.75	1,541.37-7.3%	1,662.06-51.7%	3,440.64
Expenditure	-2,802.60-12.5%	-2,491.65-188.9%	-862.47	-1,568.36+1.2%	-1,586.87+46.8%	-2,982.07
Interest	-549.32	-460.78	-9.24	-109.94	-227.89	-481.16
PBDT	0	0	0	0	0	0
EBITDA	-473.58-389.1%	163.82+138.3%	-428.11	-1.49-100.8%	179.69-77.6%	800.63
Depreciation	-47.87	-14.76	-11.32	-12.15	-17.25	-30.76
EBIT	-521.45-449.8%	149.06+133.9%	-439.43	-13.64-108.4%	162.44-78.9%	769.87
PBT	-897.32-3384.5%	27.32+102.7%	-1,022.79	-27-135.9%	75.19-80.2%	379.25
Tax	23.04	175.61	-15.56	-110.29	-70.48	-256.57
Equity	278.01	244.39	0	0	0	0
OPM (%)	-47.10	1.07	-218.20	-1.75	4.52	11.02
Net Profit	-872.48-550.6%	193.63+118.6%	-1,038.35	-137.29-3008.7%	4.72-96.1%	121.11
NPM (%)	-45.80	7.60	-221.51	-8.91	0.28	3.52
EPS (Rs)	0-100.0%	1.69+108.8%	-19.20	-3-3100.0%	0.10-96.3%	2.67
CEPS	0	1.43	-19.20	-3	0.10	2.67

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2015	Interim Dividend	1	06 May 2014
2014	Interim Dividend	1	31 Oct 2013
2014	Interim Dividend	1	05 Aug 2013
2014	Interim Dividend	2	07 May 2013
2011	Final Dividend	0.3	22 Sep 2011
2008	Final Dividend	13.5	27 Aug 2008

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split