EMBASSY DEVELOPMENTS
|
EMBASSY DEVELOPMENTS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹244 Cr | ₹533 Cr | ₹533 Cr | ₹516 Cr | ₹515 Cr |
| Equity - Authorised | ₹1,320 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr | ₹150 Cr |
| Equity - Issued | ₹244 Cr | ₹108 Cr | ₹108 Cr | ₹91 Cr | ₹90 Cr |
| Equity Paid Up | ₹244 Cr | ₹108 Cr | ₹108 Cr | ₹91 Cr | ₹90 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | ₹425 Cr | ₹425 Cr | ₹425 Cr | ₹425 Cr |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹605 Cr | ₹3.62 Cr | ₹3.60 Cr | ₹3.33 Cr | ₹7.50 Cr |
| Total Reserves | ₹8,472 Cr | ₹2,217 Cr | ₹3,119 Cr | ₹2,896 Cr | ₹2,959 Cr |
| Securities Premium | ₹9,506 Cr | ₹6,217 Cr | ₹6,217 Cr | ₹5,384 Cr | ₹5,370 Cr |
| Capital Reserves | ₹1,430 Cr | ₹277 Cr | ₹277 Cr | ₹277 Cr | ₹277 Cr |
| Profit & Loss Account Balance | ₹-3,397 Cr | ₹-5,176 Cr | ₹-4,124 Cr | ₹-3,518 Cr | ₹-3,343 Cr |
| General Reserves | ₹920 Cr | ₹909 Cr | ₹868 Cr | ₹801 Cr | ₹558 Cr |
| Other Reserves | ₹13 Cr | ₹-11 Cr | ₹-119 Cr | ₹-48 Cr | ₹96 Cr |
| Reserve excluding Revaluation Reserve | ₹8,472 Cr | ₹2,217 Cr | ₹3,119 Cr | ₹2,896 Cr | ₹2,959 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹9,321 Cr | ₹2,753 Cr | ₹3,656 Cr | ₹3,415 Cr | ₹3,482 Cr |
| Minority Interest | ₹5.56 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹1,796 Cr | ₹267 Cr | ₹164 Cr | ₹345 Cr | ₹378 Cr |
| Non Convertible Debentures | ₹542 Cr | ₹168 Cr | ₹256 Cr | ₹798 Cr | ₹343 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹1,240 Cr | - | - | - | ₹183 Cr |
| Term Loans - Institutions | - | ₹98 Cr | - | - | - |
| Other Secured | ₹14 Cr | ₹0.84 Cr | ₹-92 Cr | ₹-453 Cr | ₹-148 Cr |
| Unsecured Loans | ₹720 Cr | - | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | ₹720 Cr | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹906 Cr | ₹-76 Cr | ₹-72 Cr | ₹-105 Cr | ₹-203 Cr |
| Deferred Tax Assets | ₹10 Cr | ₹76 Cr | ₹76 Cr | ₹105 Cr | ₹203 Cr |
| Deferred Tax Liability | ₹916 Cr | - | ₹3.94 Cr | - | - |
| Other Long Term Liabilities | ₹640 Cr | ₹167 Cr | ₹172 Cr | ₹182 Cr | ₹170 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹38 Cr | ₹12 Cr | ₹10 Cr | ₹13 Cr | ₹12 Cr |
| Total Non-Current Liabilities | ₹4,099 Cr | ₹370 Cr | ₹274 Cr | ₹434 Cr | ₹357 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹906 Cr | ₹391 Cr | ₹422 Cr | ₹344 Cr | ₹301 Cr |
| Sundry Creditors | ₹906 Cr | ₹391 Cr | ₹422 Cr | ₹344 Cr | ₹301 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹4,575 Cr | ₹2,017 Cr | ₹2,047 Cr | ₹2,903 Cr | ₹3,624 Cr |
| Bank Overdraft / Short term credit | ₹6.18 Cr | - | - | - | ₹367 Cr |
| Advances received from customers | ₹2,692 Cr | ₹1,908 Cr | ₹1,845 Cr | ₹2,234 Cr | ₹2,935 Cr |
| Interest Accrued But Not Due | ₹54 Cr | ₹4.89 Cr | ₹0.09 Cr | ₹28 Cr | ₹18 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | ₹453 Cr | ₹120 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹1,823 Cr | ₹105 Cr | ₹202 Cr | ₹188 Cr | ₹186 Cr |
| Short Term Borrowings | ₹1,317 Cr | ₹34 Cr | - | ₹512 Cr | ₹696 Cr |
| Secured ST Loans repayable on Demands | ₹416 Cr | - | - | - | ₹50 Cr |
| Working Capital Loans- Sec | - | - | - | - | - |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | ₹34 Cr | - | - | - |
| Other Unsecured Loans | ₹901 Cr | - | - | ₹512 Cr | ₹646 Cr |
| Short Term Provisions | ₹264 Cr | ₹193 Cr | ₹24 Cr | ₹27 Cr | ₹82 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹27 Cr | ₹3.66 Cr | ₹10 Cr | ₹8.86 Cr | ₹4.30 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹237 Cr | ₹189 Cr | ₹14 Cr | ₹18 Cr | ₹77 Cr |
| Total Current Liabilities | ₹7,062 Cr | ₹2,636 Cr | ₹2,494 Cr | ₹3,786 Cr | ₹4,703 Cr |
| Total Liabilities | ₹20,488 Cr | ₹5,771 Cr | ₹6,435 Cr | ₹7,646 Cr | ₹8,554 Cr |
| ASSETS | |||||
| Gross Block | ₹2,677 Cr | ₹85 Cr | ₹111 Cr | ₹133 Cr | ₹125 Cr |
| Less: Accumulated Depreciation | ₹67 Cr | ₹71 Cr | ₹87 Cr | ₹97 Cr | ₹100 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹2,610 Cr | ₹14 Cr | ₹24 Cr | ₹36 Cr | ₹26 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹9.30 Cr | - | - | - | - |
| Non Current Investments | ₹28 Cr | ₹146 Cr | ₹111 Cr | ₹200 Cr | ₹144 Cr |
| Long Term Investment | ₹28 Cr | ₹146 Cr | ₹111 Cr | ₹200 Cr | ₹144 Cr |
| Quoted | - | ₹146 Cr | ₹111 Cr | ₹117 Cr | ₹62 Cr |
| Unquoted | ₹326 Cr | - | - | ₹83 Cr | ₹83 Cr |
| Long Term Loans & Advances | ₹604 Cr | ₹108 Cr | ₹120 Cr | ₹196 Cr | ₹219 Cr |
| Other Non Current Assets | ₹46 Cr | ₹7.00 Cr | ₹9.00 Cr | ₹57 Cr | ₹18 Cr |
| Total Non-Current Assets | ₹6,777 Cr | ₹333 Cr | ₹323 Cr | ₹548 Cr | ₹466 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹69 Cr | ₹12 Cr | ₹47 Cr | ₹70 Cr | ₹1.05 Cr |
| Quoted | ₹69 Cr | ₹12 Cr | ₹47 Cr | ₹70 Cr | ₹1.05 Cr |
| Unquoted | - | - | - | - | - |
| Inventories | ₹12,058 Cr | ₹4,783 Cr | ₹4,822 Cr | ₹5,521 Cr | ₹6,186 Cr |
| Raw Materials | ₹12,009 Cr | ₹4,783 Cr | ₹4,822 Cr | ₹5,521 Cr | ₹6,186 Cr |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | - | - | - | - | - |
| Other Inventory | ₹49 Cr | - | - | - | - |
| Sundry Debtors | ₹52 Cr | ₹63 Cr | ₹76 Cr | ₹273 Cr | ₹300 Cr |
| Debtors more than Six months | ₹35 Cr | ₹55 Cr | ₹86 Cr | ₹233 Cr | ₹70 Cr |
| Debtors Others | ₹18 Cr | ₹21 Cr | ₹3.16 Cr | ₹56 Cr | ₹231 Cr |
| Cash and Bank | ₹414 Cr | ₹129 Cr | ₹137 Cr | ₹121 Cr | ₹197 Cr |
| Cash in hand | ₹0.07 Cr | ₹0.05 Cr | - | - | - |
| Balances at Bank | ₹414 Cr | ₹129 Cr | ₹137 Cr | ₹121 Cr | ₹197 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹15 Cr | ₹2.73 Cr | ₹631 Cr | ₹986 Cr | ₹931 Cr |
| Interest accrued on Investments | ₹0.52 Cr | - | - | - | - |
| Interest accrued on Debentures | ₹3.21 Cr | - | - | - | - |
| Deposits with Government | ₹1.50 Cr | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹7.70 Cr | ₹2.73 Cr | ₹2.26 Cr | ₹4.72 Cr | ₹2.35 Cr |
| Other current_assets | ₹1.95 Cr | - | ₹629 Cr | ₹981 Cr | ₹929 Cr |
| Short Term Loans and Advances | ₹520 Cr | ₹448 Cr | ₹399 Cr | ₹127 Cr | ₹382 Cr |
| Advances recoverable in cash or in kind | ₹432 Cr | ₹50 Cr | ₹84 Cr | ₹83 Cr | ₹99 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹87 Cr | ₹398 Cr | ₹315 Cr | ₹44 Cr | ₹282 Cr |
| Total Current Assets | ₹13,128 Cr | ₹5,438 Cr | ₹6,112 Cr | ₹7,097 Cr | ₹7,997 Cr |
| Net Current Assets (Including Current Investments) | ₹6,065 Cr | ₹2,802 Cr | ₹3,618 Cr | ₹3,312 Cr | ₹3,295 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹20,488 Cr | ₹5,771 Cr | ₹6,435 Cr | ₹7,646 Cr | ₹8,554 Cr |
| Contingent Liabilities | ₹355 Cr | ₹100 Cr | ₹67 Cr | ₹119 Cr | ₹177 Cr |
| Total Debt | ₹4,526 Cr | ₹302 Cr | ₹256 Cr | ₹1,310 Cr | ₹1,223 Cr |
| Book Value | - | 42.96 | 59.64 | 65.93 | 67.54 |
| Adjusted Book Value | 71.33 | 42.96 | 59.64 | 65.93 | 67.54 |
Compare Balance Sheet of peers of EMBASSY DEVELOPMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMBASSY DEVELOPMENTS | ₹11,826.0 Cr | -7.7% | -8.9% | -21.3% | Stock Analytics | |
| DLF | ₹188,309.0 Cr | -1.2% | 4.9% | -4.9% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹121,514.0 Cr | -0.2% | 8.2% | 3.9% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,092.2 Cr | -5.8% | 6.3% | -23.5% | Stock Analytics | |
| OBEROI REALTY | ₹63,203.2 Cr | -1.1% | 10.7% | -10.7% | Stock Analytics | |
| THE PHOENIX MILLS | ₹61,888.5 Cr | -1.9% | 9.1% | 17.2% | Stock Analytics | |
EMBASSY DEVELOPMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMBASSY DEVELOPMENTS | -7.7% |
-8.9% |
-21.3% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses