EMBASSY DEVELOPMENTS
|
EMBASSY DEVELOPMENTS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹2,180 Cr | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹15,214 Cr |
| Revenue from property development | ₹2,116 Cr | ₹262 Cr | ₹181 Cr | ₹1,323 Cr | ₹15,098 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹64 Cr | ₹152 Cr | ₹406 Cr | ₹122 Cr | ₹116 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹2,180 Cr | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹15,214 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | ₹39 Cr | ₹699 Cr | ₹665 Cr | ₹8,702 Cr |
| Cost of Construction and Development | ₹1,603 Cr | ₹459 Cr | ₹-58 Cr | ₹532 Cr | ₹2,430 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | ₹1,585 Cr | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | - | ₹408 Cr | ₹746 Cr | ₹532 Cr | ₹2,430 Cr |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹1,603 Cr | ₹51 Cr | ₹-804 Cr | - | - |
| Power & Fuel Cost | ₹5.07 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹3.74 Cr |
| Electricity & Power | ₹5.07 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹3.74 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹107 Cr | ₹73 Cr | ₹105 Cr | ₹77 Cr | ₹521 Cr |
| Salaries, Wages & Bonus | ₹99 Cr | ₹72 Cr | ₹97 Cr | ₹74 Cr | ₹512 Cr |
| Contributions to EPF & Pension Funds | ₹2.60 Cr | ₹0.80 Cr | ₹0.56 Cr | ₹0.59 Cr | ₹6.68 Cr |
| Workmen and Staff Welfare Expenses | ₹2.12 Cr | ₹0.78 Cr | ₹0.58 Cr | ₹0.21 Cr | ₹0.45 Cr |
| Other Employees Cost | ₹3.56 Cr | - | ₹6.92 Cr | ₹2.49 Cr | ₹1.61 Cr |
| Operating Expenses | - | ₹0.45 Cr | ₹2.02 Cr | ₹2.40 Cr | ₹32 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | ₹0.26 Cr | ₹1.49 Cr | ₹2.04 Cr | ₹30 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | - | ₹0.19 Cr | ₹0.53 Cr | ₹0.36 Cr | ₹1.99 Cr |
| General and Administration Expenses | ₹101 Cr | ₹49 Cr | ₹33 Cr | ₹27 Cr | ₹456 Cr |
| Rent , Rates & Taxes | ₹21 Cr | ₹6.53 Cr | ₹17 Cr | ₹6.40 Cr | ₹162 Cr |
| Insurance | ₹0.24 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.35 Cr | ₹2.52 Cr |
| Printing and stationery | ₹6.78 Cr | ₹1.82 Cr | ₹1.40 Cr | ₹0.80 Cr | ₹5.04 Cr |
| Professional and legal fees | ₹22 Cr | ₹38 Cr | ₹11 Cr | ₹17 Cr | ₹232 Cr |
| Other Administration | ₹51 Cr | ₹2.40 Cr | ₹3.31 Cr | ₹2.15 Cr | ₹55 Cr |
| Selling and Distribution Expenses | ₹55 Cr | ₹206 Cr | ₹97 Cr | ₹104 Cr | ₹1,015 Cr |
| Advertisement & Sales Promotion | ₹11 Cr | ₹1.80 Cr | ₹5.40 Cr | ₹0.46 Cr | ₹4.06 Cr |
| Sales Commissions & Incentives | - | ₹196 Cr | ₹69 Cr | ₹77 Cr | ₹678 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹44 Cr | ₹8.36 Cr | ₹23 Cr | ₹26 Cr | ₹334 Cr |
| Miscellaneous Expenses | ₹144 Cr | ₹16 Cr | ₹255 Cr | ₹39 Cr | ₹257 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.22 Cr | ₹8.00 Cr | ₹0.08 Cr | ₹23 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.81 Cr | ₹1.35 Cr | ₹0.77 Cr | ₹0.44 Cr | ₹3.81 Cr |
| Losson foreign exchange fluctuations | ₹0.12 Cr | - | ₹37 Cr | - | ₹0.30 Cr |
| Losson sale of non-trade current investments | ₹129 Cr | ₹1.64 Cr | ₹189 Cr | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹4.99 Cr | ₹27 Cr | ₹16 Cr | ₹253 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,016 Cr | ₹842 Cr | ₹1,133 Cr | ₹1,446 Cr | ₹13,417 Cr |
| Operating Profit (Excl OI) | ₹163 Cr | ₹-428 Cr | ₹-546 Cr | ₹-1.49 Cr | ₹1,797 Cr |
| Other Income | ₹367 Cr | ₹55 Cr | ₹62 Cr | ₹97 Cr | ₹1,406 Cr |
| Interest Received | ₹3.78 Cr | ₹44 Cr | ₹49 Cr | ₹21 Cr | ₹558 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.86 Cr | - | - | ₹0.25 Cr | - |
| Profits on sale of Investments | ₹310 Cr | - | - | - | - |
| Provision Written Back | ₹4.41 Cr | ₹5.48 Cr | ₹2.10 Cr | ₹15 Cr | ₹201 Cr |
| Foreign Exchange Gains | - | - | - | ₹56 Cr | ₹546 Cr |
| Others | ₹44 Cr | ₹5.03 Cr | ₹10 Cr | ₹4.67 Cr | ₹101 Cr |
| Operating Profit | ₹531 Cr | ₹-373 Cr | ₹-484 Cr | ₹95 Cr | ₹3,203 Cr |
| Interest | ₹461 Cr | ₹9.24 Cr | ₹28 Cr | ₹110 Cr | ₹2,279 Cr |
| InterestonDebenture / Bonds | ₹72 Cr | - | - | - | - |
| Interest on Term Loan | ₹202 Cr | ₹5.99 Cr | ₹25 Cr | ₹108 Cr | ₹2,250 Cr |
| Intereston Fixed deposits | ₹19 Cr | - | - | - | - |
| Bank Charges etc | ₹6.72 Cr | ₹0.08 Cr | ₹0.34 Cr | ₹0.17 Cr | ₹5.47 Cr |
| Other Interest | ₹161 Cr | ₹3.17 Cr | ₹2.78 Cr | ₹2.11 Cr | ₹23 Cr |
| PBDT | ₹70 Cr | ₹-382 Cr | ₹-512 Cr | ₹-15 Cr | ₹924 Cr |
| Depreciation | ₹15 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹173 Cr |
| Profit Before Taxation & Exceptional Items | ₹55 Cr | ₹-394 Cr | ₹-524 Cr | ₹-27 Cr | ₹752 Cr |
| Exceptional Income / Expenses | ₹-28 Cr | ₹-629 Cr | ₹-39 Cr | - | - |
| Profit Before Tax | ₹18 Cr | ₹-1,023 Cr | ₹-563 Cr | ₹-27 Cr | ₹752 Cr |
| Provision for Tax | ₹-176 Cr | ₹16 Cr | ₹45 Cr | ₹110 Cr | ₹705 Cr |
| Current Income Tax | ₹57 Cr | - | - | - | - |
| Deferred Tax | ₹-232 Cr | ₹0.30 Cr | ₹33 Cr | ₹98 Cr | ₹650 Cr |
| Other taxes | - | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹55 Cr |
| Profit After Tax | ₹194 Cr | ₹-1,038 Cr | ₹-608 Cr | ₹-137 Cr | ₹47 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹5.97 Cr | ₹-0.30 Cr | ₹-0.79 Cr | ₹0.56 Cr | ₹-4.16 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹200 Cr | ₹-1,039 Cr | ₹-608 Cr | ₹-137 Cr | ₹43 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-3,358 Cr | ₹-4,124 Cr | ₹-3,518 Cr | ₹-3,343 Cr | ₹-32,794 Cr |
| Appropriations | ₹-3,159 Cr | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-32,751 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-3,159 Cr | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-32,751 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.63 | ₹-19.20 | ₹-11.24 | ₹-3.02 | ₹0.10 |
| Adjusted EPS | ₹1.63 | ₹-19.20 | ₹-11.24 | ₹-3.02 | ₹0.10 |
Compare Income Statement of peers of EMBASSY DEVELOPMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMBASSY DEVELOPMENTS | ₹9,018.0 Cr | 2.6% | 5.5% | -41.8% | Stock Analytics | |
| DLF | ₹167,925.0 Cr | 0.7% | 5.6% | -9.9% | Stock Analytics | |
| LODHA DEVELOPERS | ₹123,354.0 Cr | -1.6% | 7.7% | 0.9% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹70,230.6 Cr | 2.4% | 0.5% | -1% | Stock Analytics | |
| THE PHOENIX MILLS | ₹69,029.1 Cr | -0.2% | -5.2% | 34.4% | Stock Analytics | |
| OBEROI REALTY | ₹68,575.4 Cr | -2.4% | 3.7% | 17.7% | Stock Analytics | |
EMBASSY DEVELOPMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMBASSY DEVELOPMENTS | 2.6% |
5.5% |
-41.8% |
| SENSEX | -0.6% |
1% |
-3.7% |
You may also like the below Video Courses