EMBASSY DEVELOPMENTS
|
EMBASSY DEVELOPMENTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹15,214 Cr | ₹3,271 Cr |
| Revenue from property development | ₹262 Cr | ₹181 Cr | ₹1,323 Cr | ₹15,098 Cr | ₹935 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹152 Cr | ₹406 Cr | ₹122 Cr | ₹116 Cr | ₹2,336 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹15,214 Cr | ₹3,271 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹39 Cr | ₹699 Cr | ₹665 Cr | ₹8,702 Cr | ₹510 Cr |
| Cost of Construction and Development | ₹459 Cr | ₹-58 Cr | ₹532 Cr | ₹2,430 Cr | ₹1,338 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | ₹408 Cr | ₹746 Cr | ₹532 Cr | ₹2,430 Cr | ₹1,338 Cr |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹51 Cr | ₹-804 Cr | - | - | - |
| Power & Fuel Cost | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹3.74 Cr | ₹1.03 Cr |
| Electricity & Power | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹3.74 Cr | ₹1.03 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹73 Cr | ₹105 Cr | ₹77 Cr | ₹521 Cr | ₹114 Cr |
| Salaries, Wages & Bonus | ₹72 Cr | ₹97 Cr | ₹74 Cr | ₹512 Cr | ₹111 Cr |
| Contributions to EPF & Pension Funds | ₹0.80 Cr | ₹0.56 Cr | ₹0.59 Cr | ₹6.68 Cr | ₹1.24 Cr |
| Workmen and Staff Welfare Expenses | ₹0.78 Cr | ₹0.58 Cr | ₹0.21 Cr | ₹0.45 Cr | ₹0.71 Cr |
| Other Employees Cost | - | ₹6.92 Cr | ₹2.49 Cr | ₹1.61 Cr | ₹0.87 Cr |
| Operating Expenses | ₹0.45 Cr | ₹2.02 Cr | ₹2.40 Cr | ₹32 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.26 Cr | ₹1.49 Cr | ₹2.04 Cr | ₹30 Cr | ₹11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹0.19 Cr | ₹0.53 Cr | ₹0.36 Cr | ₹1.99 Cr | ₹0.99 Cr |
| General and Administration Expenses | ₹49 Cr | ₹33 Cr | ₹27 Cr | ₹456 Cr | ₹93 Cr |
| Rent , Rates & Taxes | ₹6.53 Cr | ₹17 Cr | ₹6.40 Cr | ₹162 Cr | ₹11 Cr |
| Insurance | ₹0.02 Cr | ₹0.04 Cr | ₹0.35 Cr | ₹2.52 Cr | ₹0.93 Cr |
| Printing and stationery | ₹1.82 Cr | ₹1.40 Cr | ₹0.80 Cr | ₹5.04 Cr | ₹1.13 Cr |
| Professional and legal fees | ₹38 Cr | ₹11 Cr | ₹17 Cr | ₹232 Cr | ₹46 Cr |
| Other Administration | ₹2.40 Cr | ₹3.31 Cr | ₹2.15 Cr | ₹55 Cr | ₹34 Cr |
| Selling and Distribution Expenses | ₹206 Cr | ₹97 Cr | ₹104 Cr | ₹1,015 Cr | ₹214 Cr |
| Advertisement & Sales Promotion | ₹1.80 Cr | ₹5.40 Cr | ₹0.46 Cr | ₹4.06 Cr | ₹7.25 Cr |
| Sales Commissions & Incentives | ₹196 Cr | ₹69 Cr | ₹77 Cr | ₹678 Cr | ₹190 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹8.36 Cr | ₹23 Cr | ₹26 Cr | ₹334 Cr | ₹17 Cr |
| Miscellaneous Expenses | ₹16 Cr | ₹255 Cr | ₹39 Cr | ₹257 Cr | ₹189 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹8.00 Cr | ₹0.08 Cr | ₹23 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹1.35 Cr | ₹0.77 Cr | ₹0.44 Cr | ₹3.81 Cr | ₹0.14 Cr |
| Losson foreign exchange fluctuations | - | ₹37 Cr | - | ₹0.30 Cr | ₹1.17 Cr |
| Losson sale of non-trade current investments | ₹1.64 Cr | ₹189 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹4.99 Cr | ₹27 Cr | ₹16 Cr | ₹253 Cr | ₹188 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹842 Cr | ₹1,133 Cr | ₹1,446 Cr | ₹13,417 Cr | ₹2,470 Cr |
| Operating Profit (Excl OI) | ₹-428 Cr | ₹-546 Cr | ₹-1.49 Cr | ₹1,797 Cr | ₹801 Cr |
| Other Income | ₹55 Cr | ₹62 Cr | ₹97 Cr | ₹1,406 Cr | ₹170 Cr |
| Interest Received | ₹44 Cr | ₹49 Cr | ₹21 Cr | ₹558 Cr | ₹119 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.25 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹5.48 Cr | ₹2.10 Cr | ₹15 Cr | ₹201 Cr | ₹4.77 Cr |
| Foreign Exchange Gains | - | - | ₹56 Cr | ₹546 Cr | ₹35 Cr |
| Others | ₹5.03 Cr | ₹10 Cr | ₹4.67 Cr | ₹101 Cr | ₹11 Cr |
| Operating Profit | ₹-373 Cr | ₹-484 Cr | ₹95 Cr | ₹3,203 Cr | ₹970 Cr |
| Interest | ₹9.24 Cr | ₹28 Cr | ₹110 Cr | ₹2,279 Cr | ₹481 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹5.99 Cr | ₹25 Cr | ₹108 Cr | ₹2,250 Cr | ₹475 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.08 Cr | ₹0.34 Cr | ₹0.17 Cr | ₹5.47 Cr | ₹1.76 Cr |
| Other Interest | ₹3.17 Cr | ₹2.78 Cr | ₹2.11 Cr | ₹23 Cr | ₹4.84 Cr |
| PBDT | ₹-382 Cr | ₹-512 Cr | ₹-15 Cr | ₹924 Cr | ₹489 Cr |
| Depreciation | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹173 Cr | ₹31 Cr |
| Profit Before Taxation & Exceptional Items | ₹-394 Cr | ₹-524 Cr | ₹-27 Cr | ₹752 Cr | ₹459 Cr |
| Exceptional Income / Expenses | ₹-629 Cr | ₹-39 Cr | - | - | ₹-79 Cr |
| Profit Before Tax | ₹-1,023 Cr | ₹-563 Cr | ₹-27 Cr | ₹752 Cr | ₹378 Cr |
| Provision for Tax | ₹16 Cr | ₹45 Cr | ₹110 Cr | ₹705 Cr | ₹257 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | ₹0.30 Cr | ₹33 Cr | ₹98 Cr | ₹650 Cr | ₹206 Cr |
| Other taxes | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹55 Cr | ₹50 Cr |
| Profit After Tax | ₹-1,038 Cr | ₹-608 Cr | ₹-137 Cr | ₹47 Cr | ₹121 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.30 Cr | ₹-0.79 Cr | ₹0.56 Cr | ₹-4.16 Cr | ₹-0.41 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-1,039 Cr | ₹-608 Cr | ₹-137 Cr | ₹43 Cr | ₹121 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-4,124 Cr | ₹-3,518 Cr | ₹-3,343 Cr | ₹-32,794 Cr | ₹-3,418 Cr |
| Appropriations | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-32,751 Cr | ₹-3,298 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-32,751 Cr | ₹-3,298 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-19.20 | ₹-11.24 | ₹-3.02 | ₹0.10 | ₹2.65 |
| Adjusted EPS | ₹-19.20 | ₹-11.24 | ₹-3.02 | ₹0.10 | ₹2.65 |
Compare Income Statement of peers of EMBASSY DEVELOPMENTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMBASSY DEVELOPMENTS | ₹11,987.6 Cr | -6.6% | -8.4% | -18.8% | Stock Analytics | |
| DLF | ₹188,087.0 Cr | 0.5% | 3.1% | -7.9% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹122,652.0 Cr | 2.6% | 7.2% | 2.1% | Stock Analytics | |
| OBEROI REALTY | ₹65,230.2 Cr | 0.8% | 9.7% | -9.8% | Stock Analytics | |
| GODREJ PROPERTIES | ₹64,569.6 Cr | -6.4% | 3.4% | -23.9% | Stock Analytics | |
| THE PHOENIX MILLS | ₹63,370.7 Cr | 5.5% | 9.8% | 12.4% | Stock Analytics | |
EMBASSY DEVELOPMENTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMBASSY DEVELOPMENTS | -6.6% |
-8.4% |
-18.8% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses