EMBASSY DEVELOPMENTS
|
EMBASSY DEVELOPMENTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹1,521 Cr | ₹3,271 Cr |
Revenue from property development | ₹262 Cr | ₹181 Cr | ₹1,323 Cr | ₹1,510 Cr | ₹935 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹152 Cr | ₹406 Cr | ₹122 Cr | ₹12 Cr | ₹2,336 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹414 Cr | ₹587 Cr | ₹1,445 Cr | ₹1,521 Cr | ₹3,271 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹39 Cr | ₹699 Cr | ₹665 Cr | ₹870 Cr | ₹510 Cr |
Cost of Construction and Development | ₹459 Cr | ₹-58 Cr | ₹532 Cr | ₹243 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 | ₹243 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 | ₹0.37 Cr | ₹1.03 Cr |
Electricity & Power | ₹0.02 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.37 Cr | ₹1.03 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹73 Cr | ₹105 Cr | ₹77 Cr | ₹52 Cr | ₹114 Cr |
Salaries, Wages & Bonus | ₹72 Cr | ₹97 Cr | ₹74 Cr | ₹51 Cr | ₹111 Cr |
Contributions to EPF & Pension Funds | ₹0.80 Cr | ₹0.56 Cr | ₹0.59 Cr | ₹0.67 Cr | ₹1.24 Cr |
Workmen and Staff Welfare Expenses | ₹0.78 Cr | ₹0.58 Cr | ₹0.21 Cr | ₹0.05 Cr | ₹0.71 Cr |
Other Employees Cost | - | ₹6.92 Cr | ₹2.49 Cr | ₹0.16 Cr | ₹0.87 Cr |
Operating Expenses | ₹0.45 Cr | ₹2.02 Cr | ₹2.40 Cr | ₹3.20 Cr | ₹12 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.26 Cr | ₹1.49 Cr | ₹2.04 Cr | ₹3.00 Cr | ₹11 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹0.19 Cr | ₹0.53 Cr | ₹0.36 Cr | ₹0.20 Cr | ₹0.99 Cr |
General and Administration Expenses | ₹49 Cr | ₹33 Cr | ₹27 Cr | ₹46 Cr | ₹93 Cr |
Rent , Rates & Taxes | ₹6.53 Cr | ₹17 Cr | ₹6.40 Cr | ₹16 Cr | ₹11 Cr |
Insurance | ₹0.02 Cr | ₹0.04 Cr | ₹0.35 Cr | ₹0.25 Cr | ₹0.93 Cr |
Printing and stationery | ₹1.82 Cr | ₹1.40 Cr | ₹0.80 Cr | ₹0.50 Cr | ₹1.13 Cr |
Professional and legal fees | ₹38 Cr | ₹11 Cr | ₹17 Cr | ₹23 Cr | ₹46 Cr |
Other Administration | ₹2.40 Cr | ₹3.31 Cr | ₹2.15 Cr | ₹5.47 Cr | ₹34 Cr |
Selling and Distribution Expenses | ₹206 Cr | ₹97 Cr | ₹104 Cr | ₹102 Cr | ₹214 Cr |
Advertisement & Sales Promotion | ₹1.80 Cr | ₹5.40 Cr | ₹0.46 Cr | ₹0.41 Cr | ₹7.25 Cr |
Sales Commissions & Incentives | ₹196 Cr | ₹69 Cr | ₹77 Cr | ₹68 Cr | ₹190 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹8.36 Cr | ₹23 Cr | ₹26 Cr | ₹33 Cr | ₹17 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹255 Cr | ₹39 Cr | ₹26 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 | ₹0.38 Cr | ₹0.14 Cr |
Losson foreign exchange fluctuations | - | ₹37 Cr | - | ₹0.03 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 | ₹25 Cr | ₹188 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹842 Cr | ₹1,133 Cr | ₹1,446 Cr | ₹1,342 Cr | ₹2,470 Cr |
Operating Profit (Excl OI) | ₹-428 Cr | ₹-546 Cr | ₹-1.49 Cr | ₹180 Cr | ₹801 Cr |
Other Income | ₹55 Cr | ₹62 Cr | ₹97 Cr | ₹141 Cr | ₹170 Cr |
Interest Received | ₹44 Cr | ₹49 Cr | ₹21 Cr | ₹56 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 | ₹20 Cr | ₹4.77 Cr |
Foreign Exchange Gains | - | - | ₹56 Cr | ₹55 Cr | ₹35 Cr |
Others | ₹5.03 Cr | ₹10 Cr | ₹4.67 Cr | ₹10 Cr | ₹11 Cr |
Operating Profit | ₹-373 Cr | ₹-484 Cr | ₹95 Cr | ₹320 Cr | ₹970 Cr |
Interest | ₹9.24 Cr | ₹28 Cr | ₹110 Cr | ₹228 Cr | ₹481 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹5.99 Cr | ₹25 Cr | ₹108 Cr | ₹225 Cr | ₹475 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.08 Cr | ₹0.34 Cr | ₹0.17 Cr | ₹0.55 Cr | ₹1.76 Cr |
Other Interest | ₹3.17 Cr | ₹2.78 Cr | ₹2.11 Cr | ₹2.35 Cr | ₹4.84 Cr |
PBDT | ₹-382 Cr | ₹-512 Cr | ₹-15 Cr | ₹92 Cr | ₹489 Cr |
Depreciation | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹17 Cr | ₹31 Cr |
Profit Before Taxation & Exceptional Items | ₹-394 Cr | ₹-524 Cr | ₹-27 Cr | ₹75 Cr | ₹459 Cr |
Exceptional Income / Expenses | ₹-629 Cr | ₹-39 Cr | - | - | ₹-79 Cr |
Profit Before Tax | ₹-1,023 Cr | ₹-563 Cr | ₹-27 Cr | ₹75 Cr | ₹378 Cr |
Provision for Tax | ₹16 Cr | ₹45 Cr | ₹110 Cr | ₹70 Cr | ₹257 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹0.30 Cr | ₹33 Cr | ₹98 Cr | ₹65 Cr | ₹206 Cr |
Other taxes | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹5.46 Cr | ₹50 Cr |
Profit After Tax | ₹-1,038 Cr | ₹-608 Cr | ₹-137 Cr | ₹4.72 Cr | ₹121 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.30 Cr | ₹-0.79 Cr | ₹0.56 Cr | ₹-0.42 Cr | ₹-0.41 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-1,039 Cr | ₹-608 Cr | ₹-137 Cr | ₹4.30 Cr | ₹121 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-4,124 Cr | ₹-3,518 Cr | ₹-3,343 Cr | ₹-3,279 Cr | ₹-3,418 Cr |
Appropriations | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-3,275 Cr | ₹-3,298 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-5,163 Cr | ₹-4,126 Cr | ₹-3,479 Cr | ₹-3,275 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 | ₹15,720.4 Cr | 2.6% | 4.5% | -18.7% | Stock Analytics | |
DLF | ₹204,560.0 Cr | -2% | -3.9% | -0.9% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹141,723.0 Cr | 1.6% | -3.4% | -9.6% | Stock Analytics | |
GODREJ PROPERTIES | ₹68,006.3 Cr | -4.2% | -7.8% | -31% | Stock Analytics | |
OBEROI REALTY | ₹65,613.8 Cr | -0.4% | -2.9% | 7.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹54,031.0 Cr | -3.8% | -7% | -25% | Stock Analytics |
EMBASSY DEVELOPMENTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
EMBASSY DEVELOPMENTS | 2.6% |
4.5% |
-18.7% |
SENSEX | -1.4% |
0.7% |
2.4% |
You may also like the below Video Courses