down arrow

Embassy Develop

  • Market Cap: Small Cap
  • Industry: Realty
  • ISIN: INE069I01010
  • NSEID: EMBDL
  • BSEID: 532832
INR
71.51
-1.15 (-1.58%)
BSENSE

Dec 05

BSE+NSE Vol: 36.93 lacs

Click here to access the older version
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Cr
Consolidated - Balance Sheet Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
244.39
108.22
533.22
515.60
515.31
515.93
Share Warrants & Outstandings
Total Reserve
8,472.01
-1,554.65
3,118.85
2,895.92
2,959.44
3,033.87
Shareholder's Funds
9,321.09
-1,446.43
3,655.67
3,414.85
3,482.25
3,557.96
Minority Interest
5.56
545.55
11.69
10.91
11.46
11.05
Long-Term Borrowings
2,515.20
4,391.11
163.54
345.14
378.06
989.12
Secured Loans
1,795.66
2,577.99
163.54
345.14
378.06
989.12
Unsecured Loans
719.54
1,813.12
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
905.95
542.76
-72.33
-104.97
-202.96
-337.13
Other Long Term Liabilities
640.08
118.69
172.31
181.6
170.48
195.63
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
37.54
6.50
10.33
12.56
11.76
15.72
Total Non-Current Liabilities
4,098.77
4,941.15
273.85
434.33
357.34
863.34
Current Liabilities
Trade Payables
905.87
253.53
422.24
344.28
300.63
447.28
Other Current Liabilities
3,907.67
2,168.91
1,965.88
2,459.20
3,480.31
5,997.50
Short Term Borrowings
2,011.26
3,357.46
91.96
964.60
844.45
0.00
Short Term Provisions
237.46
0.71
13.81
17.64
77.33
72.39
Total Current Liabilities
7,062.26
5,780.61
2,493.89
3,785.72
4,702.72
6,517.18
Total Liabilities
20,487.68
9,938.78
6,435.10
7,645.81
8,553.77
10,949.52
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
2,677.16
30.42
110.95
133.46
125.30
112.82
Less: Accumulated Depreciation
67.31
7.52
87.41
97.03
99.75
77.32
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
2,609.85
22.90
23.54
36.43
25.55
35.50
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
9.30
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
3,508.12
4,580.77
169.99
259.72
204.47
191.71
Long Term Loans & Advances
604.06
742.90
55.43
130.96
153.71
230.68
Other Non Current Assets
628.61
367.54
73.80
121.38
82.65
118.77
Total Non-Current Assets
7,359.94
5,714.11
322.76
548.49
466.38
615.01
Current Assets Loans & Advances
Current Investments
69.20
0.29
46.57
69.62
1.05
1.57
Inventories
12,058.26
3,350.87
4,821.83
5,521.06
6,186.13
7,056.35
Sundry Debtors
51.73
233.66
76.02
273.42
300.19
80.15
Cash and Bank
414.09
86.27
137.47
120.66
197.16
375.24
Other Current Assets
31.74
47.78
631.37
985.88
1,021.35
1,650.76
Short Term Loans and Advances
502.71
505.80
411.08
146.52
395.52
1,184.45
Total Current Assets
13,127.75
4,224.66
6,112.34
7,097.32
8,087.39
10,334.52
Net Current Assets (Including Current Investments)
6,065.49
-1,555.94
3,618.45
3,311.60
3,384.67
3,817.34
Total Current Assets Excluding Current Investments
13,058.54
4,224.38
6,065.77
7,027.70
8,086.34
10,332.95
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
20,487.68
9,938.78
6,435.10
7,645.81
8,553.77
10,949.52
Contingent Liabilities
220.82
155.75
67.41
119.41
176.81
226.89
Total Debt
4,526.46
7,748.57
255.50
1,309.74
1,222.51
989.12
Book Value per share (adjusted)
71.36
-26.73
59.71
66
67.71
68.91
Balance Sheet Analysis Highlights
stock-summary

Borrowings

YoY Growth in year ended Mar 2025 is -41.58% vs 2,932.71% in Mar 2024

stock-summary

Other Long Term Liabilities

YoY Growth in year ended Mar 2025 is 439.29% vs -31.12% in Mar 2024

stock-summary

Fixed Assets

YoY Growth in year ended Mar 2025 is 11,337.34% vs -2.72% in Mar 2024

stock-summary

Investments

YoY Growth in year ended Mar 2025 is -23.42% vs 2,594.73% in Mar 2024

stock-summary

Current Assets

YoY Growth in year ended Mar 2025 is 210.74% vs -30.88% in Mar 2024

Compare Balance Sheet Results of Embassy Develop
Markets Mojo
Figures in Cr
Consolidated - Balance Sheet Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
244.39
14.05
230.34
1,639.43%
Share Warrants & Outstandings
Total Reserve
8,472.01
712.68
7,759.33
1,088.75%
Shareholder's Funds
9,321.09
726.73
8,594.36
1,182.61%
Minority Interest
5.56
2.91
2.65
91.07%
Long-Term Borrowings
2,515.20
1,545.41
969.79
62.75%
Secured Loans
1,795.66
1,545.41
250.25
16.19%
Unsecured Loans
719.54
0.00
719.54
0.00%
Deferred Tax Assets / Liabilities
905.95
-211.67
1,117.62
528.00%
Other Long Term Liabilities
640.08
23.42
616.66
2,633.05%
Long Term Trade Payables
0.00
0.00
0.00
0.00%
Long Term Provisions
37.54
35.59
1.95
5.48%
Total Non-Current Liabilities
4,098.77
1,392.74
2,706.03
194.30%
Current Liabilities
Trade Payables
905.87
2,307.99
-1,402.12
-60.75%
Other Current Liabilities
3,907.67
7,401.51
-3,493.84
-47.20%
Short Term Borrowings
2,011.26
820.62
1,190.64
145.09%
Short Term Provisions
237.46
1.86
235.60
12,666.67%
Total Current Liabilities
7,062.26
10,531.98
-3,469.72
-32.94%
Total Liabilities
20,487.68
12,654.36
7,833.32
61.90%
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00%
Gross Block
2,677.16
220.26
2,456.90
1,115.45%
Less: Accumulated Depreciation
67.31
131.47
-64.16
-48.80%
Less : Impairment of Assets
0.00
0.00
0.00
0.00%
Net Block
2,609.85
88.79
2,521.06
2,839.35%
Lease Adjustment
0.00
0.00
0.00
0.00%
Capital Work in Progress
9.30
0.40
8.90
2,225.00%
Intangible assets under development
0.00
0.00
0.00
0.00%
Pre-operative Expenses pending
0.00
0.00
0.00
0.00%
Assets in transit
0.00
0.00
0.00
0.00%
Non Current Investments
3,508.12
31.38
3,476.74
11,079.48%
Long Term Loans & Advances
604.06
114.12
489.94
429.32%
Other Non Current Assets
628.61
16.51
612.10
3,707.45%
Total Non-Current Assets
7,359.94
276.78
7,083.16
2,559.13%
Current Assets Loans & Advances
Current Investments
69.20
0.00
69.20
0.00%
Inventories
12,058.26
9,279.71
2,778.55
29.94%
Sundry Debtors
51.73
64.43
-12.70
-19.71%
Cash and Bank
414.09
1,497.83
-1,083.74
-72.35%
Other Current Assets
31.74
850.01
-818.27
-96.27%
Short Term Loans and Advances
502.71
685.60
-182.89
-26.68%
Total Current Assets
13,127.75
12,377.58
750.17
6.06%
Net Current Assets (Including Current Investments)
6,065.49
1,845.60
4,219.89
228.65%
Total Current Assets Excluding Current Investments
13,058.54
12,377.58
680.96
5.50%
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00%
Total Assets
20,487.68
12,654.36
7,833.32
61.90%
Contingent Liabilities
220.82
15.53
205.29
1,321.89%
Total Debt
4,526.46
2,366.03
2,160.43
91.31%
Book Value per share (adjusted)
71.36
51.72
19.64
37.97%
Annual - Borrowings
Borrowings 4,526.46 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -41.58% vs 2,932.71% in Mar 2024

Annual - Other Long Term Liabilities
Other Long Term Liabilities 640.08 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 439.29% vs -31.12% in Mar 2024

Annual - Fixed Assets
Fixed Assets 2,619.15 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 11,337.34% vs -2.72% in Mar 2024

Annual - Investments
Investments 3,508.12 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -23.42% vs 2,594.73% in Mar 2024

Annual - Current Assets
Current Assets 13,127.75 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is 210.74% vs -30.88% in Mar 2024

Stock List
ABCDEFGHIJKLMNOPQRSTUVWXYZOther
Footer Logo
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
Market
Webinars
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."