Embassy Off.REIT

44
Sell
  • Market Cap: Mid Cap
  • Industry: Realty
  • ISIN: INE041025011
  • NSEID: EMBASSY
  • BSEID: 542602
INR
445.00
-2.75 (-0.61%)
BSENSE

Dec 05

BSE+NSE Vol: 4.93 lacs

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
No of Months
12
12
12
12
12
12
Operating Income
3,815.00
3,531.00
3,052.00
2,457.00
2,192.00
0.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
3,815.00
3,531.00
3,052.00
2,457.00
2,192.00
0.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
41.00
39.00
8.00
3.00
11.00
0.00
Power & Fuel Cost
83.00
88.00
55.00
40.00
60.00
0.00
Employee Cost
58.00
59.00
22.00
22.00
37.00
0.00
Operating Expenses
341.00
310.00
268.00
180.00
123.00
0.00
General and Administration Expenses
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
Selling and Distribution Expenses
40.00
35.00
14.00
8.00
10.00
9.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
-8.00
68.00
42.00
135.00
221.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
832.00
875.00
664.00
608.00
654.00
9.00
Operating Profit (PBDIT) excl Other Income
2,983.00
2,656.00
2,388.00
1,849.00
1,537.00
-9.00
Other Income
72.00
31.00
36.00
21.00
51.00
0.00
Operating Profit (PBDIT)
3,056.00
2,688.00
2,425.00
1,870.00
1,589.00
-9.00
Interest
1,087.00
976.00
828.00
645.00
382.00
0.00
Profit before Depriciation and Tax
1,968.00
1,712.00
1,596.00
1,225.00
1,206.00
-9.00
Depreciation
968.00
1,128.00
796.00
570.00
528.00
0.00
Profit Before Taxation & Exceptional Items
999.00
584.00
800.00
654.00
678.00
-9.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
1,089.00
661.00
896.00
753.00
795.00
-9.00
Provision for Tax
125.00
155.00
7.00
55.00
30.00
0.00
Profit After Tax
874.00
428.00
792.00
598.00
648.00
-9.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
-4,482.00
-2,939.00
-1,733.00
-594.00
-9.00
0.00
Profit Available for appropriations
-3,518.00
-2,433.00
-844.00
104.00
756.00
-9.00
Appropriations
-3,518.00
-2,433.00
-844.00
104.00
756.00
-9.00
Equity Dividend (%)
7.11%
7.24%
7.25%
7.16%
8.13%
0.00%
Earnings Per Share
10.17
5.34
9.37
8.52
9.92
-5.22
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is -14.11% vs -7.47% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is -14.94% vs -0.80% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is -9.53% vs 19.78% in Mar 2024

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2025 is -47.70% vs -5.65% in Mar 2024

Compare Profit and Loss Results of Embassy Off.REIT
Markets Mojo
Figures in Cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
3,815.00
0
3,815.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
3,815.00
0
3,815.00
0%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0
0.00
0%
Raw Materials Consumed
41.00
0
41.00
0%
Power & Fuel Cost
83.00
0
83.00
0%
Employee Cost
58.00
0
58.00
0%
Operating Expenses
341.00
0
341.00
0%
General and Administration Expenses
-1.00
0
-1.00
0%
Selling and Distribution Expenses
40.00
0
40.00
0%
Cost of Software developments
0.00
0
0.00
0%
Miscellaneous Expenses
-8.00
0
-8.00
0%
Expenses Capitalised
0.00
0
0.00
0%
Total Expenditure
832.00
0
832.00
0%
Operating Profit (PBDIT) excl Other Income
2,983.00
0.00
2,983.00
0%
Other Income
72.00
0
72.00
0%
Operating Profit (PBDIT)
3,056.00
0
3,056.00
0%
Interest
1,087.00
0
1,087.00
0%
Profit before Depriciation and Tax
1,968.00
0
1,968.00
0%
Depreciation
968.00
0
968.00
0%
Profit Before Taxation & Exceptional Items
999.00
0
999.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
1,089.00
0
1,089.00
0%
Provision for Tax
125.00
0
125.00
0%
Profit After Tax
874.00
0
874.00
0%
Extraordinary Items
0.00
0
0.00
0%
Adj to Profit After Tax
0.00
0
0.00
0%
Profit Balance B/F
-4,482.00
0
-4,482.00
0%
Profit Available for appropriations
-3,518.00
0
-3,518.00
0%
Appropriations
-3,518.00
0
-3,518.00
0%
Equity Dividend (%)
7.11%
0%
7.11
Earnings Per Share
10.17
0
10.17
0%
Profit And Loss - Net Sales
Net Sales 1,633.07 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -14.11% vs -7.47% in Mar 2024

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 1,583.39 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -14.94% vs -0.80% in Mar 2024

Profit And Loss - Interest
Interest 652.06 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -9.53% vs 19.78% in Mar 2024

Profit And Loss - Profit After Tax
Profit After Tax 631.15 Cr
in Mar 2025

Figures in Cr
stock-summary

YoY Growth in year ended Mar 2025 is -47.70% vs -5.65% in Mar 2024