Subscribe

Embassy Developments Ltd. (EMBDL.NS)

INR63.31 -1.48 (-2.28%)
IN NSE Real Estate Real Estate - Diversified
Address One World Cente 400013
Mumbai, IN
CEO Sachin Chittaranjan Shah
IPO 2024-06-27
ISIN INE069I01010

Explore sections of this company profile

Also trades on Bombay Stock Exchange · EMBDL.BO (INR) Bombay Stock Exchange · IBREALEST.BO (INR) National Stock Exchange of India · EMBDL.NS (INR) National Stock Exchange of India · IBREALEST.NS (INR)
Description

Embassy Developments Limited operates as a real estate firm across India. The company specializes in the construction and development of various property types, encompassing residential, commercial, and Special Economic Zone (SEZ) projects within its portfolio. Founded in 2006 as Equinox India Developments Limited, the business officially changed its name to Embassy Developments Limited in February 2025. Its headquarters are situated in Mumbai, India.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR63.31 -1.48 (-2.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.83
Float Shares
551.83M
Free Float %
39.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.87% -8.40% +28.86% -1.35% -23.57% +1.70% -42.25% -58.64% -58.64% -58.64% -58.64%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
63.31
DCF (Unlevered) 44.84 -29.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
MOAT Score
0 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Diversified: +7.3%
    -19.9% Q1'26: -75.9% (vs Q1'25)
  • EPS growth Real Estate - Diversified: +24.5%
    -20,841.9% Q1'26: -190.0% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Diversified: +20.5%
    -24.3% Q1'26: +87.1% (vs Q1'25)
  • EBIT margin Real Estate - Diversified: +35.8%
    -20.0% Q1'26: -66.2% (vs Q1'25)
  • ROIC Real Estate - Diversified: +3.0%
    -2.5% Q1'26: -5.3% (vs Q1'25)
  • Share dilution Real Estate - Diversified: +0.0%
    +80.1% Q1'26: +97.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Diversified: 3.57×
    -17.84× Q1'26: -7.11× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.74) × ERP
WACC = 60% × Ke + 40% × Kd (10.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 49.70 Current price: 63.31
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
6.23B
est.
21.63B
est: 4.63B (+367.2%)
4.95B
4.95B – 4.95B
+6.9% YoY
EBITDA
1.42B
est.
4.92B
est: 127.69M (+3,752.4%)
136.52M
136.52M – 136.52M
+6.9% YoY
EBIT
1.37B
est.
4.77B
est: 47.91M (+9,859.7%)
51.22M
51.22M – 51.22M
+6.9% YoY
Net Income
-1.43B
est.
2.00B
est: -3.12B (+163.9%)
-2.04B
-2.04B – -2.04B
+34.8% YoY
SGA
223.74M
est.
776.84M
est: 83.14M (+834.4%)
88.89M
88.89M – 88.89M
+6.9% YoY
EPS
-1.90
est.
0.03
est: -2.30 (+101.4%)
-1.50
-1.50 – -1.50
+34.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-27 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-26 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-25 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history)

Owner's Earnings history not available.

Owner alignment
Owner's Earnings TTM
OE per share TTM
Owner's Yield
Maintenance CapEx ratio
Maint CapEx / Avg PPE

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Asia Pacific ETF GMF 0.00% 19.5K 0.49%
2 State Street SPDR Portfolio Emerging Markets ETF SPEM 0.00% 566.7K 0.07%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-14.25M
Shares Outstanding
1.39B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Venkataraman Sundar Senior Vice President of Finance 3M male
Emanda Vaz Chief Marketing Officer female
Manjiri Shrikant Inamdar General Counsel of Corporate Legal female
Maria Rajesh Chief Human Resource Officer female
Parag Saraiya Chief Operating Officer of North & West male
Pritam Madan Bhanushali Chief of Projects - Thane & BLU male
Rajesh Narayan Kaimal Chief Financial Officer & Executive Director male
Rajiv Malhan Senior Vice President of Sales & Marketing male
Sachin Chittaranjan Shah Chief Executive Officer & Executive Director male
Shailendra Konanur Subbaraya Chief Operating Officer - South male
Aditya Virwani MD & Director male
Vikas Khandelwal Company Secretary & Group Chief Compliance Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits