EMBASSY DEVELOPMENTS LTD
EMBDL · General/Diversified · NSE
₹48
Current Market Price
Fair Value (DCF)
₹67
Margin of Safety
+39.5%
Updated 3d ago
YieldIQ Score
62/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
44%
ROE
—
Debt/Equity
0.46
WACC
11.1%
Market Cap
₹6,630 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
360.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
1.94×
Short-term liquidity
Asset Turnover
0.11×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹47.7
Bear case
₹55.78
MoS +14.5%
Base case
₹66.53
MoS +28.3%
Bull case
₹159.84
MoS +70.2%
Ratio Trends
EMBDL · last 4 annual periods
ROE
2.1%
ROCE
3.5%
Operating Margin
—
Debt / Equity
0.49×
PE
—
EV / EBITDA
—
Historical Financials
EMBDL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1434 Cr | ₹355 Cr | ₹1090 Cr | ₹2163 Cr | +14.7% |
| EBITDA | ₹94.9 Cr | ₹-523 Cr | ₹27.9 Cr | ₹492 Cr | +73.0% |
| EBIT | — | — | — | — | — |
| PAT | ₹-137 Cr | ₹-608 Cr | ₹-497 Cr | ₹200 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-248 Cr | ₹-343 Cr | ₹690 Cr | ₹1461 Cr | — |
| CapEx | ₹-0.5 Cr | ₹-0.9 Cr | ₹-91.6 Cr | ₹-53.9 Cr | — |
| FCF | ₹-248 Cr | ₹-344 Cr | ₹599 Cr | ₹1407 Cr | — |
| Total Assets | ₹7751 Cr | ₹6507 Cr | ₹9939 Cr | ₹20.5K Cr | +38.3% |
| Total Debt | ₹1329 Cr | ₹268 Cr | ₹7749 Cr | ₹4599 Cr | +51.3% |
| Shareholders' Equity | ₹3426 Cr | ₹3667 Cr | ₹-901 Cr | ₹9327 Cr | +39.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
Peers not yet ranked for EMBDL. Comparable companies and side-by-side valuation will appear here once the peer set is established.
Dividend History
No dividend events recorded for EMBDL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EMBDL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EMBDL →
Compare
Head-to-head with peers
Compare EMBDL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EMBDLNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.