| Key Financial Ratios of Embassy Developments (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
2.16 |
-66.17 |
-7.36 |
-1.24 |
-3.09 |
|
| Diluted EPS (Rs.) |
1.84 |
-66.17 |
-7.36 |
-1.24 |
-3.09 |
|
| Cash EPS (Rs.) |
2.28 |
-66.13 |
-7.29 |
-1.20 |
-3.01 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
83.24 |
60.84 |
124.57 |
139.91 |
140.01 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
83.24 |
60.84 |
124.57 |
139.91 |
140.01 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
17.29 |
0.78 |
0.05 |
0.00 |
0.13 |
|
| PBDIT/Share (Rs.) |
3.11 |
0.45 |
-6.78 |
-0.16 |
0.55 |
|
| PBIT/Share (Rs.) |
3.00 |
0.42 |
-6.82 |
-0.20 |
0.46 |
|
| PBT/Share (Rs.) |
0.43 |
-66.16 |
-7.32 |
-1.22 |
-3.08 |
|
| Net Profit/Share (Rs.) |
2.16 |
-66.17 |
-7.33 |
-1.25 |
-3.09 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
18.01 |
58.25 |
-13,192.44 |
-252,137.93 |
413.78 |
|
| PBIT Margin (%) |
17.35 |
54.11 |
-13,272.30 |
-316,541.37 |
348.66 |
|
| PBT Margin (%) |
2.47 |
-8,529.49 |
-14,252.87 |
-1,905,555.17 |
-2,335.04 |
|
| Net Profit Margin (%) |
12.50 |
-8,530.45 |
-14,271.22 |
-1,945,086.20 |
-2,341.10 |
|
| Return on Networth / Equity (%) |
2.59 |
-108.74 |
-5.88 |
-0.89 |
-2.20 |
|
| Return on Capital Employed (%) |
3.06 |
0.68 |
-5.47 |
-0.14 |
0.31 |
|
| Return on Assets (%) |
1.65 |
-98.06 |
-5.75 |
-0.82 |
-2.03 |
|
| Total Debt/Equity (X) |
0.25 |
0.09 |
0.02 |
0.08 |
0.06 |
|
| Asset Turnover Ratio (%) |
0.22 |
0.01 |
0.00 |
0.00 |
0.08 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.60 |
3.62 |
24.63 |
5.45 |
9.47 |
|
| Quick Ratio (X) |
0.42 |
3.62 |
24.62 |
5.45 |
9.47 |
|
| Inventory Turnover Ratio (X) |
0.00 |
0.00 |
0.00 |
0.00 |
6.61 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
16,631.60 |
6,567.97 |
2,719.85 |
5,083.80 |
4,010.93 |
|
| EV/Net Operating Revenue (X) |
7.87 |
156.49 |
978.36 |
1,753,035.32 |
672.51 |
|
| EV/EBITDA (X) |
43.68 |
268.63 |
-7.42 |
-695.27 |
162.53 |
|
| MarketCap/Net Operating Revenue (X) |
6.70 |
149.49 |
950.62 |
1,583,123.70 |
615.14 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
1.39 |
1.91 |
0.39 |
0.72 |
0.58 |
|
| Price/Net Operating Revenue |
6.70 |
149.50 |
953.91 |
0.00 |
615.53 |
|
| Earnings Yield |
0.02 |
-0.57 |
-0.15 |
-0.01 |
-0.04 |
|
Source : Dion Global Solutions Limited
