| Key Financial Ratios of Embassy Developments (in Rs. Cr.) |
Mar 15 |
Mar 14 |
Mar 13 |
Mar 12 |
Mar 11 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
0.54 |
3.41 |
6.08 |
0.34 |
1.14 |
|
| Diluted EPS (Rs.) |
0.54 |
3.41 |
6.07 |
0.34 |
1.13 |
|
| Cash EPS (Rs.) |
0.65 |
3.48 |
6.41 |
0.37 |
1.21 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
135.51 |
135.16 |
134.23 |
121.99 |
150.39 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
135.51 |
135.16 |
134.23 |
121.99 |
150.39 |
|
| Dividend / Share(Rs.) |
0.00 |
3.00 |
2.00 |
0.00 |
0.30 |
|
| Revenue from Operations/Share (Rs.) |
0.84 |
2.00 |
8.37 |
3.00 |
3.96 |
|
| PBDIT/Share (Rs.) |
6.76 |
7.71 |
11.31 |
3.17 |
3.11 |
|
| PBIT/Share (Rs.) |
6.65 |
7.64 |
11.23 |
3.10 |
3.04 |
|
| PBT/Share (Rs.) |
0.21 |
3.71 |
8.05 |
0.44 |
1.69 |
|
| Net Profit/Share (Rs.) |
0.54 |
3.41 |
6.33 |
0.30 |
1.14 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
809.70 |
385.30 |
135.08 |
105.77 |
78.65 |
|
| PBIT Margin (%) |
796.59 |
381.52 |
134.14 |
103.52 |
76.74 |
|
| PBT Margin (%) |
25.72 |
185.22 |
96.18 |
14.60 |
42.65 |
|
| Net Profit Margin (%) |
64.95 |
170.26 |
75.68 |
10.17 |
28.79 |
|
| Return on Networth / Equity (%) |
0.40 |
2.52 |
4.71 |
0.24 |
0.75 |
|
| Return on Capital Employed (%) |
0.29 |
2.09 |
4.48 |
0.22 |
0.64 |
|
| Return on Assets (%) |
0.26 |
1.90 |
3.90 |
0.20 |
0.59 |
|
| Total Debt/Equity (X) |
0.44 |
0.31 |
0.07 |
0.14 |
0.26 |
|
| Asset Turnover Ratio (%) |
0.40 |
1.11 |
5.15 |
2.04 |
2.06 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
4.05 |
3.63 |
2.34 |
4.59 |
6.76 |
|
| Quick Ratio (X) |
3.98 |
3.56 |
2.31 |
4.53 |
6.74 |
|
| Inventory Turnover Ratio (X) |
0.60 |
1.89 |
13.59 |
5.31 |
12.35 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
73.29 |
31.57 |
0.00 |
26.34 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
71.70 |
31.18 |
0.00 |
24.71 |
|
| Earnings Retention Ratio (%) |
100.00 |
26.71 |
68.43 |
100.00 |
73.66 |
|
| Cash Earnings Retention Ratio (%) |
100.00 |
28.30 |
68.82 |
100.00 |
75.29 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
5,186.09 |
3,923.20 |
2,658.06 |
3,829.46 |
6,536.81 |
|
| EV/Net Operating Revenue (X) |
146.09 |
46.21 |
7.49 |
26.96 |
41.09 |
|
| EV/EBITDA (X) |
18.04 |
11.99 |
5.55 |
25.49 |
52.24 |
|
| MarketCap/Net Operating Revenue (X) |
78.35 |
27.24 |
6.53 |
21.29 |
31.46 |
|
| Retention Ratios (%) |
100.00 |
26.70 |
68.42 |
100.00 |
73.65 |
|
| Price/BV (X) |
0.48 |
0.40 |
0.41 |
0.52 |
0.83 |
|
| Price/Net Operating Revenue |
78.36 |
27.25 |
6.53 |
21.29 |
31.46 |
|
| Earnings Yield |
0.01 |
0.06 |
0.12 |
0.00 |
0.01 |
|
Source : Dion Global Solutions Limited
