Embassy Off.REIT

Market Cap: Large Cap
Industry: Miscellaneous
ISIN: INE041025011
NSEID: EMBASSY
BSEID: 542602

INR

369.97

-3.53 (-0.95%)

BSENSE

Apr 11, 12:53 PM

BSE+NSE Vol: 2.17 lacs

Click here to access the older version

Price Point

High/Low

1Day

52 Week

Valuation

Technical

Day's Volume

CASH

2.17 lacs (-38.92%) Volume

Shareholding (Dec 2024)

FII

90.89%

Held by 0 FIIs

DII

-16.20%

Held by 91 DIIs

Promoter

7.69%

Score

Click here to find our call on this stock

Strong Sell

Sell

Hold

Buy

Strong Buy

Dashboard

Weak Long Term Fundamental Strength with an average Return on Capital Employed (ROCE) of 3.98%

Poor long term growth as Operating profit has grown by an annual rate 17.66% of over the last 5 years
Low ability to service debt as the company has a high Debt to EBITDA ratio of 5.54 times

Flat results in Dec 24

Stock is technically in a Mildly Bearish range

With ROCE of 4.5, it has a Very Expensive valuation with a 1.3 Enterprise value to Capital Employed

Mojo Parameters

Loading Valuation Snapshot...

Stock DNA

Industry

Miscellaneous

Market cap

INR 35,069 Cr (Large Cap)

P/E

16.00

Industry P/E

Dividend Yield

0.08%

Debt Equity

0.79

Return on Equity

9.13%

Price to Book

1.50

Revenue and Profits (1 Year):

Net Sales:

1,033 Cr

(Quarterly Results - Dec 2024)

Net Profit:

158 Cr

Total Returns

Total Returns (Price + Dividend)

Dividend Yield (0.08%)

TimePeriod

Price Return

Dividend Return

Total Return

6 Months

-4.59%

0.03%

-4.56%

1 Year

1.49%

0.08%

1.57%

2 Years

17.5%

0.19%

17.69%

3 Years

-0.97%

0.26%

-0.71%

4 Years

17.86%

0.43%

18.29%

5 Years

5.11%

0.47%

5.58%

Latest dividend: 0.10000000000000002 per share ex-dividend date: Jan-31-2025

Risk Adjusted Returns v/s Sensex

Returns Beta

Beta has not been calculated since enough price history is not available

Key Factors

Quality key factors

Factor

Value

Sales Growth (5y)

19.94%

EBIT Growth (5y)

17.66%

EBIT to Interest (avg)

1.71

Debt to EBITDA (avg)

5.89

Net Debt to Equity (avg)

Sales to Capital Employed (avg)

0.09

Tax Ratio

Tax Ratio is Negative%

Dividend Payout Ratio

264.63%

Pledged Shares

Institutional Holding

74.69%

ROCE (avg)

4.45%

ROE (avg)

4.06%

Valuation key factors

Factor

Value

P/E Ratio

Industry P/E

Price to Book Value

1.50

EV to EBIT

28.28

EV to EBITDA

17.78

EV to Capital Employed

1.28

EV to Sales

13.47

PEG Ratio

0.08

Dividend Yield

0.08%

ROCE (Latest)

4.53%

ROE (Latest)

9.13%

Tecnicals key factors

Indicator

Weekly

Monthly

MACD

Mildly Bullish

Mildly Bearish

RSI

No Signal

Bollinger Bands

Mildly Bullish

Bullish

Moving Averages

Mildly Bearish (Daily)

KST

Mildly Bullish

Mildly Bearish

Dow Theory

No Trend

Mildly Bearish

OBV

Mildly Bullish

Mildly Bearish

Technical Indicator Scale: Bearish, Mildly Bearish, Sideways, Mildly Bullish, Bullish Turned

Shareholding

Shareholding Snapshot : Dec 2024

Shareholding Compare (%holding)

Majority shareholders

FIIs

Pledged Promoter Holdings

None

Mutual Funds

Held by 0 Schemes (19.82%)

FIIs

Held by 0 FIIs (90.89%)

Promoter with highest holding

Embassu Property Developments Private Limited (7.69%)

Highest Public shareholder

Embassy Office Parks REIT Employee Welfare Trust (0.15%)

Individual Investors Holdings

14.58%

Financial

[
  {
    "link": "quarterly",
    "btn_text": "All Quarterly Results",
    "header": "Quarterly Results Snapshot (Consolidated) - Dec'24 - QoQ",
    "rhs": [
      {
        "prefix": "Net Sales ",
        "suffix": "QoQ Growth in quarter ended Dec 2024 is 0.66% vs 5.70% in Sep 2024",
        "dir": -1
      },
      {
        "prefix": "Consolidated Net Profit ",
        "suffix": "QoQ Growth in quarter ended Dec 2024 is -89.66% vs 756.10% in Sep 2024",
        "dir": -1
      }
    ],
    "table": {
      "header": [
        "Dec'24",
        "Sep'24",
        "Change(%)"
      ],
      "body": [
        {
          "field": "Net Sales",
          "val1": "1,032.62",
          "val2": "1,025.81",
          "chgp": "0.66%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit (PBDIT) excl Other Income",
          "val1": "774.41",
          "val2": "777.67",
          "chgp": "-0.42%",
          "chgp_class": "negative"
        },
        {
          "field": "Interest",
          "val1": "344.15",
          "val2": "328.20",
          "chgp": "4.86%",
          "chgp_class": "negative"
        },
        {
          "field": "Exceptional Items",
          "val1": "0.00",
          "val2": "0.00",
          "chgp": "",
          "chgp_class": "neutral"
        },
        {
          "field": "Consolidate Net Profit",
          "val1": "158.20",
          "val2": "1,530.36",
          "chgp": "-89.66%",
          "chgp_class": "negative"
        },
        {
          "field": "Operating Profit Margin (Excl OI)",
          "val1": "74.99%",
          "val2": "75.81%",
          "chgp": "-0.82%",
          "chgp_class": "negative"
        }
      ]
    }
  },
  {
    "link": "half-yearly",
    "btn_text": "All Half Yearly Results",
    "header": "Half Yearly Results Snapshot (Consolidated) - Sep'24",
    "rhs": [
      {
        "prefix": "Net Sales ",
        "suffix": " Growth in half year ended Sep 2024 is 2.53% vs 4.18% in Mar 2024",
        "dir": -1
      },
      {
        "prefix": "Consolidated Net Profit ",
        "suffix": " Growth in half year ended Sep 2024 is 232.95% vs 13.89% in Mar 2024",
        "dir": 1
      }
    ],
    "table": {
      "header": [
        "Sep'24",
        "Mar'24",
        "Change(%)"
      ],
      "body": [
        {
          "field": "Net Sales",
          "val1": "1,996.26",
          "val2": "1,946.95",
          "chgp": "2.53%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit (PBDIT) excl Other Income",
          "val1": "1,518.31",
          "val2": "1,484.88",
          "chgp": "2.25%",
          "chgp_class": "positive"
        },
        {
          "field": "Interest",
          "val1": "637.01",
          "val2": "569.64",
          "chgp": "11.83%",
          "chgp_class": "negative"
        },
        {
          "field": "Exceptional Items",
          "val1": "0.00",
          "val2": "0.00",
          "chgp": "",
          "chgp_class": "neutral"
        },
        {
          "field": "Consolidate Net Profit",
          "val1": "1,709.12",
          "val2": "513.32",
          "chgp": "232.95%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit Margin (Excl OI)",
          "val1": "76.06%",
          "val2": "76.27%",
          "chgp": "-0.21%",
          "chgp_class": "negative"
        }
      ]
    }
  },
  {
    "link": "nine-monthly",
    "btn_text": "All Nine Monthly Results",
    "header": "Nine Monthly Results Snapshot (Consolidated) - Dec'24",
    "rhs": [
      {
        "prefix": "Net Sales ",
        "suffix": "YoY Growth in nine months ended Dec 2024 is 6.86% vs 7.50% in Dec 2023",
        "dir": -1
      },
      {
        "prefix": "Consolidated Net Profit ",
        "suffix": "YoY Growth in nine months ended Dec 2024 is 174.36% vs 44.66% in Dec 2023",
        "dir": 1
      }
    ],
    "table": {
      "header": [
        "Dec'24",
        "Dec'23",
        "Change(%)"
      ],
      "body": [
        {
          "field": "Net Sales",
          "val1": "3,028.88",
          "val2": "2,834.32",
          "chgp": "6.86%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit (PBDIT) excl Other Income",
          "val1": "2,292.72",
          "val2": "2,152.65",
          "chgp": "6.51%",
          "chgp_class": "positive"
        },
        {
          "field": "Interest",
          "val1": "981.16",
          "val2": "795.18",
          "chgp": "23.39%",
          "chgp_class": "negative"
        },
        {
          "field": "Exceptional Items",
          "val1": "0.00",
          "val2": "0.00",
          "chgp": "",
          "chgp_class": "neutral"
        },
        {
          "field": "Consolidate Net Profit",
          "val1": "1,867.32",
          "val2": "680.62",
          "chgp": "174.36%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit Margin (Excl OI)",
          "val1": "75.70%",
          "val2": "75.95%",
          "chgp": "-0.25%",
          "chgp_class": "negative"
        }
      ]
    }
  },
  {
    "link": "annual",
    "btn_text": "All Annual Results",
    "header": "Annual Results Snapshot (Consolidated) - Mar'24",
    "rhs": [
      {
        "prefix": "Net Sales ",
        "suffix": "YoY Growth in year ended Mar 2024 is 8.04% vs 15.70% in Mar 2023",
        "dir": -1
      },
      {
        "prefix": "Consolidated Net Profit ",
        "suffix": "YoY Growth in year ended Mar 2024 is 90.53% vs -43.05% in Mar 2023",
        "dir": 1
      }
    ],
    "table": {
      "header": [
        "Mar'24",
        "Mar'23",
        "Change(%)"
      ],
      "body": [
        {
          "field": "Net Sales",
          "val1": "3,815.74",
          "val2": "3,531.88",
          "chgp": "8.04%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit (PBDIT) excl Other Income",
          "val1": "2,899.88",
          "val2": "2,656.72",
          "chgp": "9.15%",
          "chgp_class": "positive"
        },
        {
          "field": "Interest",
          "val1": "1,087.24",
          "val2": "976.06",
          "chgp": "11.39%",
          "chgp_class": "negative"
        },
        {
          "field": "Exceptional Items",
          "val1": "0.00",
          "val2": "0.00",
          "chgp": "",
          "chgp_class": "neutral"
        },
        {
          "field": "Consolidate Net Profit",
          "val1": "964.03",
          "val2": "505.96",
          "chgp": "90.53%",
          "chgp_class": "positive"
        },
        {
          "field": "Operating Profit Margin (Excl OI)",
          "val1": "76.00%",
          "val2": "75.22%",
          "chgp": "0.78%",
          "chgp_class": "positive"
        }
      ]
    }
  }
]

Quarterly Results Snapshot (Consolidated) - Dec'24 - QoQ

Dec'24

Sep'24

Change(%)

Net Sales

1,032.62

1,025.81

0.66%

Operating Profit (PBDIT) excl Other Income

774.41

777.67

-0.42%

Interest

344.15

328.20

4.86%

Exceptional Items

0.00

Consolidate Net Profit

158.20

1,530.36

-89.66%

Operating Profit Margin (Excl OI)

74.99%

75.81%

-0.82%

Values in Rs Cr.

Compare with Peers

Net Sales

QoQ Growth in quarter ended Dec 2024 is 0.66% vs 5.70% in Sep 2024

Consolidated Net Profit

QoQ Growth in quarter ended Dec 2024 is -89.66% vs 756.10% in Sep 2024

All Quarterly Results

Half Yearly Results Snapshot (Consolidated) - Sep'24

Sep'24

Mar'24

Change(%)

Net Sales

1,996.26

1,946.95

2.53%

Operating Profit (PBDIT) excl Other Income

1,518.31

1,484.88

2.25%

Interest

637.01

569.64

11.83%

Exceptional Items

0.00

Consolidate Net Profit

1,709.12

513.32

232.95%

Operating Profit Margin (Excl OI)

76.06%

76.27%

-0.21%

Values in Rs Cr.

Compare with Peers

Net Sales

Growth in half year ended Sep 2024 is 2.53% vs 4.18% in Mar 2024

Consolidated Net Profit

Growth in half year ended Sep 2024 is 232.95% vs 13.89% in Mar 2024

All Half Yearly Results

Nine Monthly Results Snapshot (Consolidated) - Dec'24

Dec'24

Dec'23

Change(%)

Net Sales

3,028.88

2,834.32

6.86%

Operating Profit (PBDIT) excl Other Income

2,292.72

2,152.65

6.51%

Interest

981.16

795.18

23.39%

Exceptional Items

0.00

Consolidate Net Profit

1,867.32

680.62

174.36%

Operating Profit Margin (Excl OI)

75.70%

75.95%

-0.25%

Values in Rs Cr.

Compare with Peers

Net Sales

YoY Growth in nine months ended Dec 2024 is 6.86% vs 7.50% in Dec 2023

Consolidated Net Profit

YoY Growth in nine months ended Dec 2024 is 174.36% vs 44.66% in Dec 2023

All Nine Monthly Results

Annual Results Snapshot (Consolidated) - Mar'24

Mar'24

Mar'23

Change(%)

Net Sales

3,815.74

3,531.88

8.04%

Operating Profit (PBDIT) excl Other Income

2,899.88

2,656.72

9.15%

Interest

1,087.24

976.06

11.39%

Exceptional Items

0.00

Consolidate Net Profit

964.03

505.96

90.53%

Operating Profit Margin (Excl OI)

76.00%

75.22%

0.78%

Values in Rs Cr.

Compare with Peers

Net Sales

YoY Growth in year ended Mar 2024 is 8.04% vs 15.70% in Mar 2023

Consolidated Net Profit

YoY Growth in year ended Mar 2024 is 90.53% vs -43.05% in Mar 2023

All Annual Results

Company CV

About Embassy Office Parks REIT

Embassy Office Parks REIT

Large Cap

Miscellaneous

Embassy Property Developments Private Limited (EPDPL) and BRE/Mauritius Investments (BMI) collectively known as (the Sponsors or the `Co-Sponsors') set up the Embassy Office Parks REIT on March 30, 2017 at Bengaluru, Karnataka, India under the provisions of the Indian Trusts Act, 1882 pursuant to a Trust Deed dated March 30, 2017 as amended on September 11, 2018.

Company Coordinates

No Company Details Available