down arrow

Embassy Off.REIT

21
Strong Sell
  • 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

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Rs cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
No of Months
12
12
12
12
12
12
Operating Income
3,815.00
3,531.00
3,052.00
2,457.00
2,192.00
0.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
3,815.00
3,531.00
3,052.00
2,457.00
2,192.00
0.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
41.00
39.00
8.00
3.00
11.00
0.00
Power & Fuel Cost
83.00
88.00
55.00
40.00
60.00
0.00
Employee Cost
58.00
59.00
22.00
22.00
37.00
0.00
Operating Expenses
341.00
310.00
268.00
180.00
123.00
0.00
General and Administration Expenses
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
Selling and Distribution Expenses
40.00
35.00
14.00
8.00
10.00
9.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
-8.00
68.00
42.00
135.00
221.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
832.00
875.00
664.00
608.00
654.00
9.00
Operating Profit (PBDIT) excl Other Income
2,983.00
2,656.00
2,388.00
1,849.00
1,537.00
-9.00
Other Income
72.00
31.00
36.00
21.00
51.00
0.00
Operating Profit (PBDIT)
3,056.00
2,688.00
2,425.00
1,870.00
1,589.00
-9.00
Interest
1,087.00
976.00
828.00
645.00
382.00
0.00
Profit before Depriciation and Tax
1,968.00
1,712.00
1,596.00
1,225.00
1,206.00
-9.00
Depreciation
968.00
1,128.00
796.00
570.00
528.00
0.00
Profit Before Taxation & Exceptional Items
999.00
584.00
800.00
654.00
678.00
-9.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
1,089.00
661.00
896.00
753.00
795.00
-9.00
Provision for Tax
125.00
155.00
7.00
55.00
30.00
0.00
Profit After Tax
874.00
428.00
792.00
598.00
648.00
-9.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
-4,482.00
-2,939.00
-1,733.00
-594.00
-9.00
0.00
Profit Available for appropriations
-3,518.00
-2,433.00
-844.00
104.00
756.00
-9.00
Appropriations
-3,518.00
-2,433.00
-844.00
104.00
756.00
-9.00
Equity Dividend (%)
8.85%
7.24%
7.25%
7.16%
8.13%
0.00%
Earnings Per Share
10.17
5.34
9.37
8.52
9.92
-5.22
Profit And Loss Analysis Highlights
stock-summary

Net Sales

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

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2024 is 12.30% vs 11.25% in Mar 2023

stock-summary

Interest

YoY Growth in year ended Mar 2024 is 11.39% vs 17.81% in Mar 2023

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2024 is 104.30% vs -45.95% in Mar 2023

Compare Profit and Loss Results of Embassy Off.REIT
Markets Mojo
Figures in Rs cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
3,815.00
12,877.00
-9,062.00
-70.37%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
3,815.00
12,877.00
-9,062.00
-70.37%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
41.00
0.00
41.00
0%
Power & Fuel Cost
83.00
4,610.00
-4,527.00
-98.20%
Employee Cost
58.00
133.00
-75.00
-56.39%
Operating Expenses
341.00
3,116.00
-2,775.00
-89.06%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
40.00
3.00
37.00
1,233.33%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
-8.00
68.00
-76.00
-111.76%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
832.00
8,036.00
-7,204.00
-89.65%
Operating Profit (PBDIT) excl Other Income
2,983.00
4,840.00
-1,857.00
-38.37%
Other Income
72.00
473.00
-401.00
-84.78%
Operating Profit (PBDIT)
3,056.00
5,314.00
-2,258.00
-42.49%
Interest
1,087.00
2,500.00
-1,413.00
-56.52%
Profit before Depriciation and Tax
1,968.00
2,814.00
-846.00
-30.06%
Depreciation
968.00
1,704.00
-736.00
-43.19%
Profit Before Taxation & Exceptional Items
999.00
1,109.00
-110.00
-9.92%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
1,089.00
1,109.00
-20.00
-1.80%
Provision for Tax
125.00
-9.00
134.00
1,488.89%
Profit After Tax
874.00
1,119.00
-245.00
-21.89%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
-4,482.00
-9,038.00
4,556.00
50.41%
Profit Available for appropriations
-3,518.00
-7,919.00
4,401.00
55.58%
Appropriations
-3,518.00
-7,919.00
4,401.00
55.58%
Equity Dividend (%)
8.85%
0%
8.85
Earnings Per Share
10.17
4.3
5.87
136.51%
Profit And Loss - Net Sales
Net Sales 3,815.74 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

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

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 2,983.56 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 12.30% vs 11.25% in Mar 2023

Profit And Loss - Interest
Interest 1,087.23 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 11.39% vs 17.81% in Mar 2023

Profit And Loss - Profit After Tax
Profit After Tax 874.82 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 104.30% vs -45.95% in Mar 2023