Emami Realty Limited

NSE
EMAMIREAL
Stock
Yield per half year: -12.45%
Dividend yield: 0%
Sector: Real Estate

Reporting Emami Realty Limited

Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Average for 5 years CAGR 5
Capitalization, bln ₹
1.27 3.6 6.32 2.2 1.16 2.41 2.72 3 4.14 4.14 2.69 28.98
Revenue, bln ₹
0.0093 0.0023 0.6692 8.91 1.82 1.92 0.9615 0.6146 0.8231 0.8231 1.23 -14.68
Net profit, bln ₹
0.1343 0.0361 0.005 -1.14 0.0061 0.1504 -0.3863 -1.23 -1.26 -1.26 -0.5440 -390.41
EV, bln ₹
19.03 26.57 27.75 25.61 19.05 17.9 18.05 22.29 23.38 23.38 20.13 4.18
EBIT, bln ₹
1.7 2.05 2.51 1.72 2.07 1.65 0.0444 -0.7029 -0.3394 -0.3394 0.5444 -169.65
EBITDA, bln ₹
1.71 2.06 2.51 1.75 2.09 1.66 0.0565 -0.6906 -0.3258 -0.3258 0.5580 -168.95
OIBDA, bln ₹
4.56 3.05 1.97 0.2778 -0.3968 0.0687 0.0687 0.9939 -53.17
Book value, bln ₹
0.2776 1.44 1.47 0.3251 1.12 1.27 0.8718 -0.3568 -1.62 -1.62 0.2570 -207.66
FCF, bln ₹
-1.97 -2.02 -1.79 5.41 -1.69 1.11 0.7217 -0.3712 -0.7642 -0.7642 -0.1987 -14.68
Operating Cash Flow, bln ₹
-1.96 -1.9 -1.77 5.43 -1.65 1.17 0.7292 -0.3595 -0.754 -0.754 -0.1729 -14.50
Operating profit, bln ₹
0.7295 1.03 1.43 1.09 0.1442 0.4149 -0.165 -0.9355 -0.8679 -0.8679 -0.2819 -243.19
Operating expenses, bln ₹
0.1276 0.213 0.532 0.7325 0.3053 0.3678 0.3117 0.1687 0.9052 0.9052 0.4117 24.28
CAPEX, bln ₹
0.0051 0.1228 0.0254 0.027 0.0355 0.062 0.0075 0.0117 0.0102 0.0102 0.0254 -22.08


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Average for 5 years CAGR 5
Cash, bln ₹
0.1333 0.0097 0.0217 0.0932 0.0766 0.0821 0.1509 0.221 0.0664 0.0664 0.1194 -2.82
Short-Term Investments ₹
0.039 0.0711 0.04 0.04 0.7116 0.1247 0.0826 0.8586 4.53 4.53 1.26 44.80
Long-Term Investments ₹
1.56 1.3 0.8785 1.74 1.91 1.48 4.13
Accounts Receivable ₹
7.28 9.42 12.11 0.7125 0.3841 0.1378 3.83 0.118 3.02 3.02 1.50 51.05
Total Current Assets ₹
17.38 22.13 27.96 22.47 18.67 16.98 17.84 21.19 19.26 19.26 18.79 0.62
Net assets, bln ₹
0.0083 0.0116 0.0084 0.0107 0.0215 0.0146 0.8718 -0.3568 -1.62 -1.62 -0.2138 -337.36
Assets, bln ₹
21.59 27.39 33.93 29.3 19.68 18.67 19.74 22.74 21.76 21.76 20.52 2.03
Short-Term Debt ₹
6.03 10.53 18.38 16.62 14.46 13.08 7.2 10.5 9.61 9.61 10.97 -7.85
Long-Term Debt ₹
9.53 9.73 7.19 7.93 2.26 2.18 8.67 8.66 9.44 9.44 6.24 33.10
Liabilities, bln ₹
21.32 25.95 32.46 28.97 18.55 17.4 18.87 23.09 23.38 23.38 20.26 4.74
Net debt, bln ₹
15.56 20.25 25.55 24.45 16.65 15.19 15.72 18.94 18.99 18.99 17.10 2.66
Debt, bln ₹
15.56 20.26 25.57 24.55 16.72 15.27 15.87 19.16 19.05 19.05 17.21 2.64
Interest Income ₹
1.26 1.55 2.02 2.53 1.71 2.53 0.6794 0.5845 1.61 -25.40
Interest Expense, bln ₹
1.55 2.02 2.53 3.58 2.35 1.49 0.5845 0.9527 1.13 1.13 1.30 -13.62
Net interest income, bln ₹
-0.5785 -1.01 -1.46 -1.98 -2.53 -0.6794 -0.5845 -1.4468 -16.73
Goodwill ₹
0.0933 0.0933 0.1165 0.1165 0.1165 0.1165 0.1165 0.1914 0.2517 0.2517 0.1856 16.66
Amortization, bln ₹
0.0035 0.0043 0.0073 0.0226 0.016 0.0108 0.0121 0.0123 0.0136 0.0136 0.0130 -3.20
Cost of production, bln ₹
-0.8478 -1.24 -1.29 8.07 0.0577 1.15 0.674 1.38 0.7858 0.7858 0.8095 68.59
Inventory ₹
9.04 12.32 15.21 8.21 8.39 8.32 9.08 9.45 10.13 10.13 9.07 3.84


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Average for 5 years CAGR 5
EPS -30.24 0.1612 3.97 -10.21 -32.48 -33.36 -33.36 -14.3838 -390.52
Share price 274.25 146.25 46.25 49.75 94.35 80.1 109.2 125.79 109.28 109.28 103.74 2.98
Number of shares, mln 25.43 29.1 27.94 27.95 38.33 37.84 37.84 37.84 37.84 37.84 37.94 -0.26
FCF/share -77.38 -69.53 -64.08 193.39 -44.02 29.33 19.07 -9.81 -20.19 -20.19 -5.1240 -14.43


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average Average for 5 years CAGR 5
ROE, % 48.4 2.51 0.3375 -352.06 0.5422 11.8 -44.31 344.53 78.06 78.06 7.74 78.12 170.18
ROA, % 0.622 0.1319 0.0146 -3.91 0.031 0.8055 -1.96 -5.41 -5.8 -5.8 4.50 -2.4667 -384.72
ROS, % 1437.22 1568.27 0.7415 -12.84 0.3347 7.85 -40.18 -200.02 -153.37 -153.37 19.96 -77.0771 -440.58
ROCE, % 612.36 142.51 170.4 528.97 184.26 129.44 5.09 197 20.99 20.99 11.42 107.36 -35.24
EBIT margin 33.13 113.78 88.98 4.62 -114.37 -41.23 -41.23 22.35 10.36 -181.63
EBITDA margin 18274.9 89324.44 375.67 19.59 114.66 86.67 5.88 -112.37 -39.58 -39.58 25.36 11.05 -180.84
Net margin 1437.22 1568.27 0.7415 -12.84 0.3347 7.85 -40.18 -200.02 -153.37 -153.37 19.96 -77.0771 -440.58
Operational efficiency, % 7805.82 44663.93 212.99 12.21 7.91 21.66 -17.16 -152.21 -105.44 -105.44 28.59 -49.0480 -267.87
FCF yield, % 185.01 -54.61 -32.03 -81.29 466.35 -70.07 40.85 24.07 -18.48 -18.48 -0.41 88.54 -152.43


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average Average for 5 years CAGR 5
P/E
-30.04 26.83 174.83 443.88 -1.01 394.78 18.06 -7.76 -3.28 -3.28 45.36 80.16 26.56
P/BV
12.98 4.39 1.5 3.57 2.14 2.13 2.67 -9.37 -2.56 -2.56 3.85 -0.9980 -203.65
P/S
385.54 2741.85 3.29 0.13 1.32 1.42 2.42 5.44 5.02 5.02 9.45 3.12 30.62
P/FCF
-1.83 -3.12 -1.23 0.2144 -1.43 2.45 4.16 0 -5.41 -5.41 5.18 -0.0031 -290.72
E/P
0.0373 0.0057 0.0023 -0.9874 0.0025 0.0554 -0.1288 0 -0.3053 -0.3053 0.02 -0.2727 -20.92
EV/EBIT
8.64 8.82 10.32 406.43 -31.71 -68.9 -68.9 -432.84 64.99 -250.85
EV/EBITDA
11.14 12.91 11.04 14.67 9.12 10.78 319.39 -32.27 -71.77 -71.77 85.48 47.05 -251.07
EV/S
2036.11 11532.95 41.47 2.87 10.45 9.34 18.77 36.26 28.41 28.41 10.08 20.65 22.14
EV/FCF
-9.67 -13.13 -15.5 4.74 -11.29 16.13 25 -60.04 -30.6 -30.6 2.97 -12.1600 22.07
Debt/EBITDA
9.11 9.85 10.17 14.06 8 9.19 280.93 -27.75 -58.48 -58.48 14.09 42.38 -248.86
Netdebt/Ebitda
9.11 9.84 10.16 14 7.97 9.15 278.26 -27.43 -58.28 -58.28 7.13 41.93 -248.87
Debt/Ratio
0.7206 0.7398 0.7536 0.8379 0.8496 0.8176 0.8042 0.8429 0.8756 0.8756 0.17 0.8380 0.60
Debt/Equity
56.06 14.07 17.39 75.51 14.86 11.98 18.21 -53.71 -14.46 -14.46 1.76 -4.6240 -199.46
Debt/Net Income
115.84 560.83 5153.49 -21.45 2740.97 101.5 -41.09 -15.59 -15.09 -15.09 5.23 554.14 -135.33
PEG
0.7428 0.7428 7.03 0.7428 0.00
Beta
0.3242 -2.59 -2.59 0.90 -1.1329 -382.65
Altman Index
0.4707 0.527 0.3425 0.494 0.591 0.5826 0.2124 0 0.5288 0.5288 -1.15 0.4818 1.37


Dividends

IFRS
Reporting Annual
LTM Industry average Average for 5 years CAGR 5
Dividend
0
Dividend yield, %
0 0.27


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 2025 LTM CAGR 5
CAPEX/Revenue, %
0.9831 1.95 3.24 0.78 1.9 1.24 1.24 -8.66