Skip to content

    Embassy Off.REIT

    India's first listed REIT; owns 50+ msf of Grade-A office parks across Bengaluru, Mumbai, Pune, NCR & Chennai.

    Realty
    Consumer Discretionary
    View EMBASSY earnings calls
    ₹425.83
    -1.03% from avg

    Overview

    Price

    ₹425.83

    Market Cap

    ₹41.5k Cr

    Sector

    Realty

    Consumer Discretionary

    Rank

    5

    Performance

    Explore EMBASSY

    Promise TrackerConcall Analysis

    Financials

    Income Statement

    Financial Trajectories

    11
    Quarterly

    Balance Sheet

    Balance Sheet

    ₹ Cr · Annual
    Line itemFY20FY21FY22FY23FY24FY25FY26FY26
    LiabilitiesEquity Capital22.9k28.8k28.8k28.8k28.8k28.8k28.8k28.8k
    Reserves-594-1.7k-2.9k-4.5k-5.6k-6.1k-6.8k-8.0k
    Borrowings5.7k10.7k12.1k14.8k17.0k20.0k21.1k22.5k
    Other Liabilities5.4k7.3k7.2k7.2k7.1k6.2k6.4k7.1k
    Total Liabilities33.5k45.1k45.2k46.4k47.4k48.9k49.5k50.4k
    AssetsFixed Assets27.0k37.4k38.9k38.5k39.9k41.8k43.4k43.2k
    CWIP4111.4k7101.3k1.8k2.1k4491.7k
    Investments3.6k2.4k2.4k3.1k3.0k3.0k3.0k2.9k
    Other Assets2.4k3.9k3.2k3.5k2.7k2.0k2.7k2.6k
    Total Assets33.5k45.1k45.2k46.4k47.4k48.9k49.5k50.4k

    Valuation

    Too capital-hungry for an earnings DCF

    For capital-heavy businesses (telecom, power, heavy manufacturing) reported profit ignores the cash needed just to stand still. We'd systematically overvalue it, so we don't show a number.

    EMBASSY · CAPITAL_INTENSIVE

    Learn to analyse Embassy Off.REIT

    Guides on how to read this kind of business and the numbers that matter.