Embassy Developments Peer Comparison

NSE: EMBDL | BSE: 532832

₹57.38

₹3.50 (6.50%)

As on 21-Sep-2026 12:09IST

Market cap

₹8,018 Cr

Revenue (TTM)

₹1,265 Cr

P/E Ratio

P/B Ratio

0.8

Div. Yield

0 %

Edit

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Market cap (₹ Cr)	8,018	21,634	20,011	12,939	10,053
Revenue (₹ Cr)	1,265	2,551	5,532	5,617	200
Net Profit (₹ Cr)	-949.59	575.14	783.78	231.13	12.11
Net Margin (%)	-65.52	21.89	13.62	3.98	4.08
RoE (%)	-9.38	11.36	10.15	4.94	0.49
Price to Earnings	--	37.39	28.80	56.10	869.39
Price-To-Book	0.83	3.65	2.82	2.71	4.16

Income Statement (₹ Cr)

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Operating Revenue	1,731.83	2,511.60	5,697.22	5,190.50	199.45
Total Income	1,905.12	2,579.08	5,909.01	5,383.77	296.80
Total Expenditure	2,205.21	1,855.93	4,269.89	4,880.11	175.72
EBITDA	-473.38	655.67	1,427.33	310.39	23.73
Depreciation	47.87	48.86	312.37	106.03	32.41
EBIT	-521.25	606.81	1,114.96	204.36	-8.68
Interest	549.53	12.35	409.44	137.41	65.41
Other Income	173.29	67.48	211.79	193.27	97.35
Exceptional Items	0.16	--	-13.80	--	--
Profit before Tax	-895.51	661.94	903.88	259.87	23.25
Provision for Tax	-23.04	108.29	179.12	66.46	7.56
Profit after Tax	-872.48	553.66	724.76	193.41	15.69

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Shareholder's Funds	9,867.93	5,788.71	6,820.22	4,719.93	2,419.91
Minority Interest	96.06	30.07	703.80	--	741.27
Non-Current Liabilities	5,549.79	673.99	5,009.17	141.51	4,300.14
Current Liabilities	5,996.75	375.90	12,980.08	14,263.87	4,780.42
Total Liabilities	21,527.71	6,868.66	26,204.22	19,498.75	12,414.02

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Non-Current Assets	6,580.08	3,201.89	9,399.62	2,863.90	3,714.03
Current Assets	14,254.93	3,666.77	16,113.65	16,261.41	8,527.71
Total Assets	21,527.71	6,868.66	26,204.22	19,498.75	12,414.02
Total Debt*	5,217.59	606.23	6,109.63	1,002.31	2,376.24
Net Current Assets	8,258.18	3,290.87	3,133.57	1,997.54	3,747.29
Contingent Liabilities	154.36	114.33	192.14	438.86	0.71

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Cash From Operating Activities	44.48	-434.78	-137.06	429.87	-615.65
Cash Flow from Investing Activities	-78.56	-230.54	-1,436.04	-97.07	-291.19
Cash from Financing Activities	629.49	1,234.75	941.70	-285.01	879.03
Net Cash Inflow / Outflow	595.41	569.44	-631.40	47.80	-27.81

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
ROCE (%)	-2.39	12.23	11.02	6.96	2.05
ROE (%)	-9.39	11.14	11.68	4.17	0.68
ROA (%)	-4.15	9.15	3.07	1.07	0.16
EBIT Margin (%)	-17.33	28.79	28.77	9.70	60.71
Net Margin (%)	-45.80	21.47	12.27	3.59	5.29
Cash Profit Margin (%)	-47.61	23.99	18.20	5.77	24.12

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Revenue Growth (%)	-20.54	21.92	12.28	28.52	24.28
EBIT Growth (%)	-156.52	35.94	-0.87	20.38	-9.36
Net Profit Growth (%)	-550.58	31.34	6.51	104.26	-40.63
EPS Growth (%)	-484.32	24.77	-6.12	104.25	-69.79
Book Value Growth (%)	13.16	38.92	21.06	3.50	7.61

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Price / Earnings	0.00	26.20	18.53	65.58	401.40
Price / Book Value	0.56	2.52	2.34	2.69	2.09
Dividend Yield (%)	0.00	0.25	0.31	0.51	0.00
EV/EBITDA	-32.34	19.76	11.80	24.19	56.04
Market Cap (₹ Cr)	5,487.83	14,596.67	15,919.17	12,682.98	5,023.50

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debt to Equity	0.53	0.10	0.90	0.21	0.99
Short term debt to equity ratio	0.11	0.01	0.08	0.09	0.01
Current Ratio	2.38	9.75	1.24	1.14	1.78
Quick Ratio	0.30	6.95	0.36	0.24	0.34
Interest Coverage	-0.63	54.61	3.21	2.89	1.36

	Embassy Developments	Anant Raj	Brigade Enterprises	Sobha	Max Estates
Debtors to sales (%)	1.32	7.11	10.54	5.33	6.15
Asset Turnover	0.08	0.42	0.24	0.29	0.02
Receivable days	7.84	22.11	39.38	16.29	24.49
Inventory Days	2,580.10	160.50	649.66	846.61	8,393.38
Payable days	221.54	6.88	341.32	112.00	0.00
Cash Conversion Cycle	2,366.40	175.73	347.73	750.90	8,417.88

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.