Embassy Office Parks REIT
EMBASSYEmbassy Office Parks REIT
EMBASSY
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 49.61 | 1.32 | 6.39% |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 74.16 | 3.82 | 0.86% |
Forecast & Ratings
Detailed Forecastfrom 15 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Embassy Office Parks REIT owns and operates office buildings. Their portfolio comprises seven office parks and four prime city-center office buildings.
Peers
Compare with peersDLF Ltd
Macrotech Developers Ltd
Godrej Properties Ltd
Oberoi Realty Ltd
Prestige Estates Projects Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | TTM | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 1,599.50 | 1,703.57 | 1,862.26 | 0.00 | 2,360.89 | 2,578.29 | 3,185.75 | 3,641.42 | 3,796.24 | |||||||||
Raw Materials | 4.24 | 4.91 | 5.46 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 910.69 | |||||||||
| Power & Fuel Cost | 65.04 | 72.42 | 64.76 | 0.00 | 60.92 | 40.71 | 55.44 | 88.87 | ||||||||||
| Employee Cost | 18.05 | 20.79 | 21.49 | 0.00 | 37.72 | 22.55 | 22.86 | 59.01 | ||||||||||
| Selling & Administrative Expenses | 117.81 | 126.75 | 148.30 | 9.45 | 200.01 | 226.19 | 265.92 | 309.18 | ||||||||||
| Operating & Other expenses | 140.14 | 179.42 | 283.47 | 0.00 | 356.29 | 318.97 | 320.30 | 418.11 | ||||||||||
EBITDA | 1,254.22 | 1,299.28 | 1,338.78 | -9.45 | 1,705.95 | 1,969.87 | 2,521.23 | 2,766.25 | 2,885.55 | |||||||||
| Depreciation/Amortization | 315.79 | 324.37 | 322.82 | 0.00 | 528.12 | 570.70 | 796.46 | 1,128.42 | 1,094.33 | |||||||||
| PBIT | 938.43 | 974.91 | 1,015.96 | -9.45 | 1,177.83 | 1,399.17 | 1,724.77 | 1,637.83 | 1,791.22 | |||||||||
| Interest & Other Items | 709.66 | 695.16 | 633.18 | 0.00 | 382.30 | 645.29 | 828.53 | 976.06 | 1,016.47 | |||||||||
| PBT | 228.77 | 279.75 | 382.78 | -9.45 | 795.53 | 753.88 | 896.24 | 661.77 | 774.75 | |||||||||
| Taxes & Other Items | 135.59 | 102.70 | 125.89 | 0.00 | 30.00 | 55.54 | 7.85 | 155.82 | 125.39 | |||||||||
| Net Income | 93.18 | 177.05 | 256.89 | -9.45 | 765.53 | 698.34 | 888.39 | 505.95 | 649.36 | |||||||||
| EPS | 2.41 | 4.34 | 5.86 | -0.15 | 9.92 | 8.12 | 9.37 | 5.34 | 6.85 | |||||||||
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 24.39 | 21.48 | 21.76 | 21.71 | 21.76 | |||||||||
| Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 2.46 | 2.64 | 2.32 | 4.07 | 3.18 |
Company Updates
Peers & Comparison
Real EstateReal Estate
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Embassy Office Parks REIT | 63.67 | 1.32 | 6.39% |
| DLF Ltd | 78.86 | 4.26 | 0.62% |
| Macrotech Developers Ltd | 177.60 | 6.79 | 0.11% |
| Godrej Properties Ltd | 94.20 | 5.80 | — |
Price Comparison
Compare EMBASSY with any stock or ETFShareholdings
Promoter Holdings Trend
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
No institutional holdings trend are available
Shareholding Pattern
Dec 2019
Mar 2020
Jun 2020
Dec 2022
Shareholding History
Hmm, looks like there hasn't been any net deal activity in the last 6 monthssmallcases
A smallcase is a basket of stocks/ETFs that represents an idea or theme.Diversify your risk and buy smallcases that have Embassy Office Parks REIT
Events
Dividend Trend
No dividend trend available
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateNov 3, 2023
Dividend/Share
₹5.53
Ex DateEx Date
Nov 3, 2023
Cash Dividend
Ex DateEx DateAug 3, 2023
Dividend/Share
₹5.38
Ex DateEx Date
Aug 3, 2023
Cash Dividend
Ex DateEx DateMay 4, 2023
Dividend/Share
₹5.61
Ex DateEx Date
May 4, 2023
Cash Dividend
Ex DateEx DateFeb 3, 2023
Dividend/Share
₹5.31
Ex DateEx Date
Feb 3, 2023
Cash Dividend
Ex DateEx DateOct 31, 2022
Dividend/Share
₹5.46
Ex DateEx Date
Oct 31, 2022
News & Opinions
Buy Embassy Office Parks REIT; target of Rs 390: ICICI Securities
4 months ago•Moneycontrol
GCCs, large occupiers back in the market looking for office space
4 months ago•The Hindu Businessline
Embassy REIT targets 20% y-o-y increase in leasing for FY24
4 months ago•The Hindu Businessline
Embassy Office Parks REIT expects to lease 6 million sq ft of office space in FY24
4 months ago•Economic Times
REIT firms plan to form an association
5 months ago•Economic Times
Embassy Office Parks REIT raises ₹1,050 crore through NCD issue
6 months ago•The Hindu Businessline
Embassy REIT raises Rs 1,050 crore through NCDs to refinance bank loans
6 months ago•Business Standard
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 14.35%, vs industry avg of -0.16%
Increasing Market Share
Over the last 5 years, market share increased from 2.63% to 4.91%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 14.52%, vs industry avg of -9.17%