Emami Realty Limited
Emami Realty Limited (EMAMIREAL) financial statements and selected valuation metrics from NSE/BSE exchange filings through 30 June 2026.
Consumer Discretionary›Realty›Realty›Residential, Commercial Projects
emamirealty.com(opens the company website in a new tab)Key metrics
Price as of 2026-09-02
Stock price
₹67.98
Market cap
350 Cr
Sign in for full ratios and TTM. Learn about these metrics →
Share price
NSE closing price from historical market data.
Loading price history…
Statement tables · Consolidated
Switches quarterly, P&L, balance sheet, and cash flow. Key metrics and ratios stay on consolidated when available.
Amounts in ₹ Cr · NSE preferred when both exchanges report the same period · tap + to expand rows
Quarterly results
Quarterly · ₹ Cr · tap + rows to expand
| Metric | Sept 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sept 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sept 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 7 Cr | 24 Cr | 17 Cr | 5 Cr | 6 Cr | 57 Cr | 14 Cr | 6 Cr | 9 Cr | 5 Cr | 73 Cr | 6 Cr |
| Operating expenses (approx.) | 18 Cr | 37 Cr | 94 Cr | 9 Cr | 9 Cr | 66 Cr | 83 Cr | 47 Cr | 33 Cr | 31 Cr | 129 Cr | 10 Cr |
| EBITDA | -11 Cr | -13 Cr | -76 Cr | -4 Cr | -3 Cr | -9 Cr | -70 Cr | -41 Cr | -24 Cr | -26 Cr | -56 Cr | -4 Cr |
| OPM % | -166.7% | -52.9% | -436.7% | -67.6% | -58.0% | -15.3% | -509.1% | -677.9% | -262.9% | -541.8% | -76.0% | -75.7% |
| Other income | 6 Cr | 15 Cr | 13 Cr | 13 Cr | 14 Cr | 13 Cr | 13 Cr | 8 Cr | 8 Cr | 7 Cr | 4 Cr | 4 Cr |
| Interest | 23 Cr | 29 Cr | 29 Cr | 27 Cr | 27 Cr | 30 Cr | 29 Cr | 23 Cr | 25 Cr | 24 Cr | 25 Cr | 22 Cr |
| Depreciation | 0.30 Cr | 0.32 Cr | 0.33 Cr | 0.33 Cr | 0.35 Cr | 0.33 Cr | 0.35 Cr | 0.34 Cr | 0.33 Cr | 0.34 Cr | 0.57 Cr | 0.48 Cr |
| Profit before tax | -29 Cr | -27 Cr | -93 Cr | -18 Cr | -17 Cr | -26 Cr | -85 Cr | -56 Cr | -41 Cr | -44 Cr | -77 Cr | -22 Cr |
| Tax % | 25.7% | 37.9% | 24.2% | 25.3% | 24.2% | 25.1% | 6.3% | 9.4% | 13.7% | 14.6% | 14.2% | 25.3% |
| Net profit | -21 Cr | -17 Cr | -70 Cr | -14 Cr | -13 Cr | -19 Cr | -80 Cr | -51 Cr | -36 Cr | -37 Cr | -66 Cr | -17 Cr |
| EPS (₹) | ₹-5.64 | ₹-4.46 | ₹-18.60 | ₹-3.65 | ₹-3.51 | ₹-5.14 | ₹-21.05 | ₹-11.86 | ₹-8.11 | ₹-8.50 | ₹-15.02 | ₹-3.27 |
Profit & loss (annual)
Annual · last column is TTM · ₹ Cr · tap + to expand
| Metric | Mar 2019BSE balance sheet (this exchange's own filing had none for this period) | Mar 2020BSE balance sheet (this exchange's own filing had none for this period) | Mar 2021BSE balance sheet (this exchange's own filing had none for this period) | Mar 2022BSE balance sheet (this exchange's own filing had none for this period) | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 69 Cr | 896 Cr | 186 Cr | 197 Cr | 96 Cr | 61 Cr | 82 Cr | 93 Cr | Sign in for TTM |
| Operating expenses (approx.) | -75 Cr | 880 Cr | 71 Cr | 155 Cr | 126 Cr | 171 Cr | 168 Cr | 240 Cr | Sign in for TTM |
| EBITDA | 143 Cr | 15 Cr | 116 Cr | 41 Cr | -30 Cr | -109 Cr | -85 Cr | -147 Cr | Sign in for TTM |
| OPM % | 208.9% | 1.7% | 62.2% | 21.0% | -31.4% | -178.1% | -103.8% | -157.6% | Sign in for TTM |
| Other income | 128 Cr | 187 Cr | 145 Cr | 45 Cr | 35 Cr | 38 Cr | 53 Cr | 28 Cr | Sign in for TTM |
| Interest | 269 Cr | 371 Cr | 253 Cr | 68 Cr | 58 Cr | 95 Cr | 113 Cr | 97 Cr | Sign in for TTM |
| Depreciation | 0.73 Cr | 2 Cr | 2 Cr | 1 Cr | 1 Cr | 1 Cr | 1 Cr | 2 Cr | Sign in for TTM |
| Profit before tax | 2 Cr | -171 Cr | 6 Cr | 17 Cr | -52 Cr | -168 Cr | -147 Cr | -218 Cr | Sign in for TTM |
| Tax % | 72.9% | 33.1% | 90.5% | 13.5% | 26.0% | 26.8% | 14.1% | 12.9% | Sign in for TTM |
| Net profit | 0.50 Cr | -114 Cr | 0.61 Cr | 15 Cr | -39 Cr | -123 Cr | -126 Cr | -189 Cr | Sign in for TTM |
| EPS (₹) | ₹0.18 | ₹-40.96 | ₹0.16 | ₹3.97 | ₹-10.21 | ₹-32.48 | ₹-33.36 | ₹-43.47 | Sign in for TTM |
| Dividend payout % | — | — | 0.0% | 0.0% | — | — | — | — | Sign in for TTM |
Sign in for TTM
Trailing twelve months totals and margin rows
Balance sheet
Annual · ₹ Cr · tap + rows to expand
| Metric | Mar 2019BSE balance sheet (this exchange's own filing had none for this period) | Mar 2020BSE balance sheet (this exchange's own filing had none for this period) | Mar 2021BSE balance sheet (this exchange's own filing had none for this period) | Mar 2022BSE balance sheet (this exchange's own filing had none for this period) | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Equity capital | 6 Cr | 6 Cr | 8 Cr | 8 Cr | 8 Cr | 8 Cr | 8 Cr | 9 Cr |
| Reserves | 141 Cr | 27 Cr | 105 Cr | 120 Cr | 80 Cr | -43 Cr | -169 Cr | -257 Cr |
| Borrowings | 1,919 Cr | 2,183 Cr | 1,458 Cr | 1,526 Cr | 1,587 Cr | 1,914 Cr | 1,904 Cr | 2,001 Cr |
| Other liabilities | 1,327 Cr | 714 Cr | 397 Cr | 213 Cr | 300 Cr | 395 Cr | 434 Cr | 548 Cr |
| Total liabilities | 3,393 Cr | 2,930 Cr | 1,968 Cr | 1,867 Cr | 1,974 Cr | 2,274 Cr | 2,176 Cr | 2,302 Cr |
| Fixed assets (net) | 0.84 Cr | 1 Cr | 2 Cr | 1 Cr | 1 Cr | 3 Cr | 2 Cr | 3 Cr |
| CWIP | 0 Cr | 0 Cr | 0 Cr | 0 Cr | 0 Cr | — | — | 0 Cr |
| Investments | 255 Cr | 303 Cr | 121 Cr | 127 Cr | 128 Cr | 131 Cr | 140 Cr | 157 Cr |
| Loans & advances | 1,131 Cr | 1,234 Cr | 808 Cr | 384 Cr | 294 Cr | 505 Cr | 292 Cr | 87 Cr |
| Inventories | 1,521 Cr | 821 Cr | 839 Cr | 832 Cr | 908 Cr | 937 Cr | 1,013 Cr | 1,280 Cr |
| Trade receivables | 15 Cr | 57 Cr | 38 Cr | 14 Cr | 13 Cr | 12 Cr | 10 Cr | 7 Cr |
| Cash & bank | 8 Cr | 14 Cr | 12 Cr | 9 Cr | 15 Cr | 22 Cr | 7 Cr | 10 Cr |
| Other assets | 462 Cr | 500 Cr | 148 Cr | 500 Cr | 615 Cr | 664 Cr | 712 Cr | 758 Cr |
| Total assets | 3,393 Cr | 2,930 Cr | 1,968 Cr | 1,867 Cr | 1,974 Cr | 2,274 Cr | 2,176 Cr | 2,302 Cr |
Cash flows
Annual · ₹ Cr · tap + rows to expand · last column includes FCF
| Metric | Mar 2019BSE balance sheet (this exchange's own filing had none for this period) | Mar 2020BSE balance sheet (this exchange's own filing had none for this period) | Mar 2021BSE balance sheet (this exchange's own filing had none for this period) | Mar 2022BSE balance sheet (this exchange's own filing had none for this period) | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | — | — | -165 Cr | 117 Cr | 73 Cr | -36 Cr | -75 Cr | -196 Cr |
| Cash from investing | — | — | 1,204 Cr | 93 Cr | -67 Cr | -189 Cr | 184 Cr | 96 Cr |
| Cash from financing | — | — | -1,041 Cr | -213 Cr | -0.47 Cr | 232 Cr | -124 Cr | 103 Cr |
| Net cash flow | — | — | -2 Cr | -3 Cr | 6 Cr | 7 Cr | -15 Cr | 3 Cr |
| Free cash flow (OCF − Capex) | — | — | -169 Cr | 111 Cr | 72 Cr | -37 Cr | -76 Cr | -198 Cr |
Ratios
Ratios as reported or derived per annual period.
| Metric | Mar 2019BSE balance sheet (this exchange's own filing had none for this period) | Mar 2020BSE balance sheet (this exchange's own filing had none for this period) | Mar 2021BSE balance sheet (this exchange's own filing had none for this period) | Mar 2022BSE balance sheet (this exchange's own filing had none for this period) | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| ROCE % | 197.0% | 648.7% | 233.8% | 66.9% | 0.4% | -5.9% | -5.0% | -8.5% |
| ROE % | 0.4% | -371.0% | 0.6% | 11.8% | -44.3% | — | — | — |
| Debtor days | 80 | 23 | 75 | 26 | 48 | 70 | 44 | 27 |
| Inventory days | 8082 | 334 | 1638 | 1541 | 3437 | 5567 | 4479 | 5002 |
| Days payable | 53 | 8 | 33 | 8 | 15 | 31 | 14 | 21 |
| Cash conversion cycle | 8109 | 350 | 1680 | 1558 | 3470 | 5606 | 4509 | 5008 |
| Debt / equity | 13.05 | 67.15 | 12.96 | 0.00 | 18.20 | — | — | — |
| Current ratio | 1.11 | 1.09 | 1.17 | 1.15 | 1.82 | 1.51 | 1.42 | 1.16 |
| Net debt / EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | — | — | — | — |
Compare with peers
Loading peers…