Embassy Office Parks REIT Financial Statement
*All values are in Rs. Cr
| Particulars | Jun 2025 | Mar 2025 | Dec 2024 |
|---|---|---|---|
| Revenue | 428.25 | 375.10 | 455.69 |
| Operating Expense | 10.84 | 97.47 | 14.25 |
| Net Profit | 241.53 | 123.14 | 281.95 |
| Net Profit Margin | 56.40 | 32.83 | 61.87 |
| Earning Per Share | 2.55 | 1.30 | 2.97 |
| EBIDTA | 417.41 | 277.64 | 441.43 |
| Effective Tax Rate | 0.30 | -0.01 | 0.04 |
| Particulars | Jun 2025 |
|---|---|
| Revenue | 428.25 |
| Operating Expense | 10.84 |
| Net Profit | 241.53 |
| Net Profit Margin | 56.40 |
| Earning Per Share | 2.55 |
| EBIDTA | 417.41 |
| Effective Tax Rate | 0.30 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Total Revenue Annual | 1,633.07 | 1,901.35 | 2,054.86 |
| Operating Expenses Annual | 49.69 | 39.84 | 178.22 |
| Operating Profit Annual | 1,583.83 | 1,865.61 | 1,883.77 |
| Interest Annual | 652.05 | 720.72 | 601.76 |
| Depreciation | TBA | TBA | TBA |
| Net Profit Annual | 631.15 | 1,206.82 | 1,279.15 |
| Tax Annual | 0.25 | 1.75 | 2.86 |
| Particulars | Mar 2025 |
|---|---|
| Total Revenue Annual | 1,633.07 |
| Operating Expenses Annual | 49.69 |
| Operating Profit Annual | 1,583.83 |
| Interest Annual | 652.05 |
| Depreciation | TBA |
| Net Profit Annual | 631.15 |
| Tax Annual | 0.25 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Cash Flow at the Beginning | 518.71 | 528.02 | 520.05 |
| Cash Flow from Operations | -41.69 | -56.79 | -47.75 |
| Cash Flow from Investing | 3,393.16 | 3,148.40 | 667.73 |
| Cash Flow from Financing | -3,869.22 | -3,100.91 | -612 |
| Cash Flow at the End | 0.97 | 518.71 | 528.02 |
| Particulars | Mar 2025 |
|---|---|
| Cash Flow at the Beginning | 518.71 |
| Cash Flow from Operations | -41.69 |
| Cash Flow from Investing | 3,393.16 |
| Cash Flow from Financing | -3,869.22 |
| Cash Flow at the End | 0.97 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| PBDIT Margin (%) | 96.99 | 98.12 | 91.67 |
| PBIT Margin (%) | 78.59 | 101.47 | 91.67 |
| PBT Margin (%) | 78.47 | 101.33 | 91.52 |
| Net PROFIT Margin (%) | 38.65 | 63.47 | 62.25 |
| Return On Networth / Equity (%) | 2.19 | 4.19 | 4.44 |
| Return On Networth /Employed (%) | 3.43 | 5.06 | 5.05 |
| Return On Assets (%) | 1.93 | 3.81 | 3.73 |
| Total Debt / Equity (X) | 0.37 | 0.38 | 0.33 |
| Asset Turnover Ratio (%) | 0.05 | 0.06 | 0.06 |
| Particulars | Mar 2025 |
|---|---|
| PBDIT Margin (%) | 96.99 |
| PBIT Margin (%) | 78.59 |
| PBT Margin (%) | 78.47 |
| Net PROFIT Margin (%) | 38.65 |
| Return On Networth / Equity (%) | 2.19 |
| Return On Networth /Employed (%) | 3.43 |
| Return On Assets (%) | 1.93 |
| Total Debt / Equity (X) | 0.37 |
| Asset Turnover Ratio (%) | 0.05 |
*All values are in Rs. Cr
Standalone
Consolidated
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 |
|---|---|---|---|
| Fixed Assets Annual | TBA | TBA | TBA |
| Total Current Assets Annual | 336.72 | 605.99 | 652.18 |
| Non Current Assets Annual | 30,452.85 | 32,762.54 | 33,901.74 |
| Total Shareholders Funds Annual | 22,698.92 | 24,205.27 | 25,057.27 |
| Total Assets Annual | 30,789.57 | 33,368.53 | 34,553.92 |
| Particulars | Mar 2025 |
|---|---|
| Fixed Assets Annual | TBA |
| Total Current Assets Annual | 336.72 |
| Non Current Assets Annual | 30,452.85 |
| Total Shareholders Funds Annual | 22,698.92 |
| Total Assets Annual | 30,789.57 |
EPS (INR)
Expected
1.61
Reported
1.64
Surprise
1.86%
Mar 2025
EPS beaten by 1.86%
Dec 2024
EPS beaten by 0.00%
Sep 2024
EPS beaten by 1.21%
