Emami Realty Ltd
NSE: EMAMIREAL BSE: 533218
₹59.45
(-2.19%)
Thu, 12 Mar 2026, 10:29 am
Market Cap2.64B
PE Ratio0
Dividend0
Finance
Real Estate Development
24.5KEmami Realty Income Statement
| Particulars | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 7.41M | 8.21M | 19.95M | 174.64M | 0 | 277.41M | 2.22B | 9.35M | 14.67M | 685.25M | 10.41B | 1.86B | 1.97B | 961.50M | 614.60M | 823.10M |
| Gross profit | 127.06M | 148.00M | 202.55M | 383.32M | 401.39M | 411.68M | 293.30M | 701.93M | 1.10B | 1.46B | 1.25B | 1.27B | 506.10M | -195.60M | -940.20M | -59.80M |
| Operating expenses (excl. COGS) | -26.34M | -24.32M | -43.81M | -78.56M | -114.55M | -11.39M | -16.09M | -19.67M | -41.81M | -38.05M | -159.99M | -125.53M | -97.30M | 35.40M | -92.10M | -793.70M |
| Selling/general/admin expenses, total | -25.86M | -24.13M | -41.44M | -73.92M | -58.85M | -11.39M | -16.09M | -19.39M | -33.00M | -37.84M | -159.83M | -106.02M | -94.90M | -110.70M | -91.30M | -705.00M |
| Research & development | — | — | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | 0 |
| Selling/general/admin expenses, other | -25.86M | -24.13M | -41.44M | -73.92M | -58.85M | -11.39M | -16.09M | -19.39M | -33.00M | -37.84M | -159.83M | -106.02M | -94.90M | -110.70M | -91.30M | -705.00M |
| Other operating expenses, total | -481.78K | -189.35K | -2.37M | -4.65M | -55.69M | 0 | 0 | -285.00K | -8.81M | -206.00K | -154.00K | -19.51M | -2.40M | 146.10M | -800.00K | -88.70M |
| Operating income | 100.72M | 123.68M | 158.73M | 304.75M | 286.84M | 400.29M | 277.21M | 682.25M | 1.06B | 1.42B | 1.09B | 1.14B | 408.80M | -160.20M | -1.03B | -853.50M |
| Non-operating income, total | 296.45M | -201.72M | -199.05M | -340.86M | -346.81M | -506.94M | -309.33M | -537.41M | -1.03B | -1.41B | -1.84B | -1.08B | -228.00M | -379.90M | -623.30M | -602.10M |
| Interest expense, net of interest capitalized | -482.54M | -284.01M | -270.72M | -455.41M | -507.70M | -957.73M | -1.37B | -1.63B | -2.16B | -2.69B | -3.71B | -2.53B | -1.52B | -584.50M | -952.70M | -1.13B |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 631.40M |
| Non-operating income, excl. interest expenses | 779.23M | 82.29M | 71.67M | 114.11M | 160.88M | 450.79M | 1.06B | 1.10B | 1.14B | 1.28B | 1.87B | 1.45B | 1.30B | 204.60M | 329.40M | 522.70M |
| Non-operating interest income | 150.45M | 93.23M | 77.80M | 123.10M | 193.47M | 418.98M | 835.24M | 1.04B | 1.15B | 1.27B | 1.71B | 766.84M | 428.10M | 177.60M | 346.90M | 499.50M |
| Miscellaneous non-operating expense | 628.78M | -10.94M | -6.13M | -8.99M | -32.58M | 31.81M | 222.30M | 24.87M | -14.51M | 9.41M | 157.27M | 680.72M | 867.90M | 27.00M | -17.50M | 23.20M |
| Unusual income/expense | -238.05K | 1.50K | 0 | 436.91K | 13.03K | 962 | 4.00K | — | -9.01M | 0 | 0 | 0 | 0 | 0 | 0 | 5.80M |
| Pretax income | 397.17M | -78.04M | -40.32M | -36.11M | -59.97M | -106.65M | -32.12M | 144.84M | 25.76M | 18.17M | -758.04M | 64.05M | 180.80M | -540.10M | -1.66B | -1.46B |
| Taxes | -21.93M | -1.45M | -2.61M | -5.54M | -913.07K | -139.19K | -442.00K | -37.52M | 10.24M | -13.35M | 240.53M | -58.37M | -23.40M | 135.90M | 450.20M | 207.50M |
| Non-controlling/minority interest | -3.64M | 29.53K | 142.02K | 209.44K | 776 | 10.16K | -1.00K | 2.00K | 6.00K | -2.00K | 4.00K | 8.00K | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 372.43M | -76.29M | -292.44M | -37.13M | 75.50M | 122.72M | -42.40M | 125.99M | 36.13M | 4.96M | -517.93M | 6.14M | 150.40M | -386.30M | -1.23B | -1.26B |
| Net income | 372.43M | -76.29M | -292.44M | -37.13M | 75.50M | 122.72M | -42.40M | 125.99M | 36.13M | 4.96M | -517.93M | 6.14M | 150.40M | -386.30M | -1.23B | -1.26B |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 372.43M | -76.29M | -292.44M | -37.13M | 75.50M | 122.72M | -42.40M | 125.99M | 36.13M | 4.96M | -517.93M | 6.14M | 150.40M | -386.30M | -1.23B | -1.26B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 101.65M | 124.87M | 160.60M | 307.84M | 290.71M | 407.50M | 283.57M | 685.77M | 1.06B | 1.43B | 1.11B | 1.16B | 419.60M | -148.10M | -1.02B | -839.90M |
| EBIT | 100.72M | 123.68M | 158.73M | 304.75M | 286.84M | 400.29M | 277.21M | 682.25M | 1.06B | 1.42B | 1.09B | 1.14B | 408.80M | -160.20M | -1.03B | -853.50M |
| Total operating expenses | 93.31M | 115.47M | 138.78M | 130.11M | 286.84M | 122.87M | -1.94B | 672.91M | 1.04B | 738.81M | -9.32B | -721.45M | -1.56B | -1.12B | -1.65B | -1.68B |
| Prepaid expenses | 97.71M | 55.93M | 74.12M | 66.79M | 99.09M | 119.61M | 3.79M | 2.28M | — | — | — | — | — | 200.00K | 800.00K | 500.00K |
| Deferred income, current | 500.00K | 850.86K | 901.97M | 1.71B | 3.09B | 4.53B | 3.94B | 4.40B | 4.92B | 5.36B | 614.37M | 987.10M | 1.42B | 2.44B | 2.85B | 3.20B |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.49M | 11.49M | 10.00M | 0 | 13.20M | 6.00M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | — | — | — | — | — | — | 7.52M | 15.64M | — | 20.02M | 5.37M | 2.70M | 1.20M | 5.10M | 3.80M |
| Deferred income, non-current | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Minority interest | 1.39M | 1.36M | 1.22M | 802.89K | 802.11K | 791.96K | 792.00K | 791.00K | 785.00K | 787.00K | 346.00K | 338.00K | 0 | 0 | 0 | 0 |
| Change in accrued expenses | 9.98M | 906.16K | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800