Also trades as: EMBASSY.NS (NSE) · $vol 5M · EMBASSY.BO (BSE) · $vol 1M

₹428.00 ($4.45)

-0.71 (-0.17%)

NSE · Real Estate · REIT - Diversified · Tech Score Sell · Power 39 · ₹406.1B mcap · 579M float · 0.238% daily turnover

Analysis Technicals Weather Peers

Revenue

$46.8B +12.0% ▲

5Y CAGR: +13.5%

Gross Profit

$15.1B -57.6% ▼

5Y CAGR: -7.0%

Operating Income

$23.4B -31.6% ▼

5Y CAGR: +2.1%

Net Income

$3.4B -79.2% ▼

5Y CAGR: -13.5%

EPS (Diluted)

$3.57 -79.2% ▼

5Y CAGR: -16.0%

EBITDA

$38.9B +24.3% ▲

5Y CAGR: +14.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$30.8B	$35.6B	$38.7B	$41.8B	$46.8B
YoY Growth	+24.2%	+15.8%	+8.5%	+8.0%	+12.0%
Cost of Revenue	$4.3B	$5.3B	$5.7B	$6.1B	$31.6B
Gross Profit	$26.5B	$30.3B	$33.0B	$35.7B	$15.1B
Gross Margin	86.2%	85.1%	85.4%	85.5%	32.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$967M	$1.6B	$1.5B	$1.5B	$0
Operating Expenses	$967M	$1.6B	$1.5B	$1.5B	-$8.2B
Operating Income	$25.5B	$28.7B	$31.5B	$34.2B	$23.4B
Operating Margin	83.0%	80.5%	81.5%	81.8%	50.0%
Interest Expense	$6.3B	$9.8B	$10.9B	$13.3B	$15.0B
Income Before Tax	$9.0B	$6.6B	$10.9B	$1.9B	$11.3B
Tax Expense	$79M	$1.6B	$1.3B	$14.3B	$8.0B
Net Income	$8.9B	$5.1B	$9.6B	$16.2B	$3.4B
Net Margin	28.9%	14.2%	24.9%	38.9%	7.2%
EPS (Diluted)	$9.37	$5.34	$10.17	$17.14	$3.57
EBITDA	$24.1B	$26.5B	$29.0B	$31.3B	$38.9B
Shares Outstanding	948M	948M	948M	948M	948M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$9.8B	$10.5B	$10.4B	$11.0B	$10.8B	$11.6B	$12.1B	$12.3B
Cost of Revenue	$1.4B	$1.5B	$1.6B	$1.5B	$1.5B	$4.5B	$7.5B	$9.4B
Gross Profit	$8.4B	$9.0B	$8.9B	$9.4B	$9.3B	$7.0B	$4.6B	$2.9B
Gross Margin	85.5%	85.5%	84.9%	85.9%	86.2%	60.9%	38.1%	23.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$175M	$567M	$404M	$383M	$176M	$0	$0	$0
Operating Expenses	$175M	$567M	$404M	$383M	$176M	-$2.0B	-$1.8B	-$2.5B
Operating Income	$8.2B	$8.4B	$8.5B	$9.1B	$9.1B	$6.0B	$6.4B	$5.4B
Operating Margin	83.8%	80.1%	81.0%	82.4%	84.6%	52.2%	53.1%	43.7%
Interest Expense	$0	$9.7B	$3.4B	$3.5B	$3.7B	$3.8B	$3.7B	$3.7B
Income Before Tax	$2.0B	$1.1B	$1.8B	-$3.0B	$2.1B	$2.5B	$4.9B	$1.8B
Tax Expense	$217M	$14.2B	$240M	$525M	$521M	$202M	$1.1B	$6.1B
Net Income	$1.8B	$15.3B	$1.6B	-$2.4B	$1.6B	$2.3B	$3.8B	-$4.3B
Net Margin	18.2%	145.9%	15.1%	-22.1%	14.4%	20.1%	31.5%	-35.0%
EPS (Diluted)	$1.89	$16.14	$1.67	$-2.56	$1.64	$2.45	$4.02	$-4.54
EBITDA	$7.5B	$6.1B	$7.9B	$9.8B	$8.2B	$9.0B	$9.3B	$9.5B
Shares Outstanding	948M	948M	948M	948M	948M	948M	948M	948M

EMBASSY-RR.NS NSE