You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Emami Realty Ltd.
 
BSE Code 533218
ISIN Demat INE778K01012
Book Value 6.11
NSE Code EMAMIREAL
Dividend Yield(%) 0.00
Market Cap(Million) 4092.82
P/E(X) 0.00
EPS(Rs.) -23.18
Face Value(Rs.) 2  
Type
(Rs. in Million)
Particulars Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Operating Income961.50  1965.20  1864.60  10408.70  685.20  
     Revenue from property development      10339.90  661.40  
     Sale of Development Rights          
     Development Charges          
     Income From Investment in Properties          
     Other Operational Income961.50  1965.20  1864.60  68.90  23.80  
Less: Excise Duty          
Operating Income (Net)961.50  1965.20  1864.60  10408.70  685.20  
EXPENDITURE :          
Increase/Decrease in Stock-761.10  -405.20  20.30  7420.10  -2876.40  
Cost of Construction and Development272.10  492.40  23.50  145.50  54.00  
     Opening Raw Materials756.20  1232.90  1249.10  1339.20  1322.10  
     Cost of Land & Construction Materials      40.10  63.20  
     Closing Stock755.80  756.20  1232.90  1249.10  1339.20  
     Cost of Constructed property Sold          
     Development Rights          
     Other Construction Expenses1027.90  1248.60  1256.40  15.20  7.90  
Power & Fuel Cost1.30  1.20  1.10  1.20  1.00  
     Electricity & Power1.30  1.20  1.10  1.20  1.00  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost181.20  148.20  116.20  183.80  164.60  
     Salaries, Wages & Bonus168.90  141.10  110.70  175.10  155.30  
     Contributions to EPF & Pension Funds6.20  4.60  3.70  5.90  6.30  
     Workmen and Staff Welfare Expenses6.10  2.50  1.80  2.70  3.00  
     Other Employees Cost0.00  0.00  0.00  0.00  0.00  
Operating Expenses1453.80  1213.90  1426.70  1391.70  1868.70  
     Sub-contracted / Out sourced services          
     Processing Charges          
     Repairs and Maintenance      0.00    
     Packing Material Consumed          
     Other Manufacturing expenses1453.80  1213.90  1426.70  1391.70  1868.70  
General and Administration Expenses62.90  66.40  105.60  10.70  18.70  
     Rent , Rates & Taxes0.70  3.10  19.60  0.40  7.60  
     Insurance0.10  0.10  0.10  0.10  0.20  
     Printing and stationery0.40  0.30  0.20  0.80  0.90  
     Professional and legal fees4.30  3.80  3.00  3.00  1.50  
     Other Administration57.40  59.10  82.70  6.40  8.60  
Selling and Distribution Expenses38.30  23.80  14.20  128.90  4.30  
     Advertisement & Sales Promotion38.30  23.80  14.20  125.60  0.30  
     Sales Commissions & Incentives          
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses0.00  0.00  0.00  3.30  4.00  
Miscellaneous Expenses14.90  12.60  3.80  21.80  19.20  
     Bad debts /advances written off          
     Provision for doubtful debts      2.30    
     Losson disposal of fixed assets(net)        0.10  
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments7.00  7.40  0.10  1.60    
     Other Miscellaneous Expenses7.90  5.20  3.70  17.90  19.10  
Less: Expenses Capitalised          
Total Expenditure1263.40  1553.30  1711.40  9303.50  -746.00  
Operating Profit (Excl OI)-301.90  411.90  153.20  1105.20  1431.20  
Other Income351.40  451.70  1447.50  1869.90  1281.50  
     Interest Received177.60  434.10  771.90  1709.50  1222.70  
     Dividend Received    0.10  11.60  11.60  
     Profit on sale of Fixed Assets  0.70  0.20      
     Profits on sale of Investments    665.90  144.90  45.70  
     Provision Written Back146.30          
     Foreign Exchange Gains          
     Others27.50  16.90  9.40  3.90  1.50  
Operating Profit49.50  863.60  1600.70  2975.10  2712.80  
Interest584.50  679.40  1520.70  3711.00  2687.30  
     InterestonDebenture / Bonds          
     Interest on Term Loan          
     Intereston Fixed deposits          
     Bank Charges etc21.80  38.10  172.40  132.40  153.20  
     Other Interest562.70  641.30  1348.30  3578.60  2534.10  
PBDT-535.00  184.20  80.00  -735.90  25.50  
Depreciation12.10  10.80  16.00  22.60  7.30  
Profit Before Taxation & Exceptional Items-547.10  173.40  64.00  -758.50  18.20  
Exceptional Income / Expenses          
Profit Before Tax-547.10  173.40  64.00  -758.50  18.20  
Provision for Tax-135.90  23.40  58.40  -240.50  13.30  
     Current Income Tax  2.00      0.40  
     Deferred Tax-135.90  16.00  66.40  -240.10  12.40  
     Other taxes-135.90  5.40  58.40  -240.50  0.50  
Profit After Tax-411.20  150.00  5.60  -517.90  4.80  
Extra items0.00  0.00  0.00  0.00  0.00  
Minority Interest      0.00  0.00  
Share of Associate25.00  0.30  0.50    0.10  
Other Consolidated Items          
Consolidated Net Profit-386.20  150.30  6.10  -517.90  5.00  
Adjustments to PAT          
Profit Balance B/F842.20  675.30  -589.30  -151.30  -156.30  
Appropriations456.00  825.60  -583.20  -669.20  -151.30  
     General Reserve    -93.60      
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation456.00  825.60  -489.60  -669.20  -151.30  
Equity Dividend %          
Earnings Per Share-10.00  4.00  0.00  -14.00  0.00  
Adjusted EPS-10.00  4.00  0.00  -14.00  0.00