Equinox India Developments Ltd
EMBDLEquinox India Developments Ltd
EMBDL
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
LowProfitability and efficiency haven't been upto the mark
Entry point
AvgThe stock is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| -24.49 | 3.06 | — |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 67.42 | 4.54 | 0.66% |
Forecast & Ratings
Detailed Forecast from 1 analyst
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Equinox India Developments Limited, formerly Indiabulls Real Estate Limited, is a holding company engaged in real estate project advisory, project marketing, maintenance of completed projects.
Peers
Compare with peersDLF Ltd
Macrotech Developers Ltd
Godrej Properties Ltd
Oberoi Realty Ltd
Prestige Estates Projects Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,096.66 | 2,846.50 | 4,731.85 | 5,226.92 | 3,440.63 | 1,662.06 | 1,541.37 | 648.47 | 468.75 | 842.19 | ||||||||||
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,134.29 | ||||||||||
| Power & Fuel Cost | 6.49 | 6.86 | 4.94 | 2.51 | 1.03 | 0.37 | 0.07 | 0.02 | 0.02 | |||||||||||
| Employee Cost | 114.38 | 116.09 | 128.09 | 138.48 | 113.82 | 52.07 | 77.14 | 104.92 | 73.19 | |||||||||||
| Selling & Administrative Expenses | 180.74 | 175.48 | 275.69 | 145.52 | 101.19 | 76.19 | 53.37 | 59.42 | 57.74 | |||||||||||
| Operating & Other expenses | 1,760.16 | 1,376.54 | 787.99 | 3,614.88 | 2,335.00 | 1,213.09 | 1,315.69 | 1,007.01 | 1,340.03 | |||||||||||
EBITDA | 1,034.89 | 1,171.53 | 3,535.14 | 1,325.53 | 889.59 | 320.34 | 95.10 | -522.90 | -1,002.23 | -292.10 | ||||||||||
| Depreciation/Amortization | 69.48 | 71.43 | 96.51 | 17.45 | 30.76 | 17.25 | 12.15 | 12.13 | 11.32 | 11.69 | ||||||||||
| PBIT | 965.41 | 1,100.10 | 3,438.63 | 1,308.08 | 858.83 | 303.09 | 82.95 | -535.03 | -1,013.55 | -303.79 | ||||||||||
| Interest & Other Items | 501.10 | 560.81 | 744.23 | 464.32 | 481.16 | 227.89 | 109.94 | 27.64 | 9.24 | 14.19 | ||||||||||
| PBT | 464.31 | 539.29 | 2,694.40 | 843.76 | 377.67 | 75.20 | -26.99 | -562.67 | -1,022.79 | -317.98 | ||||||||||
| Taxes & Other Items | 168.25 | 142.40 | 321.55 | 339.63 | 256.98 | 70.89 | 109.73 | 45.71 | 15.86 | 27.10 | ||||||||||
| Net Income | 296.06 | 396.89 | 2,372.85 | 504.13 | 120.69 | 4.31 | -136.72 | -608.38 | -1,038.65 | -345.08 | ||||||||||
| EPS | 7.01 | 9.28 | 52.12 | 10.90 | 2.67 | 0.10 | -3.02 | -12.24 | -19.20 | -6.38 | ||||||||||
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Company Updates
Annual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFAnnual report
PDFPeers & Comparison
Real EstateReal Estate
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Equinox India Developments Ltd | -8.14 | 3.06 | — |
| DLF Ltd | 78.82 | 5.45 | 0.58% |
| Macrotech Developers Ltd | 90.18 | 7.96 | 0.16% |
| Godrej Properties Ltd | 120.40 | 8.48 | — |
Price Comparison
Compare EMBDL with any stock or ETFShareholdings
Promoter Holdings Trend
Total Promoter Holding
In last 6 months, promoter holding in the company has almost stayed constant
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Decreased Total Retail Holding
In last 3 months, retail holding in the company has decreased by 2.36%
Increased Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has increased by 1.24%
Shareholding Pattern
Mar 2024
May 2024
Jun 2024
Sep 2024
Shareholding History
Mutual Funds Holding Trend
Mutual Fund Holding
In last 3 months, mutual fund holding of the company has almost stayed constant
Top 5 Mutual Funds holding Equinox India Developments Ltd
| Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
Quant Active Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 3.2665% | Percentage of the fund’s portfolio invested in the stock 2.60% | Change in the portfolio weight of the stock over the last 3 months 0.24% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 10/69 (0) |
Quant ELSS Tax Saver Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.8410% | Percentage of the fund’s portfolio invested in the stock 0.66% | Change in the portfolio weight of the stock over the last 3 months 0.66% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 29/42 (+7) |
Motilal Oswal Nifty Microcap 250 Index Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.1857% | Percentage of the fund’s portfolio invested in the stock 0.88% | Change in the portfolio weight of the stock over the last 3 months 0.02% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 160/309 (-3) |
Compare 3-month MF holding change on Screener
smallcases
Looks like this stock is not in any smallcase yet.
Events
Dividend Trend
No Dividends
EMBDL has not given any dividends in last 5 years
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateMay 6, 2014
Dividend/Share
₹1.00
Ex DateEx Date
May 6, 2014
Cash Dividend
Ex DateEx DateOct 31, 2013
Dividend/Share
₹1.00
Ex DateEx Date
Oct 31, 2013
Cash Dividend
Ex DateEx DateAug 5, 2013
Dividend/Share
₹1.00
Ex DateEx Date
Aug 5, 2013
Cash Dividend
Ex DateEx DateMay 7, 2013
Dividend/Share
₹2.00
Ex DateEx Date
May 7, 2013
Cash Dividend
Ex DateEx DateSep 22, 2011
Dividend/Share
₹0.30
Ex DateEx Date
Sep 22, 2011
Equinox India Developments has received revision in credit ratings from Infomerics Valuation and Rating as under: Non convertible debentures (Rs 120 crore) - IVR A-; Stable (Reaffirmed the rating and removed it from 'Rating Watch with Negative implications') Proposed non convertible debentures (Rs 700 crore) - IVR A-; Stable (assigned) Powered by Capital Market - Live
Net profit of Equinox India Developments reported to Rs 24.06 crore in the quarter ended September 2024 as against net loss of Rs 18.43 crore during the previous quarter ended September 2023. Sales rose 155.26% to Rs 245.97 crore in the quarter ended September 2024 as against Rs 96.36 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales245.9796.36 155 OPM %-0.42-23.86 - PBDT36.84-13.60 LP PBT33.79-16.38 LP NP24.06-18.43 LP Powered by Capital Market - Live
Net Loss of Equinox India Developments reported to Rs 11.04 crore in the quarter ended September 2024 as against net loss of Rs 8.51 crore during the previous quarter ended September 2023. Sales reported to Rs 5.59 crore in the quarter ended September 2024. There were no Sales reported during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales5.590 0 OPM %-123.610 - PBDT-11.13-8.04 -38 PBT-11.76-8.48 -39 NP-11.04-8.51 -30 Powered by Capital Market - Live
Equinox India Developments will hold a meeting of the Board of Directors of the Company on 23 October 2024.Powered by Capital Market - Live
Equinox India Developments announced that the 18th Annual General Meeting (AGM) of the company will be held on 27 September 2024.Powered by Capital Market - Live
Net Loss of Equinox India Developments reported to Rs 28.47 crore in the quarter ended June 2024 as against net loss of Rs 679.55 crore during the previous quarter ended June 2023. Sales rose 97.70% to Rs 387.24 crore in the quarter ended June 2024 as against Rs 195.87 crore during the previous quarter ended June 2023. ParticularsQuarter EndedJun. 2024Jun. 2023% Var. Sales387.24195.87 98 OPM %-8.00-29.43 - PBDT-19.56-45.23 57 PBT-22.40-47.97 53 NP-28.47-679.55 96 Powered by Capital Market - Live
Equinox India Developments will hold a meeting of the Board of Directors of the Company on 14 August 2024.Powered by Capital Market - Live
Equinox India Developments will hold a meeting of the Board of Directors of the Company on 2 August 2024.Powered by Capital Market - Live
Indiabulls Real Estate To Be Renamed As Equinox India Developments
C.E. Info Systems Ltd leads gainers in ‘A’ group
Lower than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of -38.26%, vs industry avg of 3.75%
Decreasing Market Share
Over the last 5 years, market share decreased from 7.76% to 0.52%