EMAMIREALResidential, Commercial Projects
Emami Realty Ltd — Profit & Loss Statement
₹54.42
-5.93%
Emami Realty Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.19 Cr | 0.13 Cr | — |
| Tax Rate For Calcs | 0.14 | 0.27 | 0.25 | 0.13 | — |
| Normalized EBITDA | -32.58 Cr | -71.62 Cr | 74.11 Cr | 166.06 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Reconciled Depreciation | 1.36 Cr | 1.23 Cr | 1.21 Cr | 1.08 Cr | — |
| Reconciled Cost Of Revenue | 78.58 Cr | 137.47 Cr | 67.40 Cr | 114.81 Cr | — |
| EBITDA | -32.58 Cr | -71.62 Cr | 74.89 Cr | 167.01 Cr | — |
| EBIT | -33.94 Cr | -72.85 Cr | 73.68 Cr | 165.93 Cr | — |
| Net Interest Income | -113.06 Cr | -95.27 Cr | -39.78 Cr | -23.65 Cr | — |
| Interest Expense | 113.06 Cr | 95.27 Cr | 128.39 Cr | 148.59 Cr | — |
| Normalized Income | -126.24 Cr | -122.93 Cr | -39.22 Cr | 14.22 Cr | — |
| Net Income From Continuing And Discontinued Operation | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Total Expenses | 169.10 Cr | 172.17 Cr | 109.98 Cr | 151.59 Cr | — |
| Diluted Average Shares | 3.78 Cr | 3.78 Cr | 3.78 Cr | 3.78 Cr | — |
| Basic Average Shares | 3.78 Cr | 3.78 Cr | 3.78 Cr | 3.78 Cr | — |
| Diluted EPS | -33.36 | -32.48 | -10.21 | 3.97 | — |
| Basic EPS | -33.36 | -32.48 | -10.21 | 3.97 | — |
| Diluted NI Availto Com Stockholders | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Net Income Common Stockholders | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Minority Interests | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income Including Noncontrolling Interests | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Net Income Continuous Operations | -126.24 Cr | -122.93 Cr | -38.63 Cr | 15.04 Cr | — |
| Tax Provision | -20.75 Cr | -45.02 Cr | -13.59 Cr | 2.34 Cr | — |
| Pretax Income | -147.00 Cr | -168.12 Cr | -54.71 Cr | 17.34 Cr | — |
| Other Non Operating Income Expenses | 52.85 Cr | 37.86 Cr | 1.49 Cr | 0.78 Cr | — |
| Net Non Operating Interest Income Expense | -113.06 Cr | -95.27 Cr | -39.78 Cr | -23.65 Cr | — |
| Interest Expense Non Operating | 113.06 Cr | 95.27 Cr | 128.39 Cr | 148.59 Cr | — |
| Operating Income | -86.79 Cr | -110.71 Cr | -16.50 Cr | 40.00 Cr | — |
| Operating Expense | 90.52 Cr | 34.70 Cr | 42.58 Cr | 36.78 Cr | — |
| Other Operating Expenses | 72.07 Cr | 16.69 Cr | -3.88 Cr | 6.09 Cr | — |
| Depreciation And Amortization In Income Statement | 1.36 Cr | 1.23 Cr | 1.21 Cr | 1.08 Cr | — |
| Depreciation Income Statement | 1.36 Cr | 1.23 Cr | 1.21 Cr | 1.08 Cr | — |
| Gross Profit | 3.73 Cr | -76.01 Cr | 26.08 Cr | 76.78 Cr | — |
| Cost Of Revenue | 78.58 Cr | 137.47 Cr | 67.40 Cr | 114.81 Cr | — |
| Total Revenue | 82.31 Cr | 61.46 Cr | 93.48 Cr | 191.59 Cr | — |
| Operating Revenue | 82.31 Cr | 61.46 Cr | 93.48 Cr | 191.59 Cr | — |
| Total Unusual Items | — | 0.88 Cr | 0.78 Cr | 0.95 Cr | 34.37 Cr |
| Total Unusual Items Excluding Goodwill | — | 0.88 Cr | 0.78 Cr | 0.95 Cr | 34.37 Cr |
| Interest Income | — | 35.10 Cr | 18.67 Cr | 44.29 Cr | 77.81 Cr |
| Rent Expense Supplemental | — | 0.02 Cr | 0.04 Cr | 0.07 Cr | 0.01 Cr |
| Total Other Finance Cost | — | -57.39 Cr | -69.94 Cr | -80.65 Cr | -83.35 Cr |
| Interest Income Non Operating | — | 35.10 Cr | 18.67 Cr | 44.29 Cr | 77.81 Cr |
| Selling General And Administration | — | 45.05 Cr | 28.81 Cr | 18.73 Cr | 11.03 Cr |
| Selling And Marketing Expense | — | 35.44 Cr | 21.82 Cr | 14.59 Cr | 8.82 Cr |
| General And Administrative Expense | — | 9.61 Cr | 6.99 Cr | 4.14 Cr | 2.21 Cr |
| Rent And Landing Fees | — | 0.02 Cr | 0.04 Cr | 0.07 Cr | 0.01 Cr |
| Special Income Charges | — | — | 0.00 | 0.07 Cr | -32.23 Cr |
| Other Special Charges | — | — | — | -0.07 Cr | -0.02 Cr |
| Restructuring And Mergern Acquisition | — | — | — | 0.00 | 32.25 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Emami Realty Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.