Company Name

Emami Infrastructure Ltd.

Housing Development & Infrastructure Ltd.
Hubtown Ltd.
Oberoi Realty Ltd.
Peninsula Land Ltd.
Phoenix Mills Ltd.
DLF Ltd.
Ajmera Realty & Infra India Ltd.
Parsvnath Developers Ltd.
Indiabulls Real Estate Ltd.
Anant Raj Ltd.
Sunteck Realty Ltd.
Mahindra Lifespace Developers Ltd.
Brigade Enterprises Ltd.
Ashiana Housing Ltd.
DB Realty Ltd.
Omaxe Ltd.
Unitech Ltd.
Orbit Corporation Ltd.

FRC_Year End FRC_Year End

201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303
201403
201303

FRC_Year End FRC_Year End FRC_Year End FRC_PBIDTM (FRC_PBIDTM (FRC_PBIDTM (

201203
201103
201003 1410443.49
238.87
1164.31
201203
201103
201003
111.82
128.11
77.53
201203
201103
201003
78.94
112.38
86.84
201203
201103
201003
61.60
67.96
76.79
201203
201103
201003
56.25
52.02
64.75
201203
201103
201003
49.55
67.13
64.93
201203
201103
201003
47.92
50.81
46.72
201203
201103
201003
41.54
37.75
30.62
201203
201103
201003
40.54
44.65
55.01
201203
201103
201003
33.21
38.05
34.62
201203
201103
201003
33.15
32.20
44.57
201203
201103
201003
31.46
84.11
103.54
201203
201103
201003
31.36
37.38
31.16
201203
201103
201003
31.00
26.84
29.51
201203
201103
201003
28.82
32.07
36.85
201203
201103
201003
21.71
7.40
20.81
201203
201103
201003
15.77
12.33
13.90
201203
201103
201003
11.56
21.11
22.07
201203
201103
201003
-90.99
54.17
40.54

FRC_PBIDTM (FRC_PBIDTM (FRC_PATM (%)FRC_PATM (%)FRC_PATM (%)FRC_PATM (%)

2522.77
10300.31
0.00
-23.56
-215.20
-968.11
90.86
86.66
20.37
7.18
40.29
44.08
71.37
72.76
5.04
-0.66
6.20
27.95
64.19
62.02
38.96
48.19
56.13
51.92
55.46
46.82
15.16
26.39
28.46
38.13
80.63
82.73
12.73
17.31
21.90
39.49
45.36
52.87
7.28
8.76
12.23
16.12
25.38
34.67
22.19
20.32
26.25
14.47
53.26
49.69
2.89
11.29
7.60
18.56
27.17
48.47
11.67
11.99
12.09
12.66
62.33
100.48
21.53
19.50
27.91
39.56
67.91
48.07
19.75
15.02
26.71
16.62
31.29
32.25
15.60
21.15
18.36
18.53
41.40
23.60
9.46
7.30
9.29
25.00
38.95
41.68
19.76
22.30
28.59
29.20
32.56
41.49
5.16
-0.23
15.58
23.82
15.58
43.13
4.84
5.09
4.89
6.08
31.14
39.45
1.56
8.29
10.12
17.16
55.45
40.19
-443.41
3.28
3.52
19.76

FRC_PATM (%)FRC_ROE (%) FRC_ROE (%)1FRC_ROE (%)2FRC_ROE (%)3FRC_ROE (%)4

5064.92
-20.63
-15.10
-9.74
-12.72
56.58
38.09
1.70
0.71
8.29
10.16
10.05
27.98
1.43
-0.16
1.64
12.36
13.00
58.01
7.27
12.79
13.14
20.13
28.51
31.86
2.70
12.41
10.41
14.40
21.91
49.78
10.63
4.70
5.14
5.10
3.95
23.01
2.29
2.69
4.75
6.32
7.26
26.12
4.45
4.12
11.00
7.19
3.51
14.95
0.64
2.80
2.60
6.87
6.55
5.22
2.97
2.23
2.07
1.98
0.09
76.76
2.63
2.81
3.16
4.62
6.98
21.75
38.55
1.14
1.14
0.85
2.10
19.27
8.63
12.77
11.61
11.10
8.46
14.34
7.18
5.06
4.98
11.30
4.71
32.67
7.91
13.05
33.54
28.84
32.68
28.51
0.48
-0.02
2.75
9.52
14.05
11.24
4.15
5.83
5.24
5.69
7.36
23.69
0.38
1.69
2.08
5.36
9.05
19.51
-16.41
0.93
1.38
8.86
13.73

FRC_ROCE (%)FRC_ROCE (%)FRC_ROCE (%)FRC_ROCE (%)FRC_ROCE (%)FRC_Total Deb

8.33
13.90
7.64
6.34
22.55
21.90
6.30
5.46
10.38
12.88
12.48
0.33
10.70
12.44
10.32
15.14
17.04
1.05
10.76
17.31
17.12
23.63
28.98
0.02
5.25
13.24
13.03
13.43
20.46
0.91
13.68
7.30
6.67
5.66
3.93
1.99
5.75
5.97
7.40
7.24
7.78
0.77
3.91
3.86
8.40
9.05
3.70
0.84
3.99
5.52
10.07
10.78
11.23
1.23
5.76
4.95
4.02
3.06
0.55
0.42
2.69
3.15
3.66
5.96
8.30
0.35
26.02
2.04
1.45
1.18
1.92
1.08
8.58
13.10
12.19
12.15
9.56
1.11
8.94
6.48
6.29
9.39
3.41
0.83
9.59
16.58
39.92
35.84
37.96
0.04
1.48
0.29
3.09
10.97
13.54
0.19
7.98
8.63
8.52
7.26
12.42
0.48
1.08
2.23
2.89
5.68
6.56
0.44
-1.92
8.02
7.79
11.60
12.86
1.17

FRC_Total DebFRC_Total DebFRC_Total DebFRC_Total DebFRC_Interest FRC_Interest

11.14
8.88
4.31
4.10
0.88
0.92
0.39
0.40
0.47
0.59
1.27
1.14
1.04
1.10
1.14
0.90
1.03
0.99
0.00
0.00
0.00
0.00
1487.01
1868.31
0.75
0.89
0.68
0.37
1.43
2.34
1.25
0.98
0.58
0.41
1.80
1.87
0.91
0.93
0.92
0.72
1.21
1.35
0.66
0.48
0.36
0.39
7.25
6.05
1.01
0.84
0.78
0.75
1.22
1.92
0.36
0.29
0.38
0.14
2.51
2.09
0.38
0.34
0.26
0.04
7.47
10.52
1.27
1.23
1.00
0.99
17.04
1.97
0.75
0.58
0.51
0.43
4.21
8.56
1.00
0.73
0.82
0.76
2.40
1.60
0.05
0.09
0.00
0.08
15.14
14.87
0.18
0.09
0.14
0.20
1.58
0.62
0.58
0.62
0.80
1.15
1.88
1.99
0.42
0.37
0.52
0.77
2.22
10.94
0.86
0.85
1.07
1.08
-0.20
1.01

FRC_Interest FRC_Interest FRC_Interest Cover(x)4

0.85
0.73
2.09
2.34
2.57
2.35
1.03
1.59
2.47
1590.91
3166.99
0.00
2.11
11.24
14.67
2.11
6.01
9.83
1.69
2.17
3.24
29.29
2.75
13.53
1.71
2.05
1.79
2.02
6.11
5.18
8.72
11.93
61.65
3.15
3.35
25.06
9.92
16.19
13.80
2.11
10.68
6.21
30.49
85.87
43.25
16.14
6.21
5.30
1.91
2.22
1.32
8.44
6.23
5.57
1.28
2.08
2.11