Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹221 Cr.
Stock P/E
-12.5
P/B
0.8
Current Price
₹13.5
Book Value
₹ 18
Face Value
2
52W High
₹18
52W Low
₹ 9.9
Dividend Yield
0%

Country Club & Hosp. Overview

Business

Country Club Hospitality & Holidays Ltd. (CCHHL) is an Indian hospitality and leisure company primarily operating on a membership-based model. Its core business involves offering vacation ownership (timeshare) and club memberships, providing access to a network of resorts, clubs, fitness centers, and entertainment facilities. The company earns revenue primarily through the sale of these memberships, annual subscription fees from members, and income generated from resort operations, food and beverage services, event management, and other hospitality services provided at its owned and affiliated properties.

Revenue Mix

CCHHL's revenue is primarily derived from two broad segments:

Membership Sales & Services: This includes revenue from the sale of new club and vacation memberships, as well as recurring annual subscription/maintenance fees paid by existing members.

Hospitality Operations: This segment includes revenue generated from accommodation, food & beverage services, events, health & fitness services, and other ancillary services provided at its owned and managed resorts and clubs, catering to both members and non-members. While exact segment contribution percentages are not always disaggregated publicly, membership-related income forms a significant portion of its overall revenue stream.

Industry

CCHHL operates within the broader Hotel, Resort & Restaurants sector, specifically focusing on the vacation ownership (timeshare) and private club segments in India. The Indian hospitality industry is vast and competitive, with the timeshare segment being a niche but growing part. Organized players like Mahindra Holidays & Resorts India Ltd. dominate the high-end timeshare market. CCHHL is positioned as one of the established players in the Indian club and vacation ownership space, known for its extensive network of properties and affiliates across various locations, aiming to cater to the mid-to-premium segment of leisure travelers and club enthusiasts.

MOAT

Extensive Network: CCHHL boasts a significant network of owned and affiliated clubs, resorts, and fitness centers across India and internationally. This wide geographical presence and diverse offering create a barrier to entry for new players and enhance value for existing members.

Established Brand: With operations spanning decades, "Country Club" has an established brand recall and presence within the Indian leisure and entertainment market.

Membership-Based Model: The upfront membership fees and recurring annual subscriptions create a sticky customer base with relatively high switching costs once invested, providing a degree of revenue predictability.

Asset Ownership: Ownership of certain physical properties provides a tangible asset base and control over service delivery at those locations.

Growth Drivers

Rising Disposable Income: Increasing affluence and a growing middle-class in India are driving higher demand for leisure travel, holidays, and club memberships.

"Experience Economy" Trend: A shift in consumer preferences towards experiences over material possessions bodes well for vacation ownership and club memberships.

Network Expansion: Further expansion of its owned and affiliated properties, both domestically and internationally, can attract new members and enhance existing member satisfaction.

Post-Pandemic Travel Recovery: The rebound in domestic tourism and leisure travel following global travel restrictions could significantly boost demand.

Digitalization & Customization: Leveraging technology for seamless booking, personalized experiences, and improved member engagement can drive growth.

Risks

Economic Downturns: Discretionary spending on leisure and memberships is highly sensitive to economic cycles; slowdowns can impact sales and renewals.

Competition: Intense competition from traditional hotels, online travel agencies (OTAs), alternative accommodation providers, and other organized timeshare players.

Customer Perception & Service Quality: The timeshare industry historically faces challenges related to customer satisfaction and perception. Maintaining consistent service quality across a large, diverse network is critical.

High Customer Acquisition Costs: Acquiring new members can be expensive due to extensive sales and marketing efforts.

Regulatory Changes: Potential changes in regulations related to timeshare sales, consumer protection, or real estate could impact operations.

Leverage: Depending on its debt structure, high financial leverage could pose risks during periods of low cash flow or rising interest rates.

Management & Ownership

CCHHL was promoted by Dr. Y. Varaprasad Reddy, who founded the company. The promoter group holds a significant stake in the company, which is common among Indian family-owned businesses. The management team typically comprises professionals with experience in the hospitality and leisure sectors. The presence of a strong promoter holding often indicates concentrated control and long-term vision but also potential governance risks if not balanced with independent oversight.

Outlook

Country Club Hospitality & Holidays Ltd. operates in a growing but competitive sector. The company's extensive network of properties and established brand provide a foundation for growth, particularly as India's middle class expands and leisure spending increases post-pandemic. The membership-based model offers a degree of recurring revenue stability. However, the company faces significant challenges from maintaining service quality across its wide network, managing customer expectations in the timeshare segment, and navigating intense competition from various hospitality players. Its ability to innovate, enhance member value, and efficiently acquire new members while keeping operational costs in check will be key to its sustained performance.

Country Club & Hosp. Share Price

Live · BSE / NSE · Inception: 1991
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Country Club & Hosp. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 12 12 9 11 13 24 20 16 18 15
Other Income 14 3 2 1 22 1 2 1 34 1
Total Income 26 16 11 12 35 25 22 17 52 16
Total Expenditure 17 12 11 9 22 22 18 15 41 13
Operating Profit 9 3 0 3 13 4 3 2 11 3
Interest 1 1 0 0 0 0 0 0 0 0
Depreciation 3 3 3 3 3 3 3 3 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -26 0
Profit Before Tax 6 -0 -3 -1 9 0 0 -1 -17 0
Provision for Tax -0 0 0 0 -0 0 0 0 -0 -0
Profit After Tax 6 -0 -3 -1 9 0 0 -1 -17 0
Adjustments 0 0 0 0 0 -0 0 0 -0 0
Profit After Adjustments 6 -0 -3 -1 9 0 0 -1 -17 0
Adjusted Earnings Per Share 0.4 -0 -0.2 -0.1 0.6 0 0 -0.1 -1 0

Country Club & Hosp. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 521 453 330 265 153 48 57 64 52 46 78 69
Other Income 12 4 2 2 1 6 24 72 16 27 38 38
Total Income 533 457 332 267 154 53 81 136 69 73 116 107
Total Expenditure 388 345 275 218 140 51 88 93 51 51 117 87
Operating Profit 145 112 58 48 14 2 -7 43 17 22 -0 19
Interest 65 53 51 51 52 29 18 18 8 5 5 0
Depreciation 43 45 48 45 49 19 17 13 13 12 12 12
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -26
Profit Before Tax 37 13 -41 -47 -87 -45 -41 13 -4 5 -18 -18
Provision for Tax 10 8 8 7 5 4 2 0 1 0 -0 0
Profit After Tax 27 5 -48 -54 -92 -49 -44 13 -5 4 -18 -18
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 27 5 -48 -54 -92 -49 -44 13 -5 4 -18 -18
Adjusted Earnings Per Share 1.7 0.3 -3 -3.3 -5.6 -3 -2.7 0.8 -0.3 0.3 -1.1 -1.1

Country Club & Hosp. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1025 1033 987 947 422 380 342 317 312 316 298
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 362 407 395 350 188 142 91 53 24 21 21
Other Non-Current Liabilities 80 88 95 113 118 126 128 149 151 151 130
Total Current Liabilities 189 144 143 189 209 218 229 142 129 108 70
Total Liabilities 1656 1672 1620 1599 938 865 790 662 615 596 519
Fixed Assets 1410 1402 1359 1322 837 767 687 596 542 518 458
Other Non-Current Assets 91 146 138 143 44 45 30 6 10 10 10
Total Current Assets 155 124 123 133 57 53 73 60 63 68 52
Total Assets 1656 1672 1620 1599 938 865 790 662 615 596 519

Country Club & Hosp. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 46 19 12 10 6 6 5 3 1 1 1
Cash Flow from Operating Activities 163 83 51 89 -325 17 -16 -65 -5 -9 -26
Cash Flow from Investing Activities -101 -92 4 -14 536 50 80 89 38 13 48
Cash Flow from Financing Activities -89 1 -57 -80 -211 -69 -65 -25 -33 -5 -21
Net Cash Inflow / Outflow -26 -8 -2 -4 0 -1 -2 -2 0 -1 0
Closing Cash & Cash Equivalent 19 12 10 6 6 5 3 1 1 1 1

Country Club & Hosp. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 1.65 0.3 -2.95 -3.28 -5.64 -2.99 -2.67 0.77 -0.3 0.27 -1.08
CEPS(Rs) 4.3 3.08 -0.02 -0.55 -2.65 -1.84 -1.64 1.56 0.48 1.02 -0.35
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 62.41 62.93 60.11 57.66 25.57 23 20.64 19.11 18.8 19.07 17.98
Core EBITDA Margin(%) 25.48 23.84 16.92 17.56 8.35 -7.49 -55.36 -44.59 1.73 -10.98 -48.87
EBIT Margin(%) 19.56 14.71 2.99 1.46 -22.96 -34.62 -42.01 47.33 8.63 21.46 -15.74
Pre Tax Margin(%) 7.14 2.94 -12.3 -17.71 -57.12 -95.11 -72.95 19.81 -7.23 10.42 -22.76
PAT Margin (%) 5.19 1.08 -14.6 -20.28 -60.4 -102.51 -76.9 19.7 -9.28 9.52 -22.52
Cash Profit Margin (%) 13.5 11.1 -0.08 -3.42 -28.44 -63.25 -47.24 39.68 14.88 36.38 -7.24
ROA(%) 1.64 0.29 -2.93 -3.33 -7.26 -5.41 -5.28 1.74 -0.76 0.72 -3.16
ROE(%) 2.66 0.48 -4.8 -5.58 -13.54 -12.29 -12.26 3.89 -1.57 1.42 -5.82
ROCE(%) 6.95 4.53 0.68 0.27 -3.32 -2.38 -3.85 6.08 1.14 2.78 -3.77
Receivable days 21.06 16.59 21.77 30.97 45.16 93.55 77.29 63.63 63.34 52.81 26.35
Inventory Days 2.22 2.98 5.13 7.77 14.08 35.7 23.2 54.05 135.42 262.13 147.67
Payable days 352.24 343.93 425.78 436.97 443.15 991.72 423.8 181.28 96.9 105.61 86
PER(x) 6.53 40.91 0 0 0 0 0 7.99 0 55.54 0
Price/Book(x) 0.17 0.19 0.2 0.11 0.07 0.18 0.36 0.32 0.7 0.78 0.59
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.15 1.41 1.92 2.07 2.16 7.27 6.34 3.24 5.32 5.81 2.49
EV/Core EBITDA(x) 4.14 5.71 10.97 11.28 23.99 156.55 -51.39 4.81 16.23 12.01 -543.41
Net Sales Growth(%) 4.71 -13 -27.03 -19.94 -42.34 -68.8 19.42 12.87 -18.39 -12.13 70.2
EBIT Growth(%) 4.49 -34.57 -85.18 -60.95 -1008.63 52.95 -44.92 227.18 -85.12 118.54 -224.82
PAT Growth(%) 0.86 -81.92 -1088.2 -11.22 -71.7 47.04 10.41 128.91 -138.44 190.13 -502.67
EPS Growth(%) 0.86 -81.92 -1088.22 -11.22 -71.7 47.04 10.41 128.91 -138.44 190.14 -502.69
Debt/Equity(x) 0.43 0.44 0.45 0.47 0.73 0.76 0.72 0.35 0.22 0.08 0.08
Current Ratio(x) 0.82 0.86 0.86 0.7 0.27 0.24 0.32 0.42 0.49 0.63 0.74
Quick Ratio(x) 0.8 0.83 0.83 0.67 0.24 0.23 0.3 0.31 0.31 0.24 0.44
Interest Cover(x) 1.57 1.25 0.2 0.08 -0.67 -0.57 -1.36 1.72 0.54 1.94 -2.24
Total Debt/Mcap(x) 2.52 2.26 2.23 4.18 9.75 4.28 1.98 1.07 0.31 0.1 0.14

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +70% +7% +10% -17%
Operating Profit CAGR -100% -100% -100% -100%
PAT CAGR -550% 0% — 0%
Share Price CAGR -20% +15% +14% 0%
ROE Average -6% -2% -3% -4%
ROCE Average -4% 0% 0% +1%

Country Club & Hosp. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 73.8 %
FII 0.49 %
DII (MF + Insurance) 0 %
Public (retail) 25.71 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 73.873.873.873.873.873.873.873.873.873.8
FII 00.1100000000.49
DII 0.490.490.490.490.490.490.490.490.490
Public 25.7125.625.7125.7125.7125.7125.7125.7125.7125.71
Others 0000000000
Total 100100100100100100100100100100

Country Club & Hosp. Peer Comparison

Hotel, Resort & Restaurants Edit Columns

Country Club & Hosp. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Country Club & Hosp. Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Debtor days have improved from 105.61 to 86days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -2% over the last 3 years.
  • Earnings include an other income of Rs. 38 Cr.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp