Hotel, Resort & Restaurants · Founded 1991 · www.countryclubindia.com · BSE 526550 · NSE CCHHL · ISIN INE652F01027
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 70% | 7% | 10% | -17% |
| Operating Profit CAGR | -100% | -100% | -100% | -100% |
| PAT CAGR | -550% | NAN% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 15% | 14% | -0% |
| ROE Average | -6% | -2% | -3% | -4% |
| ROCE Average | -4% | 0% | 0% | 1% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 |
| FII | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 |
| DII | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0 |
| Public | 25.71 | 25.6 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 |
| FII | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0 |
| Public | 4.2 | 4.18 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 | 73.8 |
| FII | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.49 |
| DII | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0.49 | 0 |
| Public | 25.71 | 25.6 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 | 25.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 | 12.06 |
| FII | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0 |
| Public | 4.2 | 4.18 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 | 16.35 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.