Country Condo's

₹6.3 -0.1 | 2%

WEBSITE BSE:531624 NSE : COUNTRY COND 18 May, 12:50

Market Cap ₹49 Cr.

Stock P/E 28.2

P/B 2

Current Price ₹6.3

Book Value ₹ 3.2

Face Value 1

52W High ₹7.2

Dividend Yield 0%

52W Low ₹ 3.7

Edit Ratio

Country Condo's Research see more...

Overview Inc. Year: 1987Industry: Construction - Real Estate

Country Condo's Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Country Condo's Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	3	5	7	6	4	7	4	6	7	6
Other Income	4	0	0	0	0	0	0	0	1	0
Total Income	7	5	7	7	4	7	5	6	8	6
Total Expenditure	5	5	7	6	3	7	4	6	6	6
Operating Profit	2	0	0	0	0	0	0	0	1	0
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	0	0	0	0	0	0	0	1	0
Provision for Tax	0	-0	0	0	0	0	0	0	0	0
Profit After Tax	2	0	0	0	0	0	0	0	1	0
Adjustments	0	-0	0	0	0	0	-0	0	0	-0
Profit After Adjustments	2	0	0	0	0	0	0	0	1	0
Adjusted Earnings Per Share	0.2	0	0	0	0	0	0	0	0.1	0

Country Condo's Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	7	8	33	45	27	24	20	18	12	22	21	23
Other Income	0	0	0	0	0	0	0	0	0	4	0	1
Total Income	7	8	33	46	27	24	20	18	13	26	21	25
Total Expenditure	6	7	32	44	26	22	19	16	11	22	20	22
Operating Profit	1	1	1	2	1	1	1	2	1	4	2	1
Interest	0	0	0	0	0	0	0	1	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	1	1	1	1	1	1	3	1	1
Provision for Tax	-0	0	-1	0	0	0	0	0	0	1	0	0
Profit After Tax	1	1	2	1	1	1	1	1	0	3	1	1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	2	1	1	1	1	1	0	3	1	1
Adjusted Earnings Per Share	0.1	0.1	0.2	0.1	0.1	0.1	0.1	0.1	0.1	0.3	0.1	0.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-5%	5%	-3%	12%
Operating Profit CAGR	-50%	0%	15%	7%
PAT CAGR	-67%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	61%	44%	21%	12%
ROE Average	4%	6%	5%	5%
ROCE Average	6%	9%	8%	7%

Country Condo's Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	17	17	16	17	17	18	18	19	20	22	23
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	1	1	1	0	0	0
Other Non-Current Liabilities	1	1	0	0	0	0	0	0	0	-0	-0
Total Current Liabilities	39	39	23	10	9	7	7	10	11	9	10
Total Liabilities	58	58	39	27	27	27	27	31	31	31	33
Fixed Assets	11	11	5	5	5	5	5	5	5	1	1
Other Non-Current Assets	1	0	0	0	0	0	0	0	0	0	0
Total Current Assets	45	47	34	22	22	22	22	25	26	30	32
Total Assets	58	58	39	27	27	27	27	31	31	31	33

Country Condo's Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	4	1	2	3	4	3	3	4	3	4
Cash Flow from Operating Activities	-13	-2	-2	1	2	-3	1	2	-1	-1	-2
Cash Flow from Investing Activities	13	-0	2	-0	-0	-0	-0	-0	0	3	-0
Cash Flow from Financing Activities	0	-0	0	0	-0	1	-0	-0	-1	-0	2
Net Cash Inflow / Outflow	0	-2	0	1	2	-2	0	1	-1	1	-0
Closing Cash & Cash Equivalent	4	1	2	3	4	3	3	4	3	4	4

Country Condo's Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.11	0.07	0.22	0.1	0.08	0.08	0.07	0.08	0.06	0.33	0.1
CEPS(Rs)	0.13	0.1	0.25	0.13	0.12	0.12	0.11	0.13	0.1	0.35	0.12
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	2.17	2.25	2.05	2.15	2.23	2.31	2.38	2.46	2.52	2.85	2.95
Core EBITDA Margin(%)	11.99	13.62	3.96	2.85	5.18	6.02	7.04	9.27	9.15	-0.92	6.39
EBIT Margin(%)	11.28	11.68	3.1	2.94	4.15	4.79	5.81	7.94	7.65	16.08	6.43
Pre Tax Margin(%)	10.16	10.13	2.29	2.6	3.64	3.67	3.71	4.72	5.07	15.02	5.19
PAT Margin (%)	12.18	6.85	5.06	1.68	2.36	2.76	2.57	3.47	3.77	11.53	3.82
Cash Profit Margin (%)	14.5	9.48	5.96	2.28	3.39	3.99	4.13	5.49	6.52	12.31	4.51
ROA(%)	1.16	0.95	3.46	2.31	2.37	2.43	1.94	2.17	1.53	8.17	2.51
ROE(%)	4.98	3.21	10.02	4.68	3.77	3.73	2.87	3.31	2.43	12.14	3.58
ROCE(%)	2.74	5.45	6.09	8.11	6.59	6.21	6.08	7.15	4.76	16.77	5.8
Receivable days	0	0	0	0	0	0	0	0	0	0	0
Inventory Days	1556.32	1623.28	336.86	149.4	165.84	179.3	246.39	321.78	541.83	355.36	417.31
Payable days	-296.09	165.42	5.91	3.8	6.58	7.65	6.22	3.8	1.62	0.49	0.22
PER(x)	12.23	34.41	5.95	41.69	48.59	38.42	32.34	16.23	34.38	17.35	33.65
Price/Book(x)	0.59	1.09	0.63	1.91	1.8	1.41	0.92	0.53	0.83	1.99	1.18
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.97	2.19	0.25	0.64	0.99	1	0.74	0.38	1.08	1.8	1.17
EV/Core EBITDA(x)	7.14	15.28	6.18	18.18	19.08	16.65	10.09	3.84	10.42	10.69	16.41
Net Sales Growth(%)	45.22	19.51	310.36	37.33	-40.09	-12.17	-14.64	-12.01	-30.45	76.24	-3.8
EBIT Growth(%)	-31.46	23.74	8.78	30.47	-15.34	1.15	3.64	20.17	-32.95	270.41	-61.55
PAT Growth(%)	13.1	-32.82	203.46	-54.38	-15.89	2.51	-20.37	18.88	-24.51	438.82	-68.15
EPS Growth(%)	13.08	-32.8	203.39	-54.39	-15.89	2.51	-20.33	18.84	-24.47	438.35	-68.16
Debt/Equity(x)	0.01	0	0.01	0.01	0.01	0.08	0.06	0.06	0.02	0	0.07
Current Ratio(x)	1.15	1.2	1.48	2.18	2.36	2.94	3.09	2.51	2.44	3.32	3.13
Quick Ratio(x)	0.31	0.22	0.48	0.75	1.25	1.18	1.05	0.81	0.61	0.76	0.64
Interest Cover(x)	10.09	7.55	3.87	8.6	8.01	4.28	2.77	2.46	2.97	15.19	5.18
Total Debt/Mcap(x)	0.01	0	0.01	0.01	0	0.06	0.06	0.11	0.02	0	0.06

Country Condo's Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	53.86	53.86	53.86	53.86	53.86	53.86	53.86	53.86	53.86	53.86
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	46.14	46.14	46.14	46.14	46.13	46.14	46.14	46.14	46.14	46.14
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	4.18	4.18	4.18	4.18	4.18	4.18	4.18	4.18	4.18	4.18
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	3.58	3.58	3.58	3.58	3.58	3.58	3.58	3.58	3.58	3.58
Others	0	0	0	0	0	0	0	0	0	0
Total	7.76	7.76	7.76	7.76	7.76	7.76	7.76	7.76	7.76	7.76

Pros

Debtor days have improved from 0.49 to 0.22days.
Company is almost debt free.

Cons

Company has a low return on equity of 6% over the last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Country Condo's News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Country Condo's

Add Watchlist

Country Condo's Research see more...

Overview Inc. Year: 1987Industry: Construction - Real Estate

Country Condo's Share Price

Alert Data

Quarterly Price

Peer Comparison

Country Condo's Quarterly Results

Country Condo's Profit & Loss

Growth Rates

Country Condo's Balance Sheet

Country Condo's Cash Flow

Country Condo's Ratios

Country Condo's Shareholding Pattern

Country Condo's News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!