Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹40Cr
Rev Gr TTM
Revenue Growth TTM
-17.94%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

COUNCODOS
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -8.2 | 79.0 | -2.8 | 37.8 | -0.7 | -33.5 | -28.2 | -20.1 | -55.7 | -15.7 | 16.8 | -9.6 |
| 6 | 6 | 6 | 6 | 6 | 4 | 5 | 5 | 2 | 3 | 6 | 4 |
Operating Profit Operating ProfitCr |
| 5.0 | 6.2 | 7.2 | 6.4 | 2.2 | 6.9 | 5.2 | 4.7 | 7.3 | 6.2 | 5.5 | 3.2 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 0.0 | 66.7 | 285.2 | 68.8 | -77.3 | -24.0 | -84.6 | -44.4 | 80.0 | -26.3 | 31.3 | -53.3 |
| 3.7 | 4.0 | 15.0 | 4.4 | 0.8 | 4.5 | 3.2 | 3.1 | 3.4 | 4.0 | 3.6 | 1.6 |
| 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 310.4 | 37.3 | -40.1 | -12.2 | -14.6 | -12.0 | -30.4 | 76.2 | -3.8 | 20.1 | -34.0 | -1.7 |
| 32 | 44 | 26 | 22 | 19 | 16 | 11 | 22 | 20 | 24 | 16 | 16 |
Operating Profit Operating ProfitCr |
| 3.9 | 2.8 | 5.1 | 6.0 | 7.0 | 9.3 | 9.1 | -2.4 | 6.3 | 6.5 | 6.9 | 5.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 2 | 1 | 1 |
| -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| 203.5 | -54.4 | -15.9 | 2.5 | -20.4 | 18.9 | -24.5 | 438.8 | -68.2 | 100.4 | -63.0 | -14.6 |
| 5.1 | 1.7 | 2.4 | 2.8 | 2.6 | 3.5 | 3.8 | 11.5 | 3.8 | 6.4 | 3.6 | 3.1 |
| 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| 8 | 9 | 10 | 10 | 11 | 11 | 12 | 14 | 15 | 17 | 17 | 18 |
Current Liabilities Current LiabilitiesCr | 23 | 10 | 9 | 7 | 7 | 10 | 11 | 9 | 10 | 9 | 12 | 16 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 34 | 22 | 22 | 22 | 22 | 25 | 26 | 30 | 32 | 33 | 36 | 41 |
Non Current Assets Non Current AssetsCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 1 | 1 | 1 | 1 | 1 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 1 | 2 | -3 | 1 | 2 | -1 | -1 | -2 | -1 | -1 |
Investing Cash Flow Investing Cash FlowCr | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 1 | 0 | 0 | -1 | 0 | 2 | 0 | -2 |
|
Free Cash Flow Free Cash FlowCr | 0 | 1 | 2 | -3 | 1 | 2 | -1 | 2 | -2 | -1 | -1 |
| -99.0 | 134.8 | 273.8 | -386.6 | 166.2 | 305.8 | -140.7 | -58.2 | -204.1 | -57.3 | -224.7 |
CFO To EBITDA CFO To EBITDA% | -130.2 | 81.2 | 125.8 | -177.2 | 60.9 | 114.8 | -58.0 | 279.5 | -123.2 | -56.6 | -116.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 10 | 32 | 31 | 25 | 17 | 10 | 16 | 44 | 27 | 37 | 48 |
Price To Earnings Price To Earnings | 5.8 | 40.9 | 50.1 | 40.6 | 31.1 | 16.3 | 34.7 | 17.1 | 34.9 | 22.5 | 77.9 |
Price To Sales Price To Sales | 0.3 | 0.7 | 1.1 | 1.1 | 0.8 | 0.6 | 1.3 | 2.0 | 1.3 | 1.4 | 2.9 |
Price To Book Price To Book | 0.6 | 1.9 | 1.8 | 1.4 | 0.9 | 0.5 | 0.8 | 2.0 | 1.2 | 1.5 | 1.9 |
| 6.4 | 23.0 | 19.3 | 16.7 | 10.6 | 4.1 | 11.9 | -75.0 | 18.5 | 21.3 | 41.7 |
Profitability Ratios Profitability Ratios |
| 24.5 | 17.3 | 27.3 | 33.5 | 34.5 | 51.8 | 57.9 | 46.2 | 56.4 | 51.3 | 65.9 |
| 3.9 | 2.8 | 5.1 | 6.0 | 7.0 | 9.3 | 9.1 | -2.4 | 6.3 | 6.5 | 6.9 |
| 5.1 | 1.7 | 2.4 | 2.8 | 2.6 | 3.5 | 3.8 | 11.5 | 3.8 | 6.4 | 3.6 |
| 6.2 | 7.8 | 6.4 | 5.9 | 6.0 | 7.0 | 4.8 | 14.4 | 5.5 | 8.7 | 4.3 |
| 10.5 | 4.6 | 3.7 | 3.7 | 2.8 | 3.3 | 2.4 | 11.4 | 3.5 | 6.6 | 2.4 |
| 4.3 | 2.8 | 2.4 | 2.4 | 1.9 | 2.0 | 1.5 | 8.1 | 2.4 | 4.8 | 1.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Country Condo’s Limited is an Indian real estate development firm headquartered in **Hyderabad**. The company is currently undergoing a strategic transformation, pivoting from its historical roots toward a scalable, **outsourcing-led** execution framework focused exclusively on the **Real Estate & Construction Development** sector. By phasing out non-core manufacturing activities and expanding its geographic footprint, the company aims to capitalize on the "premiumization" and "urbanization" trends within the Indian property market.
---
### **Strategic Pivot and Growth Roadmap**
The company is aggressively repositioning itself to transition from a regional player to a multi-state developer through several key initiatives:
* **Corporate Consolidation:** In **February 2026**, the Board granted in-principle approval for the merger of **Amrutha Estate Pvt Ltd (AEPL)** into Country Condo’s Limited. This move is designed to consolidate operations, streamline the balance sheet, and enhance long-term shareholder value.
* **Geographic Diversification:** While maintaining a stronghold in **Southern India (Hyderabad, Chennai, and Bengaluru)**, the company has expanded into **Western India**. As of **FY 2025-26**, operations have commenced in **Maharashtra (Mumbai, Kolad, Ratnagiri)** and **Rajasthan (Jaipur, Sikar)**.
* **Operational Agility:** Management has prioritized **"Fast Turnaround Deals,"** focusing on reducing the time between land acquisition and project launch to maximize internal rates of return (IRR).
* **Capital Reinvestment:** For **FY 2024-25**, the Board opted to **reinvest all capital** into business development and land procurement rather than declaring dividends, signaling a high-growth phase.
* **Digital Integration:** The company is adopting **AI-powered property analytics**, smart home solutions, and virtual engagement tools (VR/AR) to transition from traditional sales to a seamless digital transaction model.
---
### **Core Business Model and Execution Strategy**
Country Condo’s Limited utilizes a low-asset-heavy execution strategy to maintain quality while scaling operations.
* **Asset-Light Outsourcing:** The company appoints globally renowned architects and contractors for design and construction, allowing the internal team to focus on land procurement and project management.
* **Product Portfolio:**
* **Residential Layouts:** Procurement and development of land into residential plots.
* **Infrastructure & Amenities:** Development of essential infrastructure, including **club houses** and compound walls.
* **Future Expansion:** Strategic plans are in place to diversify into the construction and sale of **Condos**.
* **Human Capital:** The company employs **79 permanent employees** (as of March 31, 2025) and utilizes a proprietary **"TOP GUN"** training program to develop internal managerial talent.
* **Financial Discipline:** The company maintains a **conservative debt practice**, focusing on generating continuous cash flows from investment and development properties.
---
### **Financial Performance and Capital Structure**
The company’s revenue is primarily derived from the **sale of plots**, with revenue recognized upon the **registration of plots** (transfer of control).
**Financial Summary (Three-Year Trend):**
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Turnover (Revenue)** | **16.71** | **25.32** | **21.10** |
| **Profit After Tax (PAT)** | **0.60** | **1.61** | **0.81** |
| **P&L Account Surplus** | **10.05** | **9.45** | **-** |
**Liquidity and Gearing:**
The company monitors leverage through a gearing ratio (Net Debt / Total Capital + Net Debt). As of **March 31, 2025**, the gearing ratio increased to **31.81%**, reflecting increased investment in development activities.
| Particulars (₹ in Lakhs) | 31-Mar-25 | 31-Mar-24 | 31-Mar-23 |
| :--- | :--- | :--- | :--- |
| **Borrowings** | **4.59** | **194.66** | **166.42** |
| **Trade and Other Payables** | **1,203.50** | **721.02** | **861.69** |
| **Less: Cash & Equivalents** | **(37.24)** | **(372.06)** | **(407.97)** |
| **Net Debt** | **1,170.85** | **543.62** | **620.17** |
| **Total Equity** | **2,509.97** | **2,450.21** | **2,288.87** |
---
### **Market Positioning and Macro-Economic Drivers**
The company is positioning itself to benefit from the consolidation of the Indian real estate sector, where branded, organized players are gaining market share.
* **Affordable Housing Focus:** Aligned with **PMAY-U 2.0**, targeting the surge in demand from middle-class urban residents. The government has proposed an allocation of **₹19,784 crore** (a **36%** increase) to build **2.5 crore** affordable houses by **2025**.
* **Premiumization Trend:** Properties priced above **₹1 crore** are increasingly dominating major markets, driven by rising disposable incomes and "work from home" requirements for larger spaces.
* **Infrastructure Tailwinds:** The **₹11.11 lakh crore** capital expenditure in **FY 2024-25** is expected to unlock potential in **Tier II and Tier III** cities.
* **Sector Projections:** The Indian real estate sector is projected to reach **$1 Trillion by CY2030** and contribute **13%** to India’s GDP by **2026**.
---
### **Corporate Governance and Compliance**
The company maintains a governance structure compliant with **SEBI LODR Regulations**.
| Feature | Details |
| :--- | :--- |
| **Listing Status** | Listed on **BSE** and **NSE** |
| **Board Composition** | **10 Directors** (1 Executive, 9 Non-Executive, including 5 Independent) |
| **Paid-up Share Capital** | **₹7,75,97,300** (as of March 2023) |
| **Dematerialization** | **91.31%** of shares held in electronic form (as of March 2024) |
| **Internal Controls** | Audited by **M/s. Sankar & Raja** |
**Compliance History:**
The company reported a minor historical lapse regarding a delayed filing of a Board Meeting Notice in **Nov 2021**, resulting in a penalty of **₹11,800**, which was **paid in full**.
---
### **Risk Management and Environmental Sustainability**
The company manages risk through a formal policy reviewed by the **Board** and **Audit Committee**.
**Operational & Financial Risks:**
* **Regulatory Hurdles:** Procedural delays in land acquisition and retrospective policy changes.
* **Labor & Input Costs:** High reliance on manual labor and volatility in **commodity prices** (steel, cement).
* **Liquidity Divergence:** While **Grade-I developers** have access to capital, the company must maintain strong project sales cash flows to mitigate the broader "liquidity crisis" in the sector.
**Climate and ESG Risks:**
* **Physical Risks:** Rising sea levels and erratic monsoons disrupt construction timelines.
* **Productivity Loss:** A projected **1.3°C** temperature increase by **2030** could result in a **2.2% productivity loss** in labor.
* **Transition to Green Building:** With buildings accounting for **33% of India's energy consumption**, the company is monitoring the shift toward green certifications to meet India’s **Net-Zero by 2070** goal.