Nifty

:

18639.95

Sensex

:

62969.13

41.30 (0.22%)
122.75 (0.20%)

Login

Nifty
Sensex

:
:

18639.95
62969.13

41.30 (0.22%)
122.75 (0.20%)

Country Condo's Ltd.

Construction - Real Estate

Rating :

45/99

BSE: 531624 | NSE: COUNCODOS

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30.26
38.02
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

25.93
N/A
1.34

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.56
-1.64
7.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

11.93
30.83
59.80

P:E (Median)

8 Years
5 Years
3 Years

31.90
27.74
32.51

P:BV (Average)

8 Years
5 Years
3 Years

1.25
1.25
1.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.40
13.72
14.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 4.45 7.23 -38.45% 7.15 4.95 44.44% 3.53 3.25 8.62% 6.49 5.46 18.86%
Expenses 4.23 6.83 -38.07% 6.78 4.69 44.56% 3.30 4.97 -33.60% 6.17 5.18 19.11%
EBITDA 0.22 0.39 -43.59% 0.37 0.27 37.04% 0.23 -1.71 - 0.32 0.28 14.29%
EBIDTM 4.94% 5.45% 5.20% 5.43% 6.54% -52.63% 4.93% 5.06%
Other Income 0.06 0.03 100.00% 0.01 0.03 -66.67% 0.01 3.79 -99.74% 0.05 0.10 -50.00%
Interest 0.02 0.00 0 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.03 -100.00%
Depreciation 0.04 0.04 0.00% 0.04 0.04 0.00% 0.03 0.04 -25.00% 0.04 0.09 -55.56%
PBT 0.22 0.37 -40.54% 0.34 0.26 30.77% 0.21 2.03 -89.66% 0.33 0.26 26.92%
Tax 0.07 0.05 40.00% 0.07 0.00 0 0.05 0.30 -83.33% 0.11 0.09 22.22%
PAT 0.16 0.32 -50.00% 0.27 0.26 3.85% 0.15 1.73 -91.33% 0.22 0.17 29.41%
PATM 3.55% 4.48% 3.76% 5.21% 4.27% 53.09% 3.36% 3.15%
EPS 0.02 0.04 -50.00% 0.03 0.03 0.00% 0.02 0.22 -90.91% 0.03 0.02 50.00%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 21.62 21.93 12.44 17.89 20.33 23.82 27.12 45.27 32.96 8.03 6.72 Net Sales Growth 3.49% 76.29% -30.46% -12.00% -14.65% -12.17% -40.09% 37.35% 310.46% 19.49% Cost Of Goods Sold -5.40 11.80 5.24 8.62 13.32 15.83 19.72 37.46 24.87 0.71 -0.25 Gross Profit 27.02 10.13 7.21 9.26 7.00 7.99 7.41 7.81 8.09 7.32 6.97 GP Margin 124.98% 46.19% 57.96% 51.76% 34.43% 33.54% 27.32% 17.25% 24.54% 91.16% 103.72% Total Expenditure 20.48 22.44 11.30 16.23 18.90 22.39 25.71 43.98 31.66 6.94 5.92 Power & Fuel Cost - 0.00 0.00 0.00 0.11 0.20 0.21 0.21 0.23 0.21 0.19 % Of Sales - 0% 0% 0% 0.54% 0.84% 0.77% 0.46% 0.70% 2.62% 2.83% Employee Cost - 4.01 3.26 2.60 2.83 3.08 2.76 3.20 3.26 3.50 3.56 % Of Sales - 18.29% 26.21% 14.53% 13.92% 12.93% 10.18% 7.07% 9.89% 43.59% 52.98% Manufacturing Exp. - 0.00 0.00 0.00 0.09 0.14 0.15 0.19 0.21 0.15 0.11 % Of Sales - 0% 0% 0% 0.44% 0.59% 0.55% 0.42% 0.64% 1.87% 1.64% General & Admin Exp. - 2.14 1.32 1.40 1.57 2.25 2.36 2.43 2.76 2.09 2.06 % Of Sales - 9.76% 10.61% 7.83% 7.72% 9.45% 8.70% 5.37% 8.37% 26.03% 30.65% Selling & Distn. Exp. - 2.57 1.49 3.59 0.97 0.88 0.52 0.48 0.20 0.28 0.23 % Of Sales - 11.72% 11.98% 20.07% 4.77% 3.69% 1.92% 1.06% 0.61% 3.49% 3.42% Miscellaneous Exp. - 1.92 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.01 0.23 % Of Sales - 8.76% 0% 0% 0% 0% 0% 0% 0.36% 0.12% 0.15% EBITDA 1.14 -0.51 1.14 1.66 1.43 1.43 1.41 1.29 1.30 1.09 0.80 EBITDA Margin 5.27% -2.33% 9.16% 9.28% 7.03% 6.00% 5.20% 2.85% 3.94% 13.57% 11.90% Other Income 0.13 3.90 0.16 0.12 0.07 0.00 0.00 0.31 0.01 0.06 0.11 Interest 0.02 0.23 0.32 0.58 0.43 0.27 0.14 0.15 0.26 0.12 0.08 Depreciation 0.15 0.17 0.34 0.36 0.32 0.29 0.28 0.27 0.29 0.21 0.16 PBT 1.10 2.98 0.63 0.84 0.76 0.87 0.99 1.18 0.76 0.81 0.68 Tax 0.30 0.45 0.16 0.22 0.23 0.22 0.35 0.41 -0.91 0.26 -0.14 Tax Rate 27.27% 15.10% 25.40% 26.19% 30.26% 25.29% 35.35% 34.75% -119.74% 32.10% -20.59% PAT 0.80 2.53 0.47 0.62 0.52 0.66 0.64 0.76 1.67 0.55 0.82 PAT before Minority Interest 0.80 2.53 0.47 0.62 0.52 0.66 0.64 0.76 1.67 0.55 0.82 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.70% 11.54% 3.78% 3.47% 2.56% 2.77% 2.36% 1.68% 5.07% 6.85% 12.20% PAT Growth -67.74% 438.30% -24.19% 19.23% -21.21% 3.12% -15.79% -54.49% 203.64% -32.93% EPS 0.10 0.33 0.06 0.08 0.07 0.09 0.08 0.10 0.22 0.07 0.11

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 22.08 19.56 19.09 18.47 17.94 17.29 16.65 15.88 17.44 16.89 Share Capital 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 7.76 Total Reserves 14.32 11.80 11.33 10.71 10.18 9.53 8.89 8.12 9.68 9.13 Non-Current Liabilities 0.01 0.51 1.29 1.32 1.62 0.38 0.44 0.35 1.51 1.49 Secured Loans 0.06 0.18 0.33 0.31 0.28 0.11 0.18 0.12 0.06 0.10 Unsecured Loans 0.00 0.13 0.73 0.78 1.11 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 8.99 10.75 10.12 7.03 7.47 9.24 9.99 22.67 38.73 39.44 Trade Payables 0.01 0.02 0.02 0.16 0.30 0.36 0.35 0.43 0.37 0.27 Other Current Liabilities 7.78 9.92 8.95 5.92 6.06 8.31 8.32 21.55 37.84 38.64 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.21 0.81 1.14 0.95 1.11 0.57 1.33 0.68 0.52 0.52 Total Liabilities 31.08 30.82 30.50 26.82 27.03 26.91 27.08 38.90 57.68 57.82 Net Block 1.26 4.59 5.07 5.09 5.09 5.05 5.26 5.33 11.05 10.90 Gross Block 2.72 7.08 7.30 6.97 6.75 6.41 6.34 6.14 16.78 16.42 Accumulated Depreciation 1.46 2.49 2.24 1.88 1.65 1.36 1.08 0.81 5.73 5.52 Non Current Assets 1.26 4.59 5.07 5.09 5.09 5.05 5.26 5.33 11.05 12.39 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.45 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 29.83 26.23 25.43 21.74 21.94 21.86 21.82 33.57 46.62 45.41 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 22.98 19.72 17.22 14.32 13.13 10.27 14.37 22.68 38.16 33.29 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 4.44 2.97 4.32 2.89 2.75 4.40 2.81 1.93 1.43 3.58 Other Current Assets 2.41 0.96 1.75 1.06 6.06 7.19 4.64 8.96 7.03 8.53 Short Term Loans & Adv. 1.95 2.59 2.14 3.47 5.46 6.46 4.15 6.60 4.85 7.86 Net Current Assets 20.84 15.48 15.31 14.70 14.47 12.62 11.83 10.91 7.89 5.97 Total Assets 31.09 30.82 30.50 26.83 27.03 26.91 27.08 38.90 57.68 57.82

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity -1.47 -0.66 1.90 0.87 -2.54 1.75 1.03 -1.65 -1.80 -13.21 PBT 2.98 0.63 0.84 0.76 0.87 0.99 1.18 0.76 0.81 0.68 Adjustment 0.19 0.42 0.46 0.43 0.35 0.29 0.29 0.43 0.23 0.18 Changes in Working Capital -4.64 -1.71 0.59 -0.32 -3.76 0.47 -0.44 -2.84 -2.84 -14.07 Cash after chg. in Working capital -1.47 -0.66 1.90 0.87 -2.54 1.75 1.03 -1.65 -1.80 -13.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 3.16 0.14 -0.34 -0.31 -0.34 -0.07 -0.20 2.11 -0.31 13.30 Net Fixed Assets 4.36 0.22 -0.33 -0.22 -0.34 -0.07 -0.20 10.64 -0.32 -0.30 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.20 -0.08 -0.01 -0.09 0.00 0.00 0.00 -8.53 0.01 13.60 Cash from Financing Activity -0.22 -0.83 -0.13 -0.42 1.23 -0.09 0.05 0.04 -0.05 0.09 Net Cash Inflow / Outflow 1.47 -1.35 1.43 0.14 -1.65 1.59 0.88 0.50 -2.15 0.18 Opening Cash & Equivalents 2.97 4.32 2.89 2.75 4.40 2.81 1.93 1.43 3.58 3.40 Closing Cash & Equivalent 4.44 2.97 4.32 2.89 2.75 4.40 2.81 1.93 1.43 3.58

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 2.85 2.52 2.46 2.38 2.31 2.23 2.15 2.05 2.25 2.17 ROA 8.17% 1.53% 2.17% 1.94% 2.43% 2.37% 2.31% 3.46% 0.95% 1.16% ROE 12.14% 2.43% 3.31% 2.87% 3.73% 3.77% 4.68% 10.02% 3.21% 4.98% ROCE 15.28% 4.76% 7.15% 6.08% 6.21% 6.59% 8.11% 6.09% 5.45% 2.74% Fixed Asset Turnover 4.48 1.73 2.51 2.96 3.62 4.25 7.26 2.88 0.48 0.41 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 355.36 541.83 321.78 246.39 179.30 165.84 149.40 336.86 1623.28 1556.32 Payable days 0.49 1.62 2.16 4.70 5.93 5.49 3.41 5.06 23.27 18.43 Cash Conversion Cycle 354.87 540.21 319.63 241.68 173.37 160.35 146.00 331.80 1600.01 1537.88 Total Debt/Equity 0.00 0.02 0.06 0.06 0.08 0.01 0.01 0.01 0.00 0.01 Interest Cover 13.84 2.97 2.46 2.77 4.28 8.01 8.60 3.87 7.55 10.09

Top Investors:

poornima neelima kalidindi

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback