Country Condo's Limited (COUNCODOS.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+15.8%

₹7.06

vs ₹6.10 price

Levered DCF

-₹1.90

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	52.13×	81.95×	23.81×	35.5×	16.97×	33.11×	9.36×	34.12×
P/B	1.21×	1.95×	1.57×	1.2×	1.97×	0.79×	0.3×	0.97×
P/S	1.77×	2.93×	1.52×	1.31×	1.98×	1.25×	0.33×	0.88×
EV / EBITDA	29.57×	45.55×	17.4×	21.58×	12.35×	12.28×	1.96×	13.44×
Gross margin	73.6%	35.4%	51.3%	56.4%	46.2%	57.9%	51.8%	34.4%
Operating margin	5.0%	4.8%	5.9%	5.6%	5.6%	6.4%	7.3%	5.5%
Net margin	3.4%	3.6%	6.4%	3.8%	11.5%	3.8%	3.5%	2.6%
Current ratio	2.3×	3.02×	3.6×	3.13×	3.32×	2.44×	2.51×	3.09×
Debt / equity	0×	0×	0.08×	0.07×	0×	0.02×	0.06×	0.06×
Interest coverage	628.36×	11.07×	10.11×	26.19×	46.03×	10.66×	12.17×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	2.3%	2.4%	6.6%	3.5%	11.4%	2.4%	3.3%	2.8%
Return on invested capital	2.3%	2.3%	4.7%	3.6%	4.7%	3.0%	4.7%	3.9%
Return on assets	1.3%	1.6%	4.8%	2.4%	8.1%	1.5%	2.0%	1.9%
Free cash flow yield	1.5%	-3.0%	-2.5%	-6.8%	-3.4%	-4.4%	26.8%	2.7%
Earnings yield	1.9%	1.2%	4.2%	2.9%	5.8%	3.0%	10.7%	2.9%
Enterprise value	₹301.7M	₹486.4M	₹392.2M	₹276.9M	₹416.6M	₹128.6M	₹25.6M	₹160.5M
Net debt / EBITDA	-0.78×	-0.31×	0.36×	0.11×	-0.53×	-2.54×	-2.48×	-1.51×
Cash conversion cycle (days)	3,398	1,143	793	1,008	724	1,404	767	388