Country Condo's Limited

NSE

COUNCODOS

Terfi

Altı ay boyunca karlılık: +0.1462%
Temettü getirisi: 0%
Sektör: Real Estate

Raporlama Country Condo's Limited

Büyük harf kullanımı

IFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 yıllık ortalama	CAGR 5
Büyük harf kullanımı, milyar ₹	0.1957	0.2072	0.3484	0.253	0.2189	0.1676	0.1478	0.1966	0.3824	0.3358			0.2460	14.91
Gelir, milyar ₹			0.4527	0.2712	0.2382	0.2033	0.1789	0.1244	0.2193	0.211	0.2532	0.2532	0.1974	7.19
Net kar, milyar ₹			0.0076	0.0064	0.0066	0.0052	0.0062	0.0047	0.0253	0.0081	0.0161	0.0161	0.0121	21.03
Ev, milyar ₹		0.1903	0.324	0.2112	0.2164		0.2015	0.2686	0.3396	0.2769	0.3921	0.3921	0.2957	14.24
Fit, milyar ₹			0.0089	0.01	0.0093	0.0082	0.0095	0.0063	0.0114	0.0134	0.023	0.023	0.0127	19.34
FAVÖK, milyar ₹			0.0116	0.0128	0.0122	0.0114	0.0131	0.0097	0.0132	0.0149	0.0246	0.0246	0.0151	13.43
Oibda ₹							0.0164	0.0137	0.0199	0.0179	0.0234	0.0234	0.0183	7.37
Denge değeri, milyar ₹			0.1665	0.1729	0.1794	0.1847	0.1909	0.1956	0.2208	0.2289	0.245	0.245	0.2162	5.12
FCF, milyar ₹			0.0083	0.0168	-0.0291	0.0048	0.0156	-0.0068	-0.015	-0.0188	-0.0098	-0.0098	-0.0070	-191.12
Opera.mnoe akışı, milyar ₹			0.0103	0.0175	-0.0257	0.0087	0.019	-0.0066	-0.0147	-0.0164	-0.0092	-0.0092	-0.0056	-186.50
Faaliyet karı, milyar ₹			0.0099	0.0112	0.0114	0.0082	0.0095	0.0055	0.0114	0.0111	0.015	0.015	0.0105	9.57
Opera. masraflar, milyar ₹			0.0681	0.0629	0.0685	0.0589	0.0796	0.0641	0.0889	0.1092	0.109	0.109	0.0902	6.49
Capex, milyar ₹			0.002	0.000694	0.0034	0.0038	0.0034	0.000156	0.00027	0.0024	0.000515	0.000515	0.0013	-31.44

	2017Q3	2018Q1	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 çeyrek ortalaması	CAGR 5
Büyük harf kullanımı, milyar ₹									0.2517	0.2321	0.4716	0.3744	0.3751	0.3441	0.327	0.3117	0.3293	0.3748					0.3374	1.72
Gelir, milyar ₹													0.0715	0.0445	0.0596	0.0632	0.0695	0.0613	0.0592	0.042	0.0499	0.049	0.0523	-4.38
Net kar, milyar ₹													0.0027	0.0016	0.0022	0.0025	0.0104	0.0027	0.000471	0.0019	0.0016	0.0015	0.0016	-11.09
Ev, milyar ₹	0.2432	0.2777						0.1481			0.4288		0.3465		0.3285		0.329	0.4416	0.3921		0.5819		0.4146	12.11
Fit, milyar ₹													0.0034	0.0024	0.0033	0.0038	0.0117	0.0039	0.0014	0.0028	0.0025	0.0022	0.0026	-10.82
FAVÖK, milyar ₹													0.0038	0.0028	0.0037	0.0042	0.0121	0.0043	0.0018	0.0032	0.0029	0.0026	0.0030	-9.57
Oibda ₹																		0.0051	0.0022	0.0038	0.0035	0.003	0.0035	-10.07
Denge değeri, milyar ₹											0.2208	0.2208	0.2251	0.2251	0.2289	0.2289	0.2418	0.2418	0.245		0.2486		0.2412	1.66
FCF, milyar ₹				0.0039	0.0039	0.0039	0.0039						0.000814	0.000744	0.000742	0.000758	0.000796	0.000804					0.0008	1.56
Opera.mnoe akışı, milyar ₹							0.0048	-0.0066	-0.0308		-0.0147		0.000814	0.000744	0.000742	0.000758	0.000796	0.000804					0.0008	1.56
Faaliyet karı, milyar ₹													0.0034	0.0024	0.0033	0.0035	0.0117	0.0035	0.000906	0.0025	0.0022	0.0019	0.0022	-11.50
Opera. masraflar, milyar ₹													0.0308	0.0243	0.0265	0.0282	0.0313	0.0189	0.0143	0.0101	0.0333	0.0238	0.0201	4.72
Capex, milyar ₹			0.0033	0.000844	0.000844	0.000844	0.000844	0.000156	0.0000		0.00027		0.0022		0.0024								0.0012	23.25

Nakit akımı Nakit akışı üç ayda bir Varlıklar

Muhasebe bakiyesi

IFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 yıllık ortalama	CAGR 5
Nakit, milyar ₹			0.0281	0.044	0.0275	0.0289	0.0432	0.0297	0.0444	0.0152	0.0114	0.0114	0.0288	-23.39
Kısa vadeli yatırımlar ₹								0.0057	0.0057	0.0294	0.0258	0.0258	0.0167	45.86
Alacak hesapları ₹			0.0399	0.0631	0.006	0.0106	0.0192	0	0.0057	0.0039	0.0059	0.0059	0.0091	-11.06
Toplam Cari Varlıklar ₹			0.2182	0.2186	0.2194	0.2174	0.2543	0.2623	0.2983	0.3178	0.3283	0.3283	0.2922	5.24
Saf varlıklar, milyar ₹	0.1105	0.0533	0.0526	0.0505	0.0509	0.0509	0.0507	0.0459	0.0126	0.0135			0.0347	-23.31
Varlıklar, milyar ₹			0.2708	0.2691	0.2703	0.2682	0.305	0.3081	0.3113	0.3317	0.3366	0.3366	0.3185	1.99
Kısa vadeli borç ₹		0.0012	0.0018	0.0011	0.0111		0.0862	0.0986	0.000516	0.0153	0.019	0.019	0.0439	-26.10
Uzun vadeli borç ₹			0.0018	0.0011	0.0139	0.0109	0.0106	0.0031	0.0011	0.0014	0.000459	0.000459	0.0033	-46.63
Borç, milyar ₹			0.1043	0.0962	0.0909	0.0836	0.1141	0.1126	0.0905	0.1028	0.0916	0.0916	0.1023	-4.30
Saf borç, milyar ₹			-0.0262	-0.0429	-0.0136	-0.018	-0.0326	-0.0266	-0.0433	0.0015	0.008	0.008	-0.0186	-175.50
Borç, milyar ₹		0.0023	0.0037	0.0021	0.025		0.0969	0.1017	0.0016	0.0166	0.0195	0.0195	0.0473	-27.43
Faiz geliri ₹		0.000167	0.000158	0.000153	0.000541	0.0012	0.001	0.000734	0.000155	0.000334			0.0007	-22.57
Faiz masrafları, milyar ₹			0.000158	0.000153	0.000555	0.0012	0.0011	0.000747	0.000265	0.000334	0.0036	0.0036	0.0012	26.76
Saf faiz geliri, milyar ₹				-0.0013	-0.0027	-0.0043	-0.0058	-0.000734	-0.000155	-0.000334			-0.0023	-40.01
Amortisman, milyar ₹			0.0027	0.0028	0.0029	0.0032	0.0036	0.0034	0.0017	0.0015	0.0016	0.0016	0.0024	-14.97
Maliyet, milyar ₹			0.3746	0.1971	0.1583	0.1333	0.0863	0.0523	0.118	0.092	0.1233	0.1233	0.0944	7.40
Tıbbi malzemeler ₹			0.1437	0.1027	0.1313	0.1432	0.1722	0.1972	0.2298	0.2526	0.2651	0.2651	0.2234	9.01

	2017Q1	2017Q3	2018Q1	2018Q2	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 çeyrek ortalaması	CAGR 5
Nakit, milyar ₹														0.0444	-0.0444	0.0313	-0.0313	0.0152	-0.0408	0.0202	-0.0458	0.0114		0.0137		-0.0083	-180.39
Kısa vadeli yatırımlar ₹														0.0057	0.0888	0.0024	0.0627	0.0294	0.0816	0.0306	0.0916	0.0258		0.0295		0.0518	-18.41
Alacak hesapları ₹			0		0	0.0106		0		0		0	0.0057	0.0057				0.0039				0.0059				0.0064	-11.06
Toplam Cari Varlıklar ₹														0.2983	0.0444	0.3074	0.0313	0.3178	0.0408	0.3296	0.0458	0.3283		0.3702		0.2229	55.44
Saf varlıklar, milyar ₹					0.0504	0.0509	0.0524	0.0507	0.0475	0.0459		0.0132		0.0126		0.014		0.0135								0.0198	-21.71
Varlıklar, milyar ₹										0.3081	0.2933	0.2933	0.3113	0.3113		0.3218		0.3317		0.3385		0.3366		0.3779		0.3413	3.27
Kısa vadeli borç ₹				0.0139						-0.0986	0.00041		0.000516	0.000516		0.00041		0.0153		0.0191		0.019		0.0151		0.0138	105.70
Uzun vadeli borç ₹								0.0106	0.0073	0.0031		0.0017		0.0011		0.0023		0.0014		0.000873		0.000459		0.000117		0.0010	-44.88
Borç, milyar ₹										0.1126	0.0779	0.0779	0.0905	0.0905		0.0967		0.1028		0.0966		0.0916		0.1293		0.1034	5.98
Saf borç, milyar ₹														-0.0433	0.0444	-0.0287	0.0313	0.0015	0.0408	-0.000248	0.0458	0.008		0.0015		0.0192	-48.35
Borç, milyar ₹	0.0021	0.0055	0.0139							-0.0955				0.0016		0.0027		0.0166		0.0199		0.0195		0.0152		0.0148	41.28
Faiz geliri ₹										0.000331	0.0001	0.0000	0.0000	0.0000	0.0000	0.0000	0.000162	0.00011	0.00046							0.0002	6.80
Faiz masrafları, milyar ₹																0.0000	0.000162	0.00011	0.00046	0.00021	0.00026	0.00033	0.000287	0.000263	0.000166	0.0003	-8.58
Saf faiz geliri, milyar ₹												0.0000	0.0000	0.0000	0.0000	0.0000	-0.000162	-0.00011	-0.00046	-0.00021	-0.00026					-0.0002	9.92
Amortisman, milyar ₹																0.000407	0.000372	0.000371	0.000379	0.000398	0.000402	0.000405	0.000393	0.000402	0.000404	0.0004	0.10
Maliyet, milyar ₹																0.0374	0.0184	0.0305	0.0315	0.0336	0.0389	0.0441	0.0294	0.0166	0.0233	0.0305	-9.74
Tıbbi malzemeler ₹										0.1972	0.205	0.205	0.2298	0.2298		0.2509		0.2526		0.2489		0.2651		0.3033		0.2642	3.87

Terfi

IFRS

Raporlama Yıllık Üç ayda bir

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 yıllık ortalama	CAGR 5
EPS					0.0801	0.0605	0.3257	0.1037	0.2079		0.2079	0.1556	21.02
AO'nun eyleminin fiyatı		3.85	2.3	1.65	3.5	5.55	4.85	5.35	6.87	6.97	6.97	5.92	4.66
AO hisselerinin sayısı, milyon	77.6	70.65	76	75.85	87.6	64.78	77.6	77.6	77.6		77.6	77.04	-2.40
FCF/Promosyon	0.1065	0.2383	-0.3831	0.0638	0.1784	-0.1043	-0.1931	-0.2428	-0.1258		-0.1258	-0.0975	-193.25

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 çeyrek ortalaması	CAGR 5
EPS														0.0351	0.0061	0.02	0.02	0.0198			0.0202	-10.82
AO'nun eyleminin fiyatı							6.25	4.89	4.17	4.43	4.21	4.02	4.24	4.83					6.31	6.97	5.27	11.64
AO hisselerinin sayısı, milyon					85.63	64.78	75.41	76.6	90	77.6	77.6	77.6	77.6	77.6							77.60	0.00
FCF/Promosyon	0.0515	0.0503	0.0503	0.0458					0.009	0.0096	0.0096	0.0098	0.0103	0.0104							0.0099	1.61

Yeterlik

IFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektördeki ortalama	5 yıllık ortalama	CAGR 5
Roe, %			4.57	3.7	3.66	2.83	3.26	2.4	11.45	3.58	6.81		6.81	9.09	5.50	15.87
Roa, %			2.81	2.38	2.43	1.95	2.04	1.52	8.12	2.5	4.83		4.83	3.94	3.80	18.81
Ros, %				2.36	2.76	2.57	3.47	3.77	11.53	3.82	6.37	6.37	6.37	22.83	6.37	11.06
Roce, %				5.79	5.18	4.46	4.98	3.22	5.18	5.82	9.38	9.4	9.4	12.70	6.60	23.90
Fit Marj							5.31	7.64	14.6	6.35	9.09	9.09	9.09	20.13	9.35	3.54
FAVÖK Kârlılığı				4.72	5.13	5.61	7.33	7.81	6	7.05	9.72	9.72	9.72	23.69	8.06	4.47
Saf karlılık			1.68	2.36	2.76	2.57	3.47	3.77	11.53	3.82	6.37		6.37	22.83	5.79	12.92
Operasyonel verimlilik, %				4.11	4.79	4.05	5.31	4.43	5.22	5.24	5.91	5.91	5.91	26.12	5.34	5.93
FCF karlılık, %	-12	-9.13	2.37	6.65	-13.3	2.89	10.57	-3.44	-3.92	-5.61					0.0980	-214.19

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Sektördeki ortalama	5 çeyrek ortalaması	CAGR 5
Roe, %									0.9867	0.6937	1.2	0.6985	0.9813	1.1	4.31	1.17	0.1984		0.7968				9.09	1.52	-6.25
Roa, %					0.5608	5.9	0.8759	1.04	0.6999		0.839		0.6771		3.08		0.2799		0.8569				3.94	1.15	0.42
Ros, %													3.77	3.99	14.99	4.45	0.7952	4.6	3.25	3.13	6.37	6.37	22.83	4.74	6.73
Roce, %							1.21	1.7	1.54		1.53		1.45		4.84		0.5646		1.02		9.4	9.4	12.70	5.04	14.20
Fit Marj																6.32	2.33	6.73	5.06	4.55	9.09	9.09	20.13	6.90	6.20
FAVÖK Kârlılığı													6.18	6.58	17.41	6.97	3.01	7.66	5.86	5.38	9.72	9.72	23.69	7.67	4.88
Saf karlılık											3.78	3.53	3.77	3.99	14.99	4.45	0.7952	4.6	3.25	3.13			22.83	3.25	-6.80
Operasyonel verimlilik, %													5.56	5.55	16.84	5.71	1.53	6.06	4.42	3.84	5.91	5.91	26.12	5.23	-0.50
FCF karlılık, %	2.92	3.47	4.41	3.44							0.217	0.2162	0.2269	0.2432	0.2417	0.2145								0.2285	-0.16

Katsayılar

IFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektördeki ortalama	5 yıllık ortalama	CAGR 5
P/E		45.76	39.51	33.34	32.06	23.79	41.9	15.13	34.22	23.81		23.81	81.95	27.77	0.02
P/BV		2.09	1.46	1.22	0.9074	0.7745	1.01	1.73	1.2	1.57		1.57	4.99	1.26	15.18
P/S		0.7696	0.9329	0.919	0.8241	0.8264	1.58	1.74	1.31	1.52		1.52	14.80	1.40	12.96
P/FCF			15.03	-7.52	34.61	9.46	-29.1	-25.52	-17.82	0	0	0	22.04	-5.6740	-187.57
E/P			0.0253	0.03	0.0312	0.042	0.0239	0.0661	0.024	0	0	0	0.03	0.0374	-5.11
EV/Fit						3.11	12.71	12.1	20.66	17.03	17.03	17.03	-14.80	15.91	6.03
EV/FAVÖK	15.78	28.01	16.49	17.69		15.37	27.63	25.81	18.62	15.94		15.94	-34.01	20.67	0.73
EV/S		0.7157	0.7787	0.9084		1.13	2.16	1.55	1.31	1.55	1.55	1.55	16.09	1.62	-6.42
EV/FCF		39.21	12.54	-7.43		12.9	-39.76	-22.66	-14.7	-40.17	-40.17	-40.17	48.47	-31.4920	0.21
Borç/FAVÖK		0.3179	0.1672	2.04		7.39	10.46	0.1209	1.12	0.7911	0.7911	0.7911	-6.68	2.66	-40.33
Netdebt/FAVÖK			-3.35	-1.11	-1.58	-2.48	-2.74	-3.29	0.0982	0.3266	0.3266	0.3266	-5.98	-1.0557	-165.35
Borç/Oran		0.0136	0.008	0.0924		0.3176	0.33	0.0051	0.0502	0.0578	0.0578	0.0578	0.20	0.1002	-29.42
Borç/özkaynak		0.0221	0.0124	0.1392		0.5075	0.52	0.0072	0.0727	0.0794	0.3737	0.3737	1.96	0.2106	-6.39
Borç/net gelir		0.4829	0.3343	3.81		15.59	21.68	0.0629	2.07	1.21	1.21	1.21	10.25	5.25	-43.85
Peg											-261.7	-261.7	18.63	-261.7000	0.00
Beta										-4.51	3.97	3.97	5.29	-0.2700	-193.82
Altman Endeksi			1.62	-0.2152	-0.0237	0.405	0.2597	2.26	7.56	0	0.948	0.948	2.26	2.29	18.54

	2017Q1	2017Q3	2018Q1	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Sektördeki ortalama	5 çeyrek ortalaması	CAGR 5
P/E													138.94	218.87	145.61	123.45	31.63	22.1	23.81	28.71	88.29	107.84				81.95	54.15	37.30
P/BV											2.14	1.7	1.67	1.53	1.43	1.36	1.36	1.55	1.57		2.33					4.99	1.63	11.37
P/S													5.25	7.73	5.49	4.93	4.74	1.56	1.52	1.95	2.75	2.9				14.80	2.14	13.20
P/FCF				34.3	28.79	22.68	29.03						460.86	462.44	440.75	411.22	413.69	466.12								22.04	438.84	0.16
E/P									0.0102	0.014	0.0046	0.0041	0.0072	0.0046	0.0069	0.0081	0.0316	0.0073								0.03	0.0117	9.68
EV/Fit																		113.95	284.57		230.74			17.03	17.03	-14.80	132.66	-31.62
EV/FAVÖK		56.66	65.59					48.77			112.04		90.09		89.12		27.21	18.23	17.57		47.68					-34.01	39.96	-11.76
EV/S								2.71			6.61		4.84		5.51		4.74	7.2	6.62		11.66			1.55	1.55	16.09	5.72	-26.45
EV/FCF	58.46		-38.16										425.65		442.72		413.38	549.19						-40.17	-40.17	48.47	264.99	-161.88
Borç/FAVÖK			3.28					-31.46			0.4155		0.6973		4.51		1.65		10.92		5.2			0.7911	0.7911	-6.68	3.87	-13.67
Netdebt/FAVÖK													-7.45	11.34	0.3961	9.8	-0.0205	10.71	4.51		0.5205			0.3266	0.3266	-5.98	3.28	-50.24
Borç/Oran			0.0514					-0.31			0.0051		0.0083		0.0502		0.0589		0.0578		0.0402			0.0578	0.0578	0.20	0.0545	-0.38
Borç/özkaynak			0.0775					-0.4885			0.0072		0.0119		0.0727		0.0825		0.0794		0.0612			0.3737	0.3737	1.96	0.1941	35.27
Borç/net gelir			4.6					-55.28			0.7297		0.9933		7.41		1.92		41.33		9.39			1.21	1.21	10.25	11.01	-8.82
Peg																								-261.7	-261.7	18.63	-261.7000	0.00
Beta																							1.77	0.4063	3.97	5.29	2.05	30.90
Altman Endeksi					-0.2954		-0.1295	0.2466	0.9584		1.9		1.38		6.96								0.948	0.948	0.948	2.26	2.24	-7.23

Temettü

IFRS

Raporlama Yıllık

	LTM	Sektördeki ortalama	5 yıllık ortalama	CAGR 5
Temettü	0
Div geliri, ao, %	0	0.33

	Sektördeki ortalama	5 çeyrek ortalaması	CAGR 5

	Sektördeki ortalama	5 çeyrek ortalaması	CAGR 5

Aboneliği ödeyin

Şirketlerin ve portföylerin analizi için daha fazla işlevsellik ve veriler abonelikle mevcuttur

Abone

Dinlenmek

IFRS

Raporlama Yıllık

	2020	2021	2022	2023	2024	LTM	CAGR 5
Capex/gelir, %	1.89	0.1252	0.1231	1.14	0.2034	0.2034	-35.97

	CAGR 5

	CAGR 5