WEBSITE BSE:535322 NSE: REPCO HOME Inc. Year: 2000 Industry: Finance - Housing My Bucket: Add Stock
Last updated: 15:56
Repco Home Finance Ltd is an totally India-based housing finance employer. The Company affords quite a number of domestic loan merchandise to individual debtors in both the salaried and non-salaried (self-hired expert and self-employed non-expert) segments to suit diverse necessities. The Company has presence in segments: Individual Home Loans and Loans Against Property. The Company's loans for construction or buy of residence property encompass Dream Home Loan, Super Loan, Fifty Plus Loan, NRI Housing Loan, New Horizon Loan, Repco - Rural Loa...Read More
Repco Home Finance Ltd is an totally India-based housing finance employer. The Company affords quite a number of domestic loan merchandise to individual debtors in both the salaried and non-salaried (self-hired expert and self-employed non-expert) segments to suit diverse necessities. The Company has presence in segments: Individual Home Loans and Loans Against Property. The Company's loans for construction or buy of residence property encompass Dream Home Loan, Super Loan, Fifty Plus Loan, NRI Housing Loan, New Horizon Loan, Repco - Rural Loan and Repco - Premium Loan. The Company's loans for repair and preservation/extension of existing belongings include Home Makeover Loan. The Company offers loans for purchase of plots, along with Plot Loans. The Company gives loans towards belongings, along with Prosperity mortgage. The Company has a network of about 150 branches/satellite facilities. The Company additionally offers Repco - Delight, New Horizon Loan and Commercial Real Estate (CRE) Loan. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹2561 Cr.
Stock P/E 5.9
P/B 0.7
Current Price ₹409.4
Book Value ₹ 594.5
Face Value 10
52W High ₹463.6
Dividend Yield 0.98%
52W Low ₹ 333.9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 380 | 387 | 393 | 408 | 423 | 445 | 426 | 436 | 441 | 457 |
| Other Income | 1 | 6 | 5 | 8 | 1 | 0 | 9 | 5 | 1 | 0 |
| Total Income | 381 | 393 | 397 | 416 | 424 | 445 | 435 | 441 | 442 | 457 |
| Total Expenditure | 40 | 39 | 33 | 43 | 26 | 45 | 28 | 43 | 51 | 49 |
| Operating Profit | 340 | 354 | 365 | 373 | 398 | 400 | 407 | 398 | 391 | 408 |
| Interest Expense | 207 | 215 | 220 | 233 | 240 | 248 | 246 | 244 | 244 | 249 |
| Depreciation | 4 | 5 | 6 | 4 | 9 | 9 | 7 | 8 | 8 | 10 |
| Profit Before Tax | 129 | 134 | 139 | 137 | 149 | 144 | 154 | 146 | 139 | 149 |
| Provision for Tax | 34 | 35 | 31 | 31 | 40 | 37 | 39 | 38 | 36 | 40 |
| Profit After Tax | 95 | 99 | 108 | 105 | 109 | 107 | 115 | 108 | 103 | 109 |
| Adjustments | 5 | 5 | 6 | 7 | 6 | 7 | 6 | 7 | 7 | 7 |
| Profit After Adjustments | 100 | 104 | 114 | 113 | 115 | 113 | 121 | 115 | 110 | 115 |
| Adjusted Earnings Per Share | 16 | 16.6 | 18.2 | 18 | 18.4 | 18.1 | 19.3 | 18.4 | 17.5 | 18.5 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 692 | 881 | 1044 | 1107 | 1189 | 1345 | 1373 | 1290 | 1284 | 1525 | 1685 | 1760 |
| Other Income | 1 | 1 | 2 | 3 | 6 | 6 | 19 | 16 | 15 | 14 | 75 | 15 |
| Total Income | 693 | 882 | 1046 | 1110 | 1195 | 1351 | 1392 | 1307 | 1299 | 1539 | 1760 | 1775 |
| Total Expenditure | 72 | 99 | 116 | 151 | 110 | 153 | 182 | 344 | 182 | 153 | 182 | 171 |
| Operating Profit | 621 | 782 | 930 | 959 | 1085 | 1198 | 1210 | 962 | 1117 | 1385 | 1578 | 1604 |
| Interest Expense | 431 | 548 | 646 | 649 | 720 | 825 | 807 | 690 | 701 | 846 | 966 | 983 |
| Depreciation | 3 | 4 | 4 | 3 | 5 | 13 | 13 | 13 | 15 | 18 | 29 | 33 |
| Profit Before Tax | 186 | 230 | 280 | 307 | 360 | 360 | 390 | 260 | 401 | 522 | 584 | 588 |
| Provision for Tax | 63 | 80 | 98 | 106 | 125 | 80 | 102 | 68 | 105 | 130 | 148 | 153 |
| Profit After Tax | 123 | 150 | 182 | 201 | 235 | 280 | 288 | 192 | 296 | 392 | 436 | 435 |
| Adjustments | 2 | 4 | 5 | 9 | 14 | 18 | 13 | 3 | 20 | 22 | 26 | 27 |
| Profit After Adjustments | 125 | 154 | 188 | 210 | 249 | 298 | 300 | 194 | 316 | 413 | 461 | 461 |
| Adjusted Earnings Per Share | 20.1 | 24.6 | 30 | 33.6 | 39.8 | 47.7 | 48 | 31 | 50.6 | 66 | 73.8 | 73.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 10% | 9% | 5% | 9% |
| Operating Profit CAGR | 14% | 18% | 6% | 10% |
| PAT CAGR | 11% | 31% | 9% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 3% | 30% | 5% | -5% |
| ROE Average | 14% | 13% | 13% | 15% |
| ROCE Average | 11% | 10% | 10% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 817 | 963 | 1150 | 1326 | 1557 | 1830 | 2113 | 2290 | 2589 | 2985 | 3427 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 3880 | 5025 | 5532 | 6712 | 8550 | 9049 | 9130 | 8607 | 8834 | 8251 | 8681 |
| Current Liability | 1273 | 1630 | 2145 | 1671 | 827 | 1123 | 1136 | 1136 | 1139 | 2480 | 2500 |
| Other Liabilities & Provisions | 110 | 153 | 230 | 40 | 52 | 36 | 40 | 19 | 35 | 82 | 108 |
| Total Liabilities | 6081 | 7772 | 9055 | 9748 | 10987 | 12038 | 12418 | 12052 | 12596 | 13799 | 14716 |
| Loans | 5620 | 7192 | 8369 | 9628 | 10814 | 11561 | 11806 | 11260 | 11932 | 13042 | 14109 |
| Investments | 18 | 21 | 28 | 33 | 52 | 65 | 76 | 86 | 105 | 123 | 145 |
| Fixed Assets | 9 | 9 | 9 | 14 | 16 | 37 | 31 | 35 | 40 | 58 | 78 |
| Other Loans | 7 | 11 | 12 | 28 | 37 | 38 | 38 | 50 | 44 | 0 | 0 |
| Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 46 | 19 |
| Current Assets | 427 | 539 | 637 | 46 | 69 | 336 | 468 | 619 | 472 | 529 | 364 |
| Total Assets | 6081 | 7772 | 9055 | 9748 | 10987 | 12038 | 12418 | 12052 | 12596 | 13799 | 14716 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 21 | 16 | 19 | 21 | 26 | 58 | 324 | 455 | 453 | 454 | 348 |
| Cash Flow from Operating Activities | -1193 | -1414 | -1001 | -557 | -1015 | 349 | 849 | 691 | -363 | -685 | -614 |
| Cash Flow from Investing Activities | -7 | -7 | -6 | 0 | -11 | -3 | 12 | -163 | 160 | -169 | -6 |
| Cash Flow from Financing Activities | 1195 | 1424 | 1009 | 562 | 1058 | -79 | -730 | -531 | 205 | 747 | 408 |
| Net Cash Inflow / Outflow | -5 | 3 | 2 | 5 | 32 | 267 | 131 | -2 | 2 | -106 | -212 |
| Closing Cash & Cash Equivalent | 16 | 19 | 21 | 26 | 58 | 324 | 455 | 453 | 454 | 348 | 136 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 20.1 | 24.63 | 30 | 33.61 | 39.81 | 47.66 | 47.99 | 31.03 | 50.56 | 66.04 | 73.77 |
| CEPS(Rs) | 20.21 | 24.66 | 29.7 | 32.62 | 38.31 | 46.88 | 48.05 | 32.68 | 49.72 | 65.5 | 74.22 |
| DPS(Rs) | 1.5 | 1.8 | 2 | 2.2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.7 | 3 | 4 |
| Book NAV/Share(Rs) | 129.54 | 153.73 | 183.75 | 211.95 | 248.89 | 292.53 | 337.73 | 366.04 | 413.87 | 477.21 | 547.8 |
| Net Profit Margin | 17.79 | 17.04 | 17.45 | 18.15 | 19.73 | 20.84 | 20.94 | 14.85 | 23.06 | 25.68 | 25.85 |
| Operating Margin | 89.27 | 88.38 | 88.73 | 86.37 | 90.79 | 88.09 | 87.15 | 73.59 | 85.83 | 89.68 | 91.95 |
| PBT Margin | 26.91 | 26.13 | 26.83 | 27.76 | 30.26 | 26.77 | 28.38 | 20.11 | 31.22 | 34.21 | 34.64 |
| ROA(%) | 2.02 | 2.17 | 2.17 | 2.14 | 2.26 | 2.44 | 2.35 | 1.57 | 2.4 | 2.97 | 3.06 |
| ROE(%) | 15.24 | 16.97 | 17.27 | 16.24 | 16.28 | 16.55 | 14.59 | 8.7 | 12.14 | 14.05 | 13.59 |
| ROCE(%) | 10.43 | 11.6 | 11.43 | 10.53 | 10.6 | 10.38 | 9.87 | 7.82 | 9 | 10.44 | 10.97 |
| Price/Earnings(x) | 31.81 | 23.53 | 23.42 | 16.25 | 11.69 | 2.46 | 7.02 | 5.69 | 3.55 | 6.07 | 4.55 |
| Price/Book(x) | 4.94 | 3.77 | 3.82 | 2.58 | 1.87 | 0.4 | 1 | 0.48 | 0.43 | 0.84 | 0.61 |
| Dividend Yield(%) | 0.23 | 0.31 | 0.28 | 0.4 | 0.54 | 2.13 | 0.74 | 1.42 | 1.5 | 0.75 | 1.19 |
| EV/Net Sales(x) | 13.11 | 11.52 | 11.43 | 10.41 | 10.26 | 7.82 | 8.63 | 7.9 | 8.25 | 8.4 | 7.77 |
| EV/Core EBITDA(x) | 14.62 | 12.96 | 12.83 | 12.01 | 11.25 | 8.78 | 9.79 | 10.59 | 9.49 | 9.24 | 8.3 |
| Interest Earned Growth(%) | 0 | 27.28 | 18.57 | 6.03 | 7.41 | 13.14 | 2.08 | -6.06 | -0.5 | 18.76 | 10.54 |
| Net Profit Growth | 0 | 21.94 | 21.43 | 10.29 | 16.74 | 19.48 | 2.59 | -33.4 | 54.57 | 32.24 | 11.27 |
| EPS Growth(%) | 0 | 22.55 | 21.77 | 12.06 | 18.44 | 19.71 | 0.69 | -35.34 | 62.94 | 30.63 | 11.7 |
| Interest Coverage(x) % | 1.43 | 1.42 | 1.43 | 1.47 | 1.5 | 1.44 | 1.48 | 1.38 | 1.57 | 1.62 | 1.6 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 |
| FII | 13.79 | 13.95 | 14.04 | 12.9 | 12.53 | 11.24 | 11.16 | 11.91 | 12.68 | 13.37 |
| DII | 19.1 | 19.57 | 18.79 | 19.9 | 20.56 | 21.09 | 23.26 | 22.7 | 23.74 | 24.27 |
| Public | 29.98 | 29.35 | 30.03 | 30.07 | 29.78 | 30.54 | 28.46 | 28.26 | 26.44 | 25.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| FII | 0.86 | 0.87 | 0.88 | 0.81 | 0.78 | 0.7 | 0.7 | 0.74 | 0.79 | 0.84 |
| DII | 1.19 | 1.22 | 1.18 | 1.25 | 1.29 | 1.32 | 1.45 | 1.42 | 1.49 | 1.52 |
| Public | 1.88 | 1.84 | 1.88 | 1.88 | 1.86 | 1.91 | 1.78 | 1.77 | 1.65 | 1.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 | 6.26 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
