Finance - Housing · Founded 2000 · www.repcohome.com · BSE 535322 · NSE REPCO HOME · ISIN INE612J01015
No Notes Added Yet
Business
Repco Home Finance Ltd. (RHFL) is an India-based housing finance company (HFC) primarily engaged in the business of providing loans for the purchase and construction of homes. Its core business model involves sourcing funds from various avenues (e.g., term loans from banks, securitization, debentures) and lending these funds to individuals and non-resident Indians (NRIs) for housing purposes, as well as for other related needs like home renovation or commercial property. The company generates revenue primarily through the net interest income, which is the difference between the interest earned on loans disbursed and the interest paid on its borrowings.
Revenue Mix
RHFL's business is predominantly focused on housing finance. Its loan portfolio mainly comprises individual home loans (for purchase, construction, renovation, extension) and, to a lesser extent, loans against property (LAP) and loans for commercial property. The company primarily caters to the self-employed and non-salaried segments, often in tier 2 and tier 3 cities and towns, particularly in South India. While specific revenue mix numbers are not always disclosed, individual home loans form the largest portion of its asset book.
Industry
The Indian housing finance industry is competitive, comprising public and private sector banks, large established HFCs (e.g., HDFC Bank, LIC Housing Finance), and smaller regional HFCs. RHFL operates as a mid-sized HFC with a distinct focus on the self-employed segment and semi-urban/rural markets, predominantly in the southern states of India. This positioning allows it to cater to customers who may have less formal income documentation or require a more personalized, relationship-based lending approach compared to larger, more process-driven institutions.
MOAT
Repco Home Finance Ltd. possesses a relatively narrow competitive moat. Its key advantages stem from:
Niche Market Focus: Deep understanding and established presence in the self-employed, non-salaried customer segment, particularly in semi-urban and rural areas of South India. This allows for tailored product offerings and credit assessment.
Regional Network: A focused branch network and localized expertise in its primary operating geographies, fostering relationship-based lending.
Promoter Support: Being promoted by Repco Bank (a cooperative bank under the Ministry of Home Affairs, Government of India) provides an element of brand trust and potentially aids in securing funding lines.
Growth Drivers
Affordable Housing Demand: Continued strong demand for affordable housing in India, especially in tier 2 and tier 3 cities, driven by urbanization and rising aspirations.
Formalization of Economy: Increasing formalization of economic activities in the unorganized sector can bring more self-employed individuals into the formal lending ecosystem.
Government Initiatives: While specific schemes may evolve, broader government thrust on "Housing for All" generally supports the sector.
Geographic Expansion: Strategic expansion into new regions or deepening penetration within existing markets to tap into underserved segments.
Increasing Financial Literacy: Growing awareness and access to formal credit among target customer segments.
Risks
Asset Quality Deterioration: Lending to the self-employed and unorganized sector carries higher credit risk. Economic slowdowns, job losses, or business disruptions can lead to higher non-performing assets (NPAs).
Interest Rate Volatility: Fluctuations in interest rates can impact both the company's cost of funds (affecting net interest margins) and borrowers' repayment capacity.
Funding Risk: Reliance on market borrowings. Any tightening of liquidity in the financial system or adverse credit market conditions could increase funding costs or limit growth.
Intense Competition: Competition from banks and larger HFCs, which often have lower costs of funds, can put pressure on lending rates and margins.
Regulatory Changes: Changes in regulations by the NHB or RBI regarding capital adequacy, asset classification, provisioning norms, or fair lending practices can impact profitability and operations.
Geographic Concentration: A high concentration of operations in specific regions could expose the company to localized economic downturns or natural calamities.
Management & Ownership
Repco Home Finance Ltd. is promoted by Repco Bank, a government-controlled cooperative bank. This promoter background typically implies adherence to certain governance standards. The management team is responsible for strategy formulation, execution, and maintaining asset quality and growth. The ownership structure includes Repco Bank as the promoter, alongside institutional investors and public shareholders.
Outlook
Repco Home Finance Ltd. operates in a structurally growing sector driven by India's housing demand, particularly in its niche segments of self-employed borrowers and tier 2/3 cities. Its established presence and understanding of these segments offer potential for sustained, albeit moderate, growth. However, the company faces inherent challenges related to asset quality management in its target customer base, intense competition from larger players with lower funding costs, and exposure to interest rate and liquidity risks. Diligent underwriting, efficient collections, and prudent funding management will be critical for navigating these challenges and ensuring stable profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 393 | 408 | 423 | 445 | 424 | 440 | 441 | 457 | 454 | 468 |
| Other Income | 5 | 8 | 1 | 0 | 1 | 0 | 1 | 0 | 1 | 0 |
| Total Income | 397 | 416 | 424 | 445 | 425 | 441 | 442 | 457 | 454 | 468 |
| Total Expenditure | 33 | 43 | 26 | 45 | 28 | 43 | 51 | 49 | 49 | 58 |
| Operating Profit | 365 | 373 | 398 | 400 | 397 | 398 | 391 | 408 | 405 | 409 |
| Interest Expense | 220 | 233 | 240 | 248 | 246 | 244 | 244 | 249 | 247 | 251 |
| Depreciation | 6 | 4 | 9 | 9 | 7 | 8 | 8 | 10 | 10 | 10 |
| Profit Before Tax | 139 | 137 | 149 | 144 | 144 | 146 | 139 | 149 | 148 | 148 |
| Provision for Tax | 31 | 31 | 40 | 37 | 20 | 38 | 36 | 40 | 19 | 34 |
| Profit After Tax | 108 | 105 | 109 | 107 | 125 | 108 | 103 | 109 | 129 | 114 |
| Adjustments | 6 | 7 | 6 | 7 | 6 | 7 | 7 | 7 | 6 | 7 |
| Profit After Adjustments | 114 | 113 | 115 | 113 | 130 | 115 | 110 | 115 | 135 | 122 |
| Adjusted Earnings Per Share | 18.2 | 18 | 18.4 | 18.1 | 20.8 | 18.4 | 17.5 | 18.5 | 21.6 | 19.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 881 | 1044 | 1107 | 1189 | 1345 | 1373 | 1290 | 1284 | 1525 | 1708 | 1792 | 1820 |
| Other Income | 1 | 2 | 3 | 6 | 6 | 19 | 16 | 15 | 14 | 42 | 34 | 2 |
| Total Income | 882 | 1046 | 1110 | 1195 | 1351 | 1392 | 1307 | 1299 | 1539 | 1751 | 1826 | 1821 |
| Total Expenditure | 99 | 116 | 151 | 110 | 153 | 182 | 344 | 182 | 153 | 182 | 223 | 207 |
| Operating Profit | 782 | 930 | 959 | 1085 | 1198 | 1210 | 962 | 1117 | 1385 | 1569 | 1603 | 1613 |
| Interest Expense | 548 | 646 | 649 | 720 | 825 | 807 | 690 | 701 | 846 | 966 | 984 | 991 |
| Depreciation | 4 | 4 | 3 | 5 | 13 | 13 | 13 | 15 | 18 | 29 | 36 | 38 |
| Profit Before Tax | 230 | 280 | 307 | 360 | 360 | 390 | 260 | 401 | 522 | 574 | 582 | 584 |
| Provision for Tax | 80 | 98 | 106 | 125 | 80 | 102 | 68 | 105 | 130 | 129 | 133 | 129 |
| Profit After Tax | 150 | 182 | 201 | 235 | 280 | 288 | 192 | 296 | 392 | 445 | 449 | 455 |
| Adjustments | 4 | 5 | 9 | 14 | 18 | 13 | 3 | 20 | 22 | 26 | 26 | 27 |
| Profit After Adjustments | 154 | 188 | 210 | 249 | 298 | 300 | 194 | 316 | 413 | 471 | 475 | 482 |
| Adjusted Earnings Per Share | 24.6 | 30 | 33.6 | 39.8 | 47.7 | 48 | 31 | 50.6 | 66 | 75.3 | 76 | 77 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 12% | 5% | 7% |
| Operating Profit CAGR | 2% | 13% | 6% | 7% |
| PAT CAGR | 1% | 15% | 9% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -7% | -5% | 2% | -9% |
| ROE Average | 12% | 13% | 12% | 14% |
| ROCE Average | 10% | 10% | 10% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 963 | 1150 | 1326 | 1557 | 1830 | 2113 | 2290 | 2589 | 2985 | 3620 | 4041 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5025 | 5532 | 6712 | 8550 | 9049 | 9130 | 8607 | 8834 | 8251 | 8681 | 9648 |
| Current Liability | 1630 | 2145 | 1671 | 827 | 1123 | 1136 | 1136 | 1139 | 2480 | 2500 | 2701 |
| Other Liabilities & Provisions | 153 | 230 | 40 | 52 | 36 | 40 | 19 | 35 | 82 | -92 | -53 |
| Total Liabilities | 7772 | 9055 | 9748 | 10987 | 12038 | 12418 | 12052 | 12596 | 13799 | 14709 | 16337 |
| Loans | 7192 | 8369 | 9628 | 10814 | 11561 | 11806 | 11260 | 11932 | 13042 | 14103 | 15600 |
| Investments | 21 | 28 | 33 | 52 | 65 | 76 | 86 | 105 | 123 | 145 | 167 |
| Fixed Assets | 9 | 9 | 14 | 16 | 37 | 31 | 35 | 40 | 58 | 78 | 95 |
| Other Loans | 11 | 12 | 28 | 37 | 38 | 38 | 50 | 44 | 0 | 0 | 0 |
| Other Non Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 46 | 19 | 25 |
| Current Assets | 539 | 637 | 46 | 69 | 336 | 468 | 619 | 472 | 529 | 364 | 451 |
| Total Assets | 7772 | 9055 | 9748 | 10987 | 12038 | 12418 | 12052 | 12596 | 13799 | 14709 | 16337 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 16 | 19 | 21 | 26 | 58 | 324 | 455 | 453 | 454 | 348 | 136 |
| Cash Flow from Operating Activities | -1414 | -1001 | -557 | -1015 | 349 | 849 | 691 | -363 | -685 | -614 | -896 |
| Cash Flow from Investing Activities | -7 | -6 | 0 | -11 | -3 | 12 | -163 | 160 | -169 | -7 | 59 |
| Cash Flow from Financing Activities | 1424 | 1009 | 562 | 1058 | -79 | -730 | -531 | 205 | 747 | 408 | 988 |
| Net Cash Inflow / Outflow | 3 | 2 | 5 | 32 | 267 | 131 | -2 | 2 | -106 | -212 | 151 |
| Closing Cash & Cash Equivalent | 19 | 21 | 26 | 58 | 324 | 455 | 453 | 454 | 348 | 136 | 287 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 24.63 | 30 | 33.61 | 39.81 | 47.66 | 47.99 | 31.03 | 50.56 | 66.04 | 75.33 | 75.99 |
| CEPS(Rs) | 24.66 | 29.7 | 32.62 | 38.31 | 46.88 | 48.05 | 32.68 | 49.72 | 65.5 | 75.78 | 77.53 |
| DPS(Rs) | 1.8 | 2 | 2.2 | 2.5 | 2.5 | 2.5 | 2.5 | 2.7 | 3 | 4 | 7.5 |
| Book NAV/Share(Rs) | 153.73 | 183.75 | 211.95 | 248.89 | 292.53 | 337.73 | 366.04 | 413.87 | 477.21 | 578.7 | 645.9 |
| Net Profit Margin | 17.04 | 17.45 | 18.15 | 19.73 | 20.84 | 20.94 | 14.85 | 23.06 | 25.68 | 26.08 | 25.05 |
| Operating Margin | 88.38 | 88.73 | 86.37 | 90.79 | 88.09 | 87.15 | 73.59 | 85.83 | 89.68 | 90.15 | 87.41 |
| PBT Margin | 26.13 | 26.83 | 27.76 | 30.26 | 26.77 | 28.38 | 20.11 | 31.22 | 34.21 | 33.61 | 32.49 |
| ROA(%) | 2.17 | 2.17 | 2.14 | 2.26 | 2.44 | 2.35 | 1.57 | 2.4 | 2.97 | 3.12 | 2.89 |
| ROE(%) | 16.97 | 17.27 | 16.24 | 16.28 | 16.55 | 14.59 | 8.7 | 12.14 | 14.05 | 13.49 | 11.72 |
| ROCE(%) | 11.6 | 11.43 | 10.53 | 10.6 | 10.38 | 9.87 | 7.82 | 9 | 10.44 | 10.83 | 10.1 |
| Price/Earnings(x) | 23.53 | 23.42 | 16.25 | 11.69 | 2.46 | 7.02 | 5.69 | 3.55 | 6.07 | 4.45 | 4.6 |
| Price/Book(x) | 3.77 | 3.82 | 2.58 | 1.87 | 0.4 | 1 | 0.48 | 0.43 | 0.84 | 0.58 | 0.54 |
| Dividend Yield(%) | 0.31 | 0.28 | 0.4 | 0.54 | 2.13 | 0.74 | 1.42 | 1.5 | 0.75 | 1.19 | 2.14 |
| EV/Net Sales(x) | 11.52 | 11.43 | 10.41 | 10.26 | 7.82 | 8.63 | 7.9 | 8.25 | 8.4 | 7.67 | 7.87 |
| EV/Core EBITDA(x) | 12.96 | 12.83 | 12.01 | 11.25 | 8.78 | 9.79 | 10.59 | 9.49 | 9.24 | 8.35 | 8.8 |
| Interest Earned Growth(%) | 27.28 | 18.57 | 6.03 | 7.41 | 13.14 | 2.08 | -6.06 | -0.5 | 18.76 | 12.05 | 4.91 |
| Net Profit Growth | 21.94 | 21.43 | 10.29 | 16.74 | 19.48 | 2.59 | -33.4 | 54.57 | 32.24 | 13.76 | 0.8 |
| EPS Growth(%) | 22.55 | 21.77 | 12.06 | 18.44 | 19.71 | 0.69 | -35.34 | 62.94 | 30.63 | 14.06 | 0.88 |
| Interest Coverage(x) % | 1.42 | 1.43 | 1.47 | 1.5 | 1.44 | 1.48 | 1.38 | 1.57 | 1.62 | 1.59 | 1.59 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 |
| FII | 13.95 | 14.04 | 12.9 | 12.53 | 11.24 | 11.16 | 11.91 | 12.68 | 13.37 | 12.35 |
| DII | 19.57 | 18.79 | 19.9 | 20.56 | 21.09 | 23.26 | 22.7 | 23.74 | 24.27 | 26.08 |
| Public | 29.35 | 30.03 | 30.07 | 29.78 | 30.54 | 28.46 | 28.26 | 26.44 | 25.22 | 24.44 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| FII | 0.87 | 0.88 | 0.81 | 0.78 | 0.7 | 0.7 | 0.74 | 0.79 | 0.84 | 0.77 |
| DII | 1.22 | 1.18 | 1.25 | 1.29 | 1.32 | 1.45 | 1.42 | 1.49 | 1.52 | 1.63 |
| Public | 1.84 | 1.88 | 1.88 | 1.86 | 1.91 | 1.78 | 1.77 | 1.65 | 1.58 | 1.53 |
| 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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +12% | +5% | +7% |
| Operating Profit CAGR | +2% | +13% | +6% | +7% |
| PAT CAGR | +1% | +15% | +9% | +12% |
| Share Price CAGR | -7% | -5% | +2% | -9% |
| ROE Average | +12% | +13% | +12% | +14% |
| ROCE Average | +10% | +10% | +10% | +10% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 | 37.13 |
| FII | 13.95 | 14.04 | 12.9 | 12.53 | 11.24 | 11.16 | 11.91 | 12.68 | 13.37 | 12.35 |
| DII | 19.57 | 18.79 | 19.9 | 20.56 | 21.09 | 23.26 | 22.7 | 23.74 | 24.27 | 26.08 |
| Public | 29.35 | 30.03 | 30.07 | 29.78 | 30.54 | 28.46 | 28.26 | 26.44 | 25.22 | 24.44 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 | 2.32 |
| FII | 0.87 | 0.88 | 0.81 | 0.78 | 0.7 | 0.7 | 0.74 | 0.79 | 0.84 | 0.77 |
| DII | 1.22 | 1.18 | 1.25 | 1.29 | 1.32 | 1.45 | 1.42 | 1.49 | 1.52 | 1.63 |
| Public | 1.84 | 1.88 | 1.88 | 1.86 | 1.91 | 1.78 | 1.77 | 1.65 | 1.58 | 1.53 |
| 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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.