Repco Home Finance Peer Comparison

NSE: REPCOHOME | BSE: 535322

₹363.00

₹-2.50 (-0.68%)

As on 31-Aug-2026IST

Market cap

₹2,268 Cr

Revenue (TTM)

₹1,819 Cr

P/E Ratio

4.7

P/B Ratio

0.5

Div. Yield

0.8 %

Edit

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Market cap (₹ Cr)	2,268	29,685	29,571	20,502	17,067
Revenue (₹ Cr)	1,819	8,692	28,683	3,817	7,418
Net Profit (₹ Cr)	455.18	2,315.08	5,734.11	1,140.96	-7,235.56
Net Margin (%)	24.99	26.65	19.99	29.77	-96.96
RoE (%)	12.60	12.45	14.36	15.98	-9.77
Price to Earnings	4.71	12.82	5.15	17.97	--
Price-To-Book	0.55	1.51	0.69	2.63	0.89

Income Statement (₹ Cr)

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Operating Income	1,819.44	8,691.85	28,682.68	3,817.29	7,417.73
Other Income	1.66	-3.32	8.96	15.44	44.79
Total Income	1,759.72	8,015.24	28,100.60	3,118.86	9,403.92
Interest Expense	991.40	5,104.50	19,667.66	1,408.84	5,757.49
PBT & Exceptional Items	622.41	3,069.27	7,421.85	1,482.48	-15,338.17
Operating Expenses	207.29	514.76	1,602.13	909.57	4,044.86
Exceptional Income/Expenses	0.00	0.00	0.00	-15.92	-6,499.17
Profit before Tax	583.66	3,001.13	7,294.88	1,464.39	-8,926.51
Taxes	128.48	686.05	1,560.77	323.43	-1,690.95
Profit after Tax	455.18	2,315.08	5,734.11	1,140.96	-7,235.56
Minority Interest	0.00	0.00	-0.64	0.00	0.00
Share of Associate	26.72	0.00	5.19	0.00	0.00
Consolidated Profit	481.90	2,315.08	5,738.66	1,140.96	-7,235.56

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Shareholder's Funds	4,040.73	19,219.13	41,428.93	7,540.89	18,991.47
Minority Interest	0.00	0.00	-0.64	0.00	0.00
Non-Current Liabilities	31.42	209.12	606.49	94.71	453.69
Current Liabilities	12,372.13	74,083.82	2,83,173.42	19,763.24	54,798.26
Total Liabilities	14,715.73	83,272.93	3,14,017.59	23,223.54	70,181.05

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Non-Current Assets	158.50	146.16	1,313.14	36.46	2,692.25
Current Assets	16,178.24	93,157.56	3,22,897.04	27,205.23	68,643.96
Total Assets	14,715.73	83,272.93	3,14,017.59	23,223.54	70,181.05
Contingent Liabilities	21.68	107.00	55.55	8.70	619.26

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Cash From Operating Activities	-613.70	-8,057.33	-16,977.97	-3,026.65	8,771.63
Cash Flow from Investing Activities	-6.41	757.10	-678.97	159.53	-5,577.75
Cash from Financing Activities	408.19	7,403.86	17,533.93	3,389.23	-2,373.07
Net Cash Inflow / Outflow	-211.92	103.63	-123.01	522.11	820.81

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
ROCE (%)	10.97	9.44	8.94	11.44	3.64
ROE (%)	12.60	12.45	14.36	15.98	-9.77
ROA (%)	2.92	2.63	1.79	4.51	-10.02
EBIT Margin (%)	86.48	93.29	93.97	75.28	44.29
Net Margin (%)	24.99	26.65	19.99	29.77	-96.96
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Revenue Growth (%)	5.03	9.77	0.65	17.72	-17.09
EBIT Growth (%)	1.02	11.31	0.67	17.51	43.19
Net Profit Growth (%)	1.62	13.66	4.27	20.23	-301.99
EPS Growth (%)	1.70	13.40	4.34	20.42	39.13
Book Value Growth (%)	14.79	12.62	15.49	43.33	9.72

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Price / Earnings	4.71	12.81	5.15	17.65	-9.60
Price / Book Value	0.55	1.51	0.69	2.63	0.89
Dividend Yield (%)	0.83	0.70	1.86	0.00	0.00
EV/EBITDA	8.12	11.92	11.28	13.09	16.44
Market Cap (₹ Cr)	2,097.69	22,919.40	31,008.03	18,286.23	8,725.09

	Repco Home Finance	PNB Housing Fin	LIC Housing Fin.	Aadhar Housing Fin	Sammaan Capital
Debt to Equity	0.00	0.00	0.00	0.00	0.00
Short term debt to equity ratio	0.72	1.33	2.52	0.34	0.39
Current Ratio	1.31	1.26	1.14	1.38	1.25
Quick Ratio	1.31	1.26	1.14	1.38	1.25
Interest Coverage	1.59	1.59	1.37	2.04	-0.55

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.