| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 380 | 387 | 393 | 408 | 423 | 445 | 426 | 440 | 441 | 457 | 454 | 468 | |
Growth YoY Revenue Growth YoY% | 21.0 | 18.4 | 15.4 | 11.9 | 11.2 | 14.9 | 8.6 | 8.0 | 4.4 | 2.7 | 6.4 | 6.2 |
Interest Expended Interest ExpendedCr | 207 | 215 | 220 | 233 | 240 | 248 | 246 | 244 | 244 | 249 | 247 | 251 |
Expenses ExpensesCr | 40 | 39 | 33 | 43 | 26 | 45 | 28 | 43 | 51 | 49 | 49 | 58 |
| 132 | 133 | 140 | 132 | 157 | 152 | 152 | 154 | 146 | 159 | 158 | 158 | |
FPM FPM% | 34.8 | 34.3 | 35.6 | 32.4 | 37.1 | 34.2 | 35.8 | 34.9 | 33.1 | 34.8 | 34.8 | 33.8 |
| 1 | 6 | 5 | 8 | 1 | 0 | 9 | 0 | 1 | 0 | 1 | 0 | |
Depreciation DepreciationCr | 4 | 5 | 6 | 4 | 9 | 9 | 7 | 8 | 8 | 10 | 10 | 10 |
PBT PBTCr | 129 | 134 | 139 | 137 | 149 | 144 | 154 | 146 | 139 | 149 | 148 | 148 |
| 34 | 35 | 31 | 31 | 40 | 37 | 39 | 38 | 36 | 40 | 19 | 34 | |
| 95 | 99 | 108 | 105 | 109 | 107 | 115 | 108 | 103 | 109 | 129 | 114 | |
Growth YoY PAT Growth YoY% | 33.4 | 23.1 | 31.6 | 18.4 | 14.5 | 7.2 | 6.4 | 2.4 | -5.1 | 2.1 | 12.3 | 5.7 |
NPM NPM% | 25.0 | 25.7 | 27.5 | 25.9 | 25.7 | 23.9 | 27.0 | 24.5 | 23.4 | 23.8 | 28.5 | 24.4 |
| 16.0 | 16.6 | 18.2 | 18.0 | 18.4 | 18.1 | 19.3 | 18.4 | 17.5 | 18.4 | 21.6 | 19.4 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 380 | 387 | 393 | 408 | 423 | 445 | 426 | 440 | 441 | 457 | 454 | 468 | |
Growth YoY Revenue Growth YoY% | 21.0 | 18.4 | 15.4 | 11.9 | 11.2 | 14.9 | 8.6 | 8.0 | 4.4 | 2.7 | 6.4 | 6.2 |
Interest Expended Interest ExpendedCr | 207 | 215 | 220 | 233 | 240 | 248 | 246 | 244 | 244 | 249 | 247 | 251 |
Expenses ExpensesCr | 40 | 39 | 33 | 43 | 26 | 45 | 28 | 43 | 51 | 49 | 49 | 58 |
| 132 | 133 | 140 | 132 | 157 | 152 | 152 | 154 | 146 | 159 | 158 | 158 | |
FPM FPM% | 34.8 | 34.3 | 35.6 | 32.4 | 37.1 | 34.2 | 35.8 | 34.9 | 33.1 | 34.8 | 34.8 | 33.8 |
| 1 | 6 | 5 | 8 | 1 | 0 | 9 | 0 | 1 | 0 | 1 | 0 | |
Depreciation DepreciationCr | 4 | 5 | 6 | 4 | 9 | 9 | 7 | 8 | 8 | 10 | 10 | 10 |
PBT PBTCr | 129 | 134 | 139 | 137 | 149 | 144 | 154 | 146 | 139 | 149 | 148 | 148 |
| 34 | 35 | 31 | 31 | 40 | 37 | 39 | 38 | 36 | 40 | 19 | 34 | |
| 95 | 99 | 108 | 105 | 109 | 107 | 115 | 108 | 103 | 109 | 129 | 114 | |
Growth YoY PAT Growth YoY% | 33.4 | 23.1 | 31.6 | 18.4 | 14.5 | 7.2 | 6.4 | 2.4 | -5.1 | 2.1 | 12.3 | 5.7 |
NPM NPM% | 25.0 | 25.7 | 27.5 | 25.9 | 25.7 | 23.9 | 27.0 | 24.5 | 23.4 | 23.8 | 28.5 | 24.4 |
| 16.0 | 16.6 | 18.2 | 18.0 | 18.4 | 18.1 | 19.3 | 18.4 | 17.5 | 18.4 | 21.6 | 19.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 881 | 1,044 | 1,107 | 1,189 | 1,345 | 1,373 | 1,290 | 1,284 | 1,525 | 1,708 | 1,792 | 1,819 |
Growth Revenue Growth% | 27.3 | 18.6 | 6.0 | 7.4 | 13.1 | 2.1 | -6.1 | -0.5 | 18.8 | 12.1 | 4.9 | 4.9 |
Interest Expended Interest ExpendedCr | 548 | 646 | 649 | 720 | 825 | 807 | 690 | 701 | 846 | 966 | 984 | 991 |
Expenses ExpensesCr | 99 | 116 | 151 | 110 | 153 | 182 | 344 | 182 | 152 | 143 | 191 | 207 |
| 233 | 282 | 308 | 359 | 367 | 384 | 256 | 400 | 527 | 600 | 616 | 621 | |
FPM FPM% | 26.5 | 27.0 | 27.8 | 30.2 | 27.3 | 28.0 | 19.8 | 31.2 | 34.5 | 35.1 | 34.4 | 34.1 |
| 1 | 2 | 3 | 6 | 6 | 19 | 16 | 15 | 13 | 3 | 2 | 2 | |
Depreciation DepreciationCr | 4 | 4 | 3 | 5 | 13 | 13 | 13 | 15 | 18 | 29 | 36 | 39 |
PBT PBTCr | 230 | 280 | 307 | 360 | 360 | 390 | 260 | 401 | 522 | 574 | 582 | 584 |
| 80 | 98 | 106 | 125 | 80 | 102 | 68 | 105 | 130 | 129 | 133 | 128 | |
PAT PATCr | 150 | 182 | 201 | 235 | 280 | 288 | 192 | 296 | 392 | 445 | 449 | 455 |
Growth PAT Growth% | 21.9 | 21.4 | 10.3 | 16.7 | 19.5 | 2.6 | -33.4 | 54.6 | 32.2 | 13.8 | 0.8 | 3.9 |
NPM NPM% | 17.0 | 17.4 | 18.1 | 19.7 | 20.8 | 20.9 | 14.8 | 23.1 | 25.7 | 26.1 | 25.1 | 25.0 |
| 24.7 | 30.0 | 33.6 | 39.8 | 47.7 | 48.0 | 31.0 | 50.6 | 66.0 | 73.8 | 76.0 | 77.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 881 | 1,044 | 1,107 | 1,189 | 1,345 | 1,373 | 1,290 | 1,284 | 1,525 | 1,708 | 1,792 | 1,819 |
Growth Revenue Growth% | 27.3 | 18.6 | 6.0 | 7.4 | 13.1 | 2.1 | -6.1 | -0.5 | 18.8 | 12.1 | 4.9 | 4.9 |
Interest Expended Interest ExpendedCr | 548 | 646 | 649 | 720 | 825 | 807 | 690 | 701 | 846 | 966 | 984 | 991 |
Expenses ExpensesCr | 99 | 116 | 151 | 110 | 153 | 182 | 344 | 182 | 152 | 143 | 191 | 207 |
| 233 | 282 | 308 | 359 | 367 | 384 | 256 | 400 | 527 | 600 | 616 | 621 | |
FPM FPM% | 26.5 | 27.0 | 27.8 | 30.2 | 27.3 | 28.0 | 19.8 | 31.2 | 34.5 | 35.1 | 34.4 | 34.1 |
| 1 | 2 | 3 | 6 | 6 | 19 | 16 | 15 | 13 | 3 | 2 | 2 | |
Depreciation DepreciationCr | 4 | 4 | 3 | 5 | 13 | 13 | 13 | 15 | 18 | 29 | 36 | 39 |
PBT PBTCr | 230 | 280 | 307 | 360 | 360 | 390 | 260 | 401 | 522 | 574 | 582 | 584 |
| 80 | 98 | 106 | 125 | 80 | 102 | 68 | 105 | 130 | 129 | 133 | 128 | |
PAT PATCr | 150 | 182 | 201 | 235 | 280 | 288 | 192 | 296 | 392 | 445 | 449 | 455 |
Growth PAT Growth% | 21.9 | 21.4 | 10.3 | 16.7 | 19.5 | 2.6 | -33.4 | 54.6 | 32.2 | 13.8 | 0.8 | 3.9 |
NPM NPM% | 17.0 | 17.4 | 18.1 | 19.7 | 20.8 | 20.9 | 14.8 | 23.1 | 25.7 | 26.1 | 25.1 | 25.0 |
| 24.7 | 30.0 | 33.6 | 39.8 | 47.7 | 48.0 | 31.0 | 50.6 | 66.0 | 73.8 | 76.0 | 77.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 |
Reserves ReservesCr | 901 | 1,087 | 1,263 | 1,495 | 1,767 | 2,050 | 2,227 | 2,527 | 2,923 | 3,558 | 3,978 |
Borrowings BorrowingsCr | 5,522 | 6,453 | 8,134 | 9,349 | 10,109 | 10,197 | 9,692 | 9,924 | 10,701 | 11,139 | 12,206 |
Other Liabilities Other LiabilitiesCr | 1,286 | 1,452 | 288 | 81 | 99 | 108 | 70 | 83 | 112 | 82 | 198 |
Total Liabilities Total LiabilitiesCr | 7,772 | 9,055 | 9,748 | 10,987 | 12,038 | 12,418 | 12,052 | 12,596 | 13,799 | 14,841 | 16,444 |
| 16 | 37 | 36 | 36 | 43 | 62 | 81 | 100 | ||||
Cash Equivalents Cash EquivalentsCr | 20 | 23 | 26 | 58 | 324 | 455 | 608 | 454 | 408 | 136 | 292 |
Other Assets Other AssetsCr | 7,752 | 9,033 | 9,723 | 10,914 | 11,676 | 11,928 | 11,409 | 12,099 | 13,328 | 14,624 | 16,052 |
Total Assets Total AssetsCr | 7,772 | 9,055 | 9,748 | 10,987 | 12,038 | 12,418 | 12,052 | 12,596 | 13,799 | 14,841 | 16,444 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 | 63 |
Reserves ReservesCr | 901 | 1,087 | 1,263 | 1,495 | 1,767 | 2,050 | 2,227 | 2,527 | 2,923 | 3,558 | 3,978 |
Borrowings BorrowingsCr | 5,522 | 6,453 | 8,134 | 9,349 | 10,109 | 10,197 | 9,692 | 9,924 | 10,701 | 11,139 | 12,206 |
Other Liabilities Other LiabilitiesCr | 1,286 | 1,452 | 288 | 81 | 99 | 108 | 70 | 83 | 112 | 82 | 198 |
Total Liabilities Total LiabilitiesCr | 7,772 | 9,055 | 9,748 | 10,987 | 12,038 | 12,418 | 12,052 | 12,596 | 13,799 | 14,841 | 16,444 |
| 16 | 37 | 36 | 36 | 43 | 62 | 81 | 100 | ||||
Cash Equivalents Cash EquivalentsCr | 20 | 23 | 26 | 58 | 324 | 455 | 608 | 454 | 408 | 136 | 292 |
Other Assets Other AssetsCr | 7,752 | 9,033 | 9,723 | 10,914 | 11,676 | 11,928 | 11,409 | 12,099 | 13,328 | 14,624 | 16,052 |
Total Assets Total AssetsCr | 7,772 | 9,055 | 9,748 | 10,987 | 12,038 | 12,418 | 12,052 | 12,596 | 13,799 | 14,841 | 16,444 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,414 | -1,001 | -557 | -1,015 | 349 | 849 | 691 | -363 | -685 | -614 | -896 | |
| -7 | -6 | 0 | -11 | -3 | 12 | -163 | 160 | -169 | -7 | 59 | |
| 1,424 | 1,009 | 562 | 1,058 | -79 | -730 | -531 | 205 | 747 | 408 | 988 | |
Net Cash Flow Net Cash FlowCr | 3 | 2 | 5 | 32 | 267 | 131 | -2 | 2 | -106 | -212 | 151 |
Free Cash Flow Free Cash FlowCr | -1,418 | -1,004 | -564 | -1,022 | 342 | 847 | 681 | -367 | -684 | -614 | -895 |
CFO To EBITDA CFO To EBITDA% | -606.6 | -354.9 | -181.1 | -282.8 | 95.0 | 221.1 | 270.0 | -90.6 | -130.0 | -102.3 | -145.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,414 | -1,001 | -557 | -1,015 | 349 | 849 | 691 | -363 | -685 | -614 | -896 | |
| -7 | -6 | 0 | -11 | -3 | 12 | -163 | 160 | -169 | -7 | 59 | |
| 1,424 | 1,009 | 562 | 1,058 | -79 | -730 | -531 | 205 | 747 | 408 | 988 | |
Net Cash Flow Net Cash FlowCr | 3 | 2 | 5 | 32 | 267 | 131 | -2 | 2 | -106 | -212 | 151 |
Free Cash Flow Free Cash FlowCr | -1,418 | -1,004 | -564 | -1,022 | 342 | 847 | 681 | -367 | -684 | -614 | -895 |
CFO To EBITDA CFO To EBITDA% | -606.6 | -354.9 | -181.1 | -282.8 | 95.0 | 221.1 | 270.0 | -90.6 | -130.0 | -102.3 | -145.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,625 | 4,394 | 3,417 | 2,913 | 734 | 2,108 | 1,104 | 1,124 | 2,507 | 2,098 | 2,188 | 2,226 |
Price To Earnings Price To Earnings | 23.9 | 23.4 | 17.0 | 11.7 | 2.5 | 7.0 | 5.7 | 3.5 | 6.1 | 4.5 | 4.6 | 4.6 |
Price To Sales Price To Sales | 4.1 | 4.2 | 3.1 | 2.5 | 0.5 | 1.5 | 0.8 | 0.9 | 1.6 | 1.2 | 1.2 | 1.2 |
Price To Book Price To Book | 3.8 | 3.8 | 2.6 | 1.9 | 0.4 | 1.0 | 0.5 | 0.4 | 0.8 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 39.2 | 38.4 | 37.5 | 34.0 | 28.6 | 30.9 | 39.8 | 26.5 | 24.3 | 21.8 | 22.9 | 22.6 |
FPM FPM% | 26.5 | 27.0 | 27.8 | 30.2 | 27.3 | 28.0 | 19.8 | 31.2 | 34.5 | 35.1 | 34.4 | 34.1 |
NPM NPM% | 17.0 | 17.4 | 18.1 | 19.7 | 20.8 | 20.9 | 14.8 | 23.1 | 25.7 | 26.1 | 25.1 | 25.0 |
ROCE ROCE% | 12.0 | 12.2 | 10.1 | 9.9 | 9.9 | 9.7 | 7.9 | 8.8 | 10.0 | 10.4 | 9.6 | 9.6 |
ROE ROE% | 15.6 | 15.8 | 15.2 | 15.1 | 15.3 | 13.6 | 8.4 | 11.4 | 13.1 | 12.3 | 11.1 | 11.1 |
ROA ROA% | 1.9 | 2.0 | 2.1 | 2.1 | 2.3 | 2.3 | 1.6 | 2.4 | 2.8 | 3.0 | 2.7 | 2.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,625 | 4,394 | 3,417 | 2,913 | 734 | 2,108 | 1,104 | 1,124 | 2,507 | 2,098 | 2,188 | 2,226 |
Price To Earnings Price To Earnings | 23.9 | 23.4 | 17.0 | 11.7 | 2.5 | 7.0 | 5.7 | 3.5 | 6.1 | 4.5 | 4.6 | 4.6 |
Price To Sales Price To Sales | 4.1 | 4.2 | 3.1 | 2.5 | 0.5 | 1.5 | 0.8 | 0.9 | 1.6 | 1.2 | 1.2 | 1.2 |
Price To Book Price To Book | 3.8 | 3.8 | 2.6 | 1.9 | 0.4 | 1.0 | 0.5 | 0.4 | 0.8 | 0.6 | 0.5 | 0.6 |
EV To EBITDA EV To EBITDA | 39.2 | 38.4 | 37.5 | 34.0 | 28.6 | 30.9 | 39.8 | 26.5 | 24.3 | 21.8 | 22.9 | 22.6 |
FPM FPM% | 26.5 | 27.0 | 27.8 | 30.2 | 27.3 | 28.0 | 19.8 | 31.2 | 34.5 | 35.1 | 34.4 | 34.1 |
NPM NPM% | 17.0 | 17.4 | 18.1 | 19.7 | 20.8 | 20.9 | 14.8 | 23.1 | 25.7 | 26.1 | 25.1 | 25.0 |
ROCE ROCE% | 12.0 | 12.2 | 10.1 | 9.9 | 9.9 | 9.7 | 7.9 | 8.8 | 10.0 | 10.4 | 9.6 | 9.6 |
ROE ROE% | 15.6 | 15.8 | 15.2 | 15.1 | 15.3 | 13.6 | 8.4 | 11.4 | 13.1 | 12.3 | 11.1 | 11.1 |
ROA ROA% | 1.9 | 2.0 | 2.1 | 2.1 | 2.3 | 2.3 | 1.6 | 2.4 | 2.8 | 3.0 | 2.7 | 2.7 |
Documents — Repco Home Finance Ltd
Concall Transcript Summaries — Repco Home Finance Ltd