Peer Comparison

Add Company eg. ABC Limited

Can Fin Dewan Housing

LIC Housing Repco Home
Homes Finance Corporation
Finance Ltd Finance Ltd
Ltd Ltd

Market Cap 3163.74 8627.89 21064.09 2692.64

Current Price 237.60 274.95 417.40 430.40

52 weeks High / ! 565.70 / ! 674.90 / ! 739.00 /

! 690.00 / 246.25
Low 220.05 393.00 410.00

Book Value 101.12 280.30 251.48 212.32

Stock P/E 10.28 6.41 10.09 12.14

Dividend Yield 0.84 2.00 1.63 0.51

ROCE 10.20 9.78 9.60 10.60

ROE 24.90 13.97 16.74 16.72

Sales Growth
23.68 20.46 11.76 16.94
(3Yrs)

BSE and
Listed on BSE and NSE BSE and NSE BSE and NSE
NSE

Company Company Company

Company Website
Website Website Website

Face Value 2.00 10.00 2.00 10.00

Average return on
 equity 7Years 20.08 16.74 18.20 17.02

Current ratio 1.60 2.25 1.29 2.16

Price to Sales 2.00 0.77 1.37 2.39

PEG Ratio 0.25 0.30 0.71 0.58

Price to book value 2.35 0.98 1.66 2.03

Quarterly Results
Sep Dec Mar Jun Sep Dec Mar Jun Sep Dec Mar Jun
2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018

Can Fin
263 282 295 310 332 350 361 367 384 392 399 406
Homes

Dewan
1,811 1,884 1,958 1,955 2,160 2,362 2,375 2,496 2,610 2,632 2,802 3,150
Hsg. Fin.

LIC
Housing 3,065 3,139 3,246 3,360 3,456 3,528 3,643 3,627 3,687 3,738 3,901 4,019
Fin.

Repco
Home 216 225 240 247 260 264 274 274 279 277 283 287
Fin

Can Fin
240 259 277 287 308 325 338 343 356 363 375 386
Homes

Dewan
1,641 1,706 1,765 1,784 1,989 2,178 2,124 2,276 2,340 2,361 2,462 2,834
Hsg. Fin.

LIC
Housing 2,931 2,986 3,053 3,107 3,292 3,344 3,360 3,334 3,492 3,544 3,651 3,784
Fin.

Repco
Home 194 201 212 215 231 239 243 249 245 237 248 261
Fin
Can Fin 91% 92% 94% 93% 93% 93% 94% 93% 93% 93% 94% 95%
Homes

Dewan
Hsg. 91% 91% 90% 91% 92% 92% 89% 91% 90% 90% 88% 90%
Fin.

LIC
Housing 96% 95% 94% 92% 95% 95% 92% 92% 95% 95% 94% 94%
Fin.

Repco
Home 90% 89% 88% 87% 89% 90% 89% 91% 88% 85% 88% 91%
Fin

Can Fin
56 68 79 79 87 94 110 109 114 114 118 117
Homes

Dewan
Hsg. 277 280 283 303 352 372 2,345 446 434 462 480 638
Fin.

LIC
Housing 644 646 694 623 761 766 806 655 748 757 839 788
Fin.

Repco
Home 60 59 65 59 71 71 79 86 84 74 87 92
Fin

Can Fin
37% 38% 40% 37% 37% 37% 36% 36% 34% 30% 36% 34%
Homes

Dewan
35% 34% 33% 34% 34% 34% 5% 28% 32% 34% 35% 32%
Hsg. Fin.

LIC
Housing 36% 35% 35% 35% 35% 35% 34% 27% 35% 35% 36% 28%
Fin.

Repco
Home 35% 35% 35% 33% 36% 35% 36% 35% 34% 35% 35% 34%
Fin

Can Fin
35 42 47 50 55 60 71 70 75 80 76 77
Homes

Dewan
Hsg. 180 186 190 201 233 245 2,218 322 293 306 312 435
Fin.
 LIC 412 419 448 408 495 499 529 480 489 491 539 568
Housing
Fin.

Repco
Home 39 39 42 40 46 46 51 56 56 48 57 61
Fin

Profit & Loss

Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

n Fin
190 221 223 214 231 286 392 578 816 1,083 1,353 1,544
mes

wan
330 521 691 991 1,449 2,468 4,061 4,966 5,979 7,295 10,821 10,450
Fin.

LIC
sing 1,588 2,169 2,883 3,467 4,857 6,203 7,647 9,301 10,782 12,474 14,072 15,051
Fin.

epco
ome 43 71 115 164 226 319 406 535 693 882 1,046 1,108
Fin

n Fin
173 209 211 197 213 253 359 531 751 1,000 1,258 1,439
mes

wan
294 473 620 875 1,281 2,200 3,721 4,527 5,425 6,612 10,043 9,335
Fin.

LIC
sing 1,456 1,999 2,719 3,310 4,387 5,817 7,294 8,974 10,405 11,868 13,188 14,175
Fin.

epco
ome 39 64 105 151 207 286 374 476 621 782 930 966
Fin

n Fin
91% 94% 95% 92% 92% 88% 91% 92% 92% 92% 93% 93%
mes

wan
Hsg. 89% 91% 90% 88% 88% 89% 92% 91% 91% 91% 93% 89%
 Fin.

LIC
sing 92% 92% 94% 95% 90% 94% 95% 96% 97% 95% 94% 94%
Fin.

epco
ome 90% 89% 92% 93% 92% 90% 92% 89% 90% 89% 89% 87%
Fin

n Fin
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
mes

wan
0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Fin.

LIC
sing 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Fin.

epco
ome 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Fin

n Fin
3% 3% 3% 4% 5% 4% 4% 3% 3% 3% 3% 3%
mes

wan
3% 3% 4% 4% 4% 4% 3% 4% 3% 3% 2% 3%
Fin.

LIC
sing 2% 2% 2% 1% 1% 1% 1% 1% 1% 1% 2% 1%
Fin.

epco
ome 3% 3% 3% 3% 3% 3% 3% 4% 5% 5% 4% 4%
Fin

n Fin
40 38 44 55 59 61 75 107 137 254 370 458
mes

wan
Hsg. 59 106 124 202 341 398 611 735 943 1,102 3,372 1,757
Fin.

LIC
sing 354 532 726 911 1,294 1,231 1,374 1,826 2,102 2,564 2,956 3,062
Fin.

epco
ome 14 21 35 61 78 82 107 149 186 230 280 314
 Fin

n Fin
25% 25% 28% 29% 28% 28% 28% 29% 37% 38% 36% 34%
mes

wan
19% 22% 26% 25% 22% 23% 26% 28% 34% 34% 14% 33%
Fin.

LIC
sing 21% 27% 27% 27% 25% 26% 26% 28% 34% 35% 35% 35%
Fin.

epco
ome 20% 28% 29% 28% 27% 25% 25% 26% 34% 35% 35% 34%
Fin

n Fin
30 28 32 39 42 44 54 76 86 157 235 302
mes

wan
Hsg. 48 83 92 151 265 306 452 529 621 729 2,896 1,172
Fin.

LIC
sing 279 387 532 662 974 914 1,023 1,317 1,386 1,661 1,931 1,990
Fin.

epco
ome 12 15 25 44 57 61 80 110 123 150 182 206
Fin

n Fin
17% 18% 13% 10% 12% 14% 15% 18% 22% 17% 11% 9%
mes

wan
26% 18% 16% 16% 14% 13% 14% 19% 14% 32% 4% 15%
Fin.

LIC
sing 24% 22% 21% 22% 17% 20% 19% 17% 18% 17% 16% 17%
Fin.

epco
ome 33% 20% 12% 11% 8% 8% 9% 7% 8% 8% 7% 7%
Fin

Balance Sheets
 Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

20 20 20 20 20 20 20 27 27 27 27

68 64 85 104 117 128 128 146 292 313 314

85 85 95 95 101 101 101 101 101 101 101

79 79 46 46 46 62 62 62 63 63 63

199 226 254 290 327 372 432 745 851 1,050 1,320

378 394 788 1,444 1,916 3,109 3,447 4,490 4,600 7,683 8,482

1,747 2,149 3,293 4,074 5,581 6,380 7,432 7,717 9,045 10,976 12,590

54 73 144 195 257 572 676 750 892 1,075 1,266

8 7 7 6 7 9 12 10 11 11 10

9 13 10 10 9 10 11 11 12 10 11

11 11 10 11 10 11 11 12 12 11 11

4 5 6 6 8 5 5 6 7 7 6

3 3 3 3 3 7 8 9 9 10 10

41 45 49 56 64 179 192 188 202 209 850

 23 32 34 34 62 62 76 80 92 97 97

1 1 2 3 3 4 5 9 9 9 14

1,973 1,951 2,192 2,269 2,716 4,067 5,912 8,341 10,765 13,390 15,822

4,489 6,516 9,951 16,692 21,556 35,850 43,930 54,638 68,057 92,542 107,912

23,359 29,385 40,245 52,540 65,770 80,563 95,780 112,804 130,803 151,288 172,322

727 1,032 1,483 2,097 2,853 3,793 4,736 6,102 7,798 9,092 10,036

77 80 77 90 88 60 74 88 122 133 161

13 15 20 26 38 23 26 32 36 52 12

94 89 103 143 100 123 123 135 136 146 155

74 108 95 75 96 91 107 78 95 115 82

11% 11% 10% 10% 11% 11% 11% 11% 11% 11% 10%

12% 12% 11% 10% 12% 13% 12% 11% 11% 10% 10%

10% 11% 10% 10% 10% 11% 11% 11% 11% 10% 10%

12% 14% 14% 13% 12% 11% 11% 12% 12% 11% 11%
Cash Flows
Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar Mar
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018

Can Fin
Homes

Dewan
Hsg. Fin.

LIC
Housing
Fin.

Repco
Home
Fin

Can Fin
0 0 0 0 0 0 0 0 0 0 0 0
Homes

Dewan
Hsg. 1 1 1 1 8 8 5 6 12 10 0 2
Fin.

LIC
Housing 0 0 0 0 3 4 3 3 2 3 3 3
Fin.

Repco
Home 0 0 0 0 0 0 0 0 0 0 0 0
Fin

Can Fin
1 1 1 1 1 1 1 1 1 1 1 1
Homes

Dewan
1 1 1 1 1 1 1 1 1 1 2 1
Hsg. Fin.

LIC
Housing 1 1 1 1 1 1 1 1 1 1 1 1
Fin.

Repco
Home 2 2 2 2 2 1 1 1 1 1 1 1
Fin
Can Fin
-2 17 -8 19 -23 -19 -9 1 -6 0 0 -1
Homes

Dewan
Hsg. 28 -23 346 265 431 -178 -189 471 -495 2,781 -146 -1,443
Fin.

LIC
Housing 299 -416 -229 132 -113 -101 -146 1,525 -174 1,001 511 -1,396
Fin.

Repco
Home -5 39 -6 30 -56 9 191 -188 -5 3 2 5
Fin