Can Fin Homes Ltd
Transcription
Can Fin Homes Ltd
20TH July, 2015 Can Fin Homes Ltd “Sustainbility of high growth leads to further re-rating” Initiating Coverage Can Fin Homes Ltd BUY Snapshot: Can Fin Homes is a Canara Bank-sponsored South-based Recommendation housing finance company with Rs8,237 crore loan book, 107 branches and 491 employees. `810 CMP `1000 (Upside 23%) Target Price (`) Investment Rationale Stock Details 511196 BSE Code CANF IN Bloomberg Code 2156 Market Cap (` cr) 58 Free Float (%) 839/333 52- wk HI/Lo (`) 77910 Avg. Volume (Monthly) 10.0 Face Value (`) ` 7.0 Dividend (FY 15) Shares o/s (Nos in Crs) Relative Performance 1Mth 6Mth 1Yr CANF IN (%) 15.0% 39.2% 94.9% 6.4% 1.1% 12.7% 2.7 Sensex (%) 210 Can Fin Homes Ltd Sensex 190 170 High growth in loan book: The company has chalked out five-year business plan to reach Rs35,000 crore loan book by 2020. We believe small loan book size, 25-30 branches addition on a yearly basis; improved customer service with lower turnaround time, relatively strong presence in low ticket & affordable segment will drive high loan book growth for Can Fin Homes. We expect Can Fin Homes to register 31.5 per cent CAGR in loan book over FY15-FY18 outpacing other housing financial companies and banks by a wide margin. Multiple levers for profitability: In order to improve yields on loans, the management intends to strategically increase high yield non-housing book from 9 per cent to 20 per cent. Moreover, as part diversification of funding strategy, the company aims to increase share of market borrowing in total funding to 25 per cent from current 9 per cent over the next three years, which in turn will reduce overall borrowing cost. We think mortgage business spreads are set to improve from 1.5 per cent in FY15 to 2.1 per cent in FY18. Expanding return ratios: With an improvement in net interest margin and relatively stable credit costs, return on average assets is likely to improve from 1.2 per cent in FY14 to 1.4 per cent in FY18 (20bps improvement). We expect that leveraging of raised capital coupled with 20bps RoA improvement will lead to 20.8 per cent RoE in FY18. 150 130 110 90 70 Valuation & Recommendation: The stock has re-rated on the back of Jul-15 Jun-15 Apr-15 May-15 Apr-15 Feb-15 Mar-15 Jan-15 Dec-14 Dec-14 Oct-14 Nov-14 Sep-14 Aug-14 Jul-14 Aug-14 50 Shareholding Pattern Mar '15 Promoters Holding 42.4% Institutional (Incl. FII) 0.1% Corporate Bodies 0.7% Public & others 55.7% Manish Ostwal – Sr. Research Analyst (+91 22 3926-8136) Email id: [email protected] ` crore FY'15 FY'16E FY'17E FY'18E NII 177.6 261.7 358.7 484.2 2|Page Growth (%) 32.3% 47.3% 37.1% 35.0% high loan book growth trajectory and improvement in return ratios. Going ahead, we believe valuation multiple expansion will be contingent upon sustainability of high loan book growth, further improvement in profitability and stable asset quality especially Loan Against Property (LAP) book. We expect Can Fin Homes to deliver 39 per cent CAGR in net earnings supported by 40 per cent CAGR in net interest income (NII) and 31.5 per cent CAGR in loan book. RoE will improve from 14.1per cent in FY15 to 20.8 per cent in FY18, aided by NIM expansion, stable asset quality and increasing leverage. At Rs 810, the stock is trading at 2.1x FY17 book value / 1.8x FY18 book value and 12.8x FY17 earnings / 9.3x FY18 earnings and looks attractive given the high earning growth and improving return ratios. We value the company at 2.2x FY18 book value to arrive price target of Rs1000 (potential upside 23.4 per cent). We recommend a BUY on the stock with a price target of Rs1000 over a 9-12 months’ timeframe. PAT 86.2 124.7 168.0 231.2 EPS (Rs) 32.4 46.8 63.1 86.9 BVPS 289.8 327.2 379.8 454.9 ROE 14.1% 15.2% 17.9% 20.8% P/B 2.8 2.5 2.1 1.8 P/E (x) 25.0 17.3 12.8 9.3 Initiating Coverage Can Fin Homes Ltd INVESTMENT RATIONLE # High growth in loan book: Loan book grew 39 per cent CAGR over FY11-FY15 supported by aggressive branch expansion (from 41 branches in FY11 to 107 branches in FY15) and increased productivity at existing branches. Can Fin Homes reported 61 per cent CAGR in sanction over FY11-FY15. This is largely attributable to increased focus on growing business and developing strong systems in place. Disbursement growth was in line with sanctions during the same period. The company has created its own presence by strategically focusing on low ticket size housing finance space. This has benefited the company in terms of high loan book growth and lower competitive intensity from banks. The company has chalked out five year business plan to reach Rs35,000 crore loan book by 2020. Aggressive branch addition, improved customer interface & service, sizeable investment in technology and customized mortgage products are key strategic drivers for execution of high growth business plan. Notably, Can Fin Home Finance has been outpacing peers for loan book and earnings growth over the last three years. We believe small loan book size, 25-30 branches addition on a yearly basis; improved customer service with lower turnaround time, relatively strong presence in low ticket & affordable segment will drive high loan book growth for Can Fin Homes. We expect Can Fin Homes to register 31.5 per cent CAGR in loan book over FY14-FY18 driven by strong sanction pipeline and growing branch network, outpacing other housing financial companies and banks by a wide margin. Exhibit 1: Loan book to grow 31.5%+CAGR over FY14-FY18 45% Loan book 20000 18887 18000 41% 40% 35% 15109 16000 30% 14000 11623 12000 10000 20% 29% 27% 19% 19% HDFC Ltd LIC Housing 10% 4030 4000 5% 2000 0% 0 FY14 27% 15% 5874 FY13 27% 25% 8302 8000 6000 Exhibit 2: Can Fin Homes fastest growing HFC –FY15 FY15 FY16E FY17E FY18E Dewan Indiabulls Housing Housing Finance finance REPCO Home Finance Gruh Can Fin Finance Homes Ltd Source: Company, Nirmal Bang PCG Research # Multiple levers for profitability: Can Fin Homes posted spreads and net interest margin at 1.5 per cent and 2.5 per cent respectively in FY15. In order to improve yields on loans, the management intends to strategically increase high yield non-housing book from 9 per cent to 20 per cent. Moreover, as part diversification of funding strategy, the company aims to increase share of market borrowing in total funding to 25 per cent from current 9 per cent over the next three years, which in will turn reduce overall borrowing cost. We believe increasing share of high yield non-housing book and diversification of funding base will drive spreads and margins higher significantly. However, competitive pressure will force the company to realign lending rates which will result into some shave-off of spreads in interim period. We think mortgage business spreads are set to improve from 1.5 per cent in FY15 to 2.1 per cent in FY18 (60bps improvement – highest profitability delta within the housing finance sector). 3|Page Initiating Coverage Can Fin Homes Ltd Exhibit 3: Yield and cost of borrowing trend Exhibit 4: Spreads and net interest margins improving 12.0% 11.5% 11.0% 9.9% 3.5% 9.7% 3.0% 9.5% 2.5% 9.3% 2.0% 9.1% 8.9% 10.5% 8.7% 10.0% 8.5% FY13 FY14 FY15 FY16E FY17E 1.5% 1.0% 0.5% 0.0% FY18E FY13 Yield on loan book Cost of borrowings FY14 FY15 FY16E Spreads FY17E FY18E NIM Source: Company, Nirmal Bang PCG Research # Superior earnings growth in the financial sector: Can Fin Homes reported 25 per cent CAGR in net profit aided by net interest income growth (34.6 per cent CAGR) over FY12-FY15. Aggressive branch network, recent capital boost, increasing product portfolio are clear signals for superlative business growth over the coming years. We expect Can Fin Homes to deliver 39 per cent CAGR in net profit over FY14-FY18 supported by 40 per cent growth in net interest income and relatively stable asset quality & credit cost. We believe superior earning growth delta and comfortable asset quality is a rare combination in the financial sector, which lead to re-rating in valuation multiple. Exhibit 5: NII and PAT growth 50.0% Exhibit 6: Highest earning growth in HFCs Net interest income Y-o-Y 40.0% PAT Y-o-Y 45.0% 35.0% 40.0% 30.0% 35.0% 25.0% 30.0% 20.0% 25.0% PAT CAGR over FY14-FY17 23.3% 15.8% 34.0% 22.0% 23.1% Dewan Indiabulls REPCO Housing Housing Home Finance finance Finance Gruh Finance 21.3% 18.0% 15.0% 20.0% 10.0% 15.0% 5.0% 10.0% 0.0% 5.0% HDFC Ltd 0.0% FY13 FY14 FY15 FY16E FY17E FY18E LIC Housing Can Fin Homes Source: Company, Nirmal Bang PCG Research # Expanding return ratios: Can Fin Homes has reported 1.2 per cent RoA and 14.1 per cent ROE post deferred tax provision in FY15. With an improvement in net interest margin and relatively stable credit cost, return on average assets is likely to improve from 1.2 per cent in FY14 to 1.4 per cent in FY18 (20bps improvement). The company raised capital of Rs 278 crore through a rights issue for growth in 3QFY15. We expect that leveraging of raised capital coupled with 20bps ROA improvement will lead to 21per cent ROE in FY18. We believe high growth in secured loans, 90 per cent salaried borrowers and low loan to value ratio (60-70 per cent) will sustain improvement in return ratio going ahead. 4|Page Initiating Coverage Can Fin Homes Ltd Exhibit 7: DuPont analysis FY14 FY15E FY16E FY17E FY18E Net interest income 2.7% 2.5% 2.6% 2.7% 2.8% Non-interest income 0.4% 0.4% 0.3% 0.3% 0.3% Operating revenues 3.1% 2.9% 2.9% 3.0% 3.1% OPEX 0.8% 0.7% 0.7% 0.7% 0.7% Pre-provision profits 2.3% 2.2% 2.2% 2.3% 2.4% Provisions 0.2% 0.2% 0.3% 0.4% 0.3% PBT 2.1% 1.9% 1.9% 1.9% 2.1% Tax 0.6% 0.7% 0.7% 0.7% 0.7% PAT 1.5% 1.2% 1.2% 1.3% 1.4% Leverage 11.8 11.6 12.2 14.2 15.3 18.0% 14.1% 15.2% 17.9% 20.8% ROE Source: Company, Nirmal Bang PCG Research # Well capitalized position support high loan book growth: Can Fin Homes raised capital of Rs278 crore through a rights issue in 3QFY15 for supporting future balance sheet growth. With this capital raising, tier I capital has improved 562 bps to 16.1 per cent, and this looks sufficient up to FY18. Moreover, the company has got board approval for raising Rs300 crore tier II bonds for business growth. We believe improving macros, higher tax incentive for housing loans and favorable policy for low income & affordable segment housing puts Can Fin Homes in a strong position to reap benefits for higher growth with improved profitability. Exhibit 8: Sufficient capital for next two years 18.0% 16.0% Rs crs 16.1% 15.4% 13.8% 14.0% Exhibit 9: Right issue lift tier I by ~582 bps 13.2% 12.0% 12.0% Pre- Issue Tier I 11.2% 12.0% 10.0% 8.0% Right issue (Rs crs) 278 Impact on tier I (↑) 5.6% Post issue Tier I 17.0% 6.0% 4.0% 2.0% 0.0% FY13 FY14 FY15 FY16E Source: Company, Nirmal Bang PCG Research 5|Page FY17E Board approval for tier II (Rs crs) 300 Impact on CAR (↑) 6.3% FY18E Initiating Coverage Can Fin Homes Ltd # Diversification of funding: At present, 44% of Can Fin’s borrowing is refinanced by the National Housing Bank (NHB). Being Canara Bank sponsored financial institution; Can Fin Homes has been able to borrow money from banks at base rate. The management intends to diversify funding base by increasing share of low cost NCDs and commercial paper. Five year business plan has a target to increase market borrowing (NCDs & CPs) from 9 per cent to 25 per cent by FY18. We believe rate easing cycle coupled with increasing share of low-cost funding instruments in overall funding will reduce cost of funds and aid spreads over next few years. We are building 65bps decline in cost of funds from FY15 levels aided by change in mix and impact rate easing cycle on overall funding costs. Exhibit 10: Funding profile as on 31st March 2015 9% Exhibit 11: Instrument wise funding costs marginal basis (%) 3% Banks ~ 10.0% NCDs ~ 8.7%-8.8% NHB ~7.1%-9.1% Deposits ~ 8.5%-9.0% 44% 31% Refinance from NHB Bank Loans Market borrowings Deposits Weighted avg cost 8.9% Source: Company, Nirmal Bang PCG Research # Improving market presence and customer service levels: Can Fin Homes has strong presence in Southern India market (Karnataka, Tamilnadu, Andhra Pradesh and Telangana). Aggressive branch addition in strategic locations in key markets like Bangalore, Chennai and Hyderabad has improved market presence and increased customer acquisition run-rate. The company also reduced loan turnaround time to 7 days and increased other service features like mobile app for interest certificates, online loan applications and product shows in virtual web market. Exhibit 11 Branch network distribution Source: Company 6|Page Initiating Coverage Can Fin Homes Ltd # Healthy asset quality reflecting strong underwriting practices: Can Fin Homes has witnessed decline in gross NPAs from 1.1 per cent in FY11 to 0.2 per cent in FY15. Strong loan origination & credit appraisal system and aggressive write-offs helped to show strong credit quality over the last two years. Provision coverage stands at 100 per cent, the best in class among peers. We believe increasing share of non-housing portfolio will increase credit costs over the coming years. Hence, we are building 33bps average credit cost over FY15-FY18 vs. 23bps credit cost in FY15. RISKS / CONCERNS Regional concentration: Can Fin Homes originates 70% business in south market and remaining 30% coming from rest of India. Deep slowdown in south market may affect business growth, asset quality and earnings materially. Increased competition in loans against property (LAP) and rural housing finance may affect growth and earnings adversely: Private sector banks have increased branch network in rural and semi urban markets significantly over the last two years. Aggressive business push by private sector banks and rural housing finance companies like Mahindra Rural Housing Finance can lead to lower growth and profitability for Can Fin Homes. 7|Page Initiating Coverage Can Fin Homes Ltd VALUATION AND RECOMMENDATION The stock has re-rated on the back of high loan book growth trajectory and improvement in return ratios. Growth delta, preservation of asset quality and strong earnings growth are primary factors for sharp re-rating in the valuation multiple in our view. Going ahead, we believe valuation multiple expansion will be contingent upon sustainability of high loan book growth, further improvement in profitability and stable asset quality especially Loan Against Property(LAP) book. We expect Can Fin Homes to deliver 39 per cent CAGR in net earnings supported by 40 per cent CAGR in NII and 31.5 per cent CAGR in loan book over FY15-FY18. RoE will improve from 14.1 per cent in FY15 to 20.8 per cent in FY18, aided by NIM expansion, stable asset quality and increasing leverage. At Rs 810, the stock is trading at 2.1x FY17 book value / 1.8x FY18 book value and 12.8x FY17 earnings / 9.3x FY18 earnings and looks attractive given the high earning growth and improving return ratios. We value the company at 2.2x FY18 book value to arrive at a price target of Rs 1000 (potential upside 23.4 per cent). We recommend a BUY on the stock with a price target of Rs1000 over a 9-12 months’ timeframe. Exhibit 13: Historical valuation multiple Exhibit 14: Rolling one year forward price to book band 2.5 Price 0.5 x 1.0 x Oct-14 Mar-15 May-14 Jul-13 2.0 x Dec-13 Feb-13 Apr-12 1.5 x Sep-12 Nov-11 Jan-11 Jun-11 Aug-10 Oct-09 Mar-10 Apr-08 Jul-08 Oct-08 Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15 Apr-15 Jul-15 Apr-07 0.0 May-09 0.5 Jul-08 1.0 Dec-08 1.5 Feb-08 2.0 Sep-07 1000 900 800 700 600 500 400 300 200 100 0 2.5 x Source: ACE Equity, Nirmal Bang PCG Research Exhibit 15: Relative Valuation ` CRORE CMP M Cap Price to Book RoE(%) EPS growth (%) HDFC Ltd # 1314 207254 FY16 6.0 FY17 5.3 FY16 22.3 FY17 23.8 FY16 17.9 FY17 17.4 LIC Housing 476 24027 2.4 2.1 19.6 20.3 24.8 22.5 Dewan Housing Finance 460 6717 1.3 1.1 15.8 16.6 12.2 21.0 Indiabulls Housing finance 678 24136 3.0 2.6 31.8 33.3 15.7 19.4 REPCO Home Finance Gruh Finance 675 4215 4.6 3.9 17.9 18.9 27.4 24.0 239 8689 9.8 7.8 32.4 31.4 33.5 24.0 Can Fin Homes Ltd 810 2156 2.3 2.0 15.2% 17.9% 44.6% 34.8% Source: Bloomberg, Nirmal Bang PCG Research, # Note: Above represents only mortgage business for HDFC Ltd; 8|Page Initiating Coverage Can Fin Homes Ltd FINANCIALS ` Crore Income Statement FY14 FY15 FY16E FY17E FY18E Interest income 557.1 787.9 1095.8 1456.9 1886.8 Interest expense 422.8 610.3 834.2 1098.2 1402.6 Net interest income 134.3 177.6 261.7 358.7 484.2 Non interest income 21.0 29.1 30.4 41.1 52.0 Operating income 155.2 206.7 292.0 399.8 536.2 -- Employee cost 17.9 24.8 30.9 38.7 48.3 -- Other operating expenses 22.8 28.2 40.9 55.2 74.5 Operating expenses 40.7 52.9 71.8 93.9 122.8 Pre-provision profit 114.5 153.8 220.2 305.9 413.3 Provisions 7.7 16.3 28.4 47.4 57.6 Exceptional items -0.2 0.0 0.0 0.0 0.0 Profit before tax 106.7 137.5 191.8 258.5 355.7 Tax expense 30.94 51.21 67.13 90.49 124.51 Net profit 75.7 86.2 124.7 168.0 231.2 Equity dividend 13.3 18.6 21.3 24.0 26.6 Tax on equity dividend 2.3 3.2 3.7 4.1 4.6 Equity share capital 20 27 27 27 27 Reserve & Surplus 432 745 845 985 1184 Shareholders' fund 452 771 871 1011 1211 Borrowings Balance Sheet 5269 7375 10565 13840 17328 Current liabilities 99 42 57 77 101 Provisions 92 124 168 227 306 Total Liabilities 5912 8334 11661 15155 18946 Net Loans 5874 8302 11623 15109 18887 Investments 15 15 15 15 15 Deferred tax assets 5 0 0 0 0 Cash and Bank balances 9 8 13 18 30 Fixed assets 8 9 11 12 14 Total Assets 5912 8334 11661 15155 18946 9|Page Initiating Coverage Can Fin Homes Ltd Spread analysis Loan yield 11.2% 11.1% 11.0% 10.9% 11.1% Borrowing costs 9.6% 9.7% 9.3% 9.0% 9.0% Spreads 1.6% 1.5% 1.7% 1.9% 2.1% NIM 2.7% 2.5% 2.6% 2.7% 2.8% DuPont analysis FY14 FY15 FY16E FY17E FY18E Net interest income 2.7% 2.5% 2.6% 2.7% 2.8% Non-interest income 0.4% 0.4% 0.3% 0.3% 0.3% Operating revenues 3.1% 2.9% 2.9% 3.0% 3.1% OPEX 0.8% 0.7% 0.7% 0.7% 0.7% Pre-provision profits 2.3% 2.2% 2.2% 2.3% 2.4% Provisions 0.2% 0.2% 0.3% 0.4% 0.3% PBT 2.1% 1.9% 1.9% 1.9% 2.1% Tax 0.6% 0.7% 0.7% 0.7% 0.7% PAT 1.5% 1.2% 1.2% 1.3% 1.4% Leverage 11.8 11.6 12.2 14.2 15.3 18.0% 14.1% 15.2% 17.9% 20.8% Loan book 45.8% 41.3% 40.0% 30.0% 25.0% Net interest income 40.3% 32.3% 47.3% 37.1% 35.0% PAT 39.9% 13.9% 44.6% 34.8% 37.6% EPS 39.9% -12.3% 44.6% 34.8% 37.6% BVPS 15.3% 31.3% 12.9% 16.1% 19.8% Total assets 45.4% 41.0% 39.9% 30.0% 25.0% Gross NPAs 0.2% 0.3% 0.4% 0.4% 0.4% Net NPAs 0.0% 0.0% 0.1% 0.2% 0.2% Credit costs 0.2% 0.2% 0.3% 0.4% 0.3% Tier I 13.1% 15.6% 12.7% 11.3% 11.0% Tier II 0.8% 0.5% 0.5% 0.7% 1.0% CAR 13.8% 16.1% 13.2% 12.0% 12.0% ROE Growth ratios Asset Quality Capital Adequacy 10 | P a g e Initiating Coverage Can Fin Homes Ltd Per share data and Valuations EPS 37.0 32.4 46.8 63.1 86.9 DPS 6.5 7.0 8.0 9.0 10.0 PPOP per share 55.9 57.8 82.7 114.9 155.3 BVPS 220.8 289.8 327.2 379.8 454.9 Price to earnings (x) 21.9 25.0 17.3 12.8 9.3 Price to book (x) 3.7 2.8 2.5 2.1 1.8 Price to PPOP (x) 14.5 14.0 9.8 7.0 5.2 Shareholding pattern Promoter FIIs DIIs Others Total 4QFY14 42.4 0.6 0.3 56.7 100.0 1QFY15 42.4 0.6 0.3 56.7 100.0 2QFY15 42.4 0.7 0.4 56.5 100.0 3QFY15 42.4 0.6 0.5 56.5 100.0 4QFY15 42.4 0.1 0.7 55.7 100.0 4QFY14 1QFY15 2QFY15 3QFY15 4QFY15 34 37 41 48 52 Quarterly Earnings Rs crore Net interest income Other income 6 6 9 7 7 OPEX 12 11 11 13 14 Provisions -1 2 2 3 6 Tax 8 10 10 14 16 Net profit 20 19 19 26 23 Loan book 5844 6355 7037 7634 8231 Borrowings 5268 5751 6416 7033 7375 Total assets 5912 6395 7088 7695 8334 Source: Company, Nirmal Bang PCG Research 11 | P a g e Initiating Coverage Can Fin Homes Ltd Company background Head office in Bangalore, Can Fin Homes is a 26-year old housing finance company registered with the NHB. The company was incorporated by Canara Bank in 1987, which owns 42.4% shareholding of Can Fin Homes. The company offers a range of products on housing, such as loans for home purchase, home construction, home improvement/extension and site purchase as well as non-housing finance. It predominantly lends to individuals (93% of loans). It has a pan-India presence with 106 branches in over 19 states, of which, 65 were added in the past three years. Further, above 80% of its branches are located in tier 1 and 2 cities. Can Fin Homes enjoys a 5Star rating from NHB in refinancing and MAA+ rating from ICRA for long-term financing from banks. Change in leadership led positive change across business operations “Can Fin Homes appoints additional director & MD with effect from 29 April 2011 The board of Can Fin Homes has appointed C Ilango, deputy general manager, Canara Bank as additional director of the company with effect from 29 April 2011. Further, the board has appointed C Ilango as managing director of the company with effect from 29 April 2011” – (Source: Press release) With the change in leadership, the management has been able put back the company into high growth trajectory with profitability focus. Consequently, the company has clocked 39 per cent CAGR growth loan book which leading to 29.9 per cent CAGR in net interest income over FY11-FY15. Recent capital raising will be sufficient for next few years The company has raised Rs278 crs equity capital through rights issue recently. We believe the company’s capital positioning is more than comfortable to grow business faster than sector. Exhibit 16: Robust loan book growth Exhibit 17: Highest domestic credit rating (%) 8231 Deposits 5844 4016 Loans – long term ICRA AAA Secured NCDs ICRA AAA Unsecured NCDs ICRA AAA Commercial Paper ICRA A1+ FY15 FY14 FY13 Source: Company, Top Management 1 2 4 K.N.Prithviraj C. Ilango T. V. Rao Source: Company 12 | P a g e MAAA 2674 FY12 2208 FY11 2107 FY10 1887 FY09 INR Crs Loan book 9000 8000 7000 6000 5000 4000 3000 2000 1000 0 Designation Chairman Managing Director Director Previous Occupation Former CMD – OBC GM – Canara Bank Director – (E.C.) EXIM Bank Initiating Coverage Can Fin Homes Ltd Disclaimer Nirmal Bang Securities Private Limited (hereinafter referred to as “NBSPL ”) is a registered Member of National Stock Exchange of India Limited, Bombay Stock Exchange Limited and MCX stock Exchange Limited. NBSPL is in the process of making an application with SEBI for registering as a Research Entity in terms of SEBI (Research Analyst) Regulations, 2014. NBSPL or its associates including its relatives/analyst do not hold any financial interest/beneficial ownership of more than 1% in the company covered by Analyst. NBSPL or its associates/analyst has not received any compensation from the company covered by Analyst during the past twelve months. NBSPL /analyst has not served as an officer, director or employee of company covered by Analyst and has not been engaged in market making activity of the company covered by Analyst. The views expressed are based solely on information available publicly and believed to be true. Investors are advised to independently evaluate the market conditions/risks involved before making any investment decision. 13 | P a g e