FAZE Three Autofab

₹91.9 0 | 0%

WEBSITE BSE:532459 NSE : FAZE3AUTO 06 Nov, 00:00

Market Cap ₹98 Cr.

Stock P/E 49.2

P/B 1.8

Current Price ₹91.9

Book Value ₹ 51.1

Face Value 10

52W High ₹119.6

Dividend Yield 0%

52W Low ₹ 59

Edit Ratio

FAZE Three Autofab Research see more...

Overview Inc. Year: 1997Industry: Textile

FAZE Three Autofab Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

FAZE Three Autofab Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
Net Sales	32	39	42	83	50	39	39	40	43	54
Other Income	0	0	0	0	0	0	0	0	0	1
Total Income	33	39	42	84	50	40	39	40	43	55
Total Expenditure	27	32	34	79	45	35	35	38	40	51
Operating Profit	6	7	7	5	5	4	4	2	3	3
Interest	1	1	1	1	1	1	1	1	1	1
Depreciation	1	2	1	1	1	1	1	1	2	2
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	4	4	5	2	3	2	1	0	1	1
Provision for Tax	0	1	1	-0	1	1	1	-0	0	0
Profit After Tax	3	4	4	2	2	1	1	0	1	0
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	3	4	4	2	2	1	1	0	1	0
Adjusted Earnings Per Share	2.9	3.4	3.6	2.2	2.1	1	0.6	0.4	0.5	0.3

FAZE Three Autofab Profit & Loss

#(Fig in Cr.)	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	113	135	80	125	124	128	141	166	134	196	168	176
Other Income	1	1	1	6	0	0	0	1	1	1	1	1
Total Income	114	136	81	131	124	128	142	167	135	197	169	177
Total Expenditure	98	124	79	119	113	138	146	149	112	172	154	164
Operating Profit	16	12	2	12	11	-10	-4	18	23	25	16	12
Interest	7	9	6	6	5	4	5	5	4	4	3	4
Depreciation	4	4	3	5	4	4	4	5	5	5	5	6
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	5	-1	-7	2	2	-18	-14	8	14	15	7	3
Provision for Tax	1	0	-2	-0	-1	0	-2	-1	3	2	3	1
Profit After Tax	4	-1	-5	2	3	-18	-11	9	11	13	4	2
Adjustments	0	0	0	0	0	0	0	0	0	0	-0	0
Profit After Adjustments	4	-1	-5	2	3	-18	-11	9	11	13	4	2
Adjusted Earnings Per Share	3.4	-1.3	-4.5	1.6	2.4	-17	-10.6	8.4	10.4	12.1	4.1	1.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-14%	0%	6%	4%
Operating Profit CAGR	-36%	-4%	0%	0%
PAT CAGR	-69%	-24%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-2%	-1%	44%	10%
ROE Average	9%	25%	7%	-3%
ROCE Average	9%	16%	11%	6%

FAZE Three Autofab Balance Sheet

#(Fig in Cr.)	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	38	37	32	33	35	17	6	26	37	50	54
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	28	29	29	45	44	43	41	28	21	19	18
Other Non-Current Liabilities	11	10	11	6	2	1	7	9	2	2	4
Total Current Liabilities	55	67	70	48	39	38	49	50	60	71	53
Total Liabilities	133	143	142	132	121	99	103	113	121	142	129
Fixed Assets	55	55	53	52	50	46	48	52	49	47	46
Other Non-Current Assets	3	3	6	3	1	2	1	0	1	1	1
Total Current Assets	74	86	83	77	70	51	55	60	70	94	82
Total Assets	133	143	142	132	121	99	103	113	121	142	129

FAZE Three Autofab Cash Flow

#(Fig in Cr.)	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	2	1	3	2	1	0	0	0	0	8
Cash Flow from Operating Activities	9	8	10	-2	10	0	9	19	3	5	13
Cash Flow from Investing Activities	-7	-4	-1	-1	-2	-1	-5	-9	-2	-3	-4
Cash Flow from Financing Activities	-1	-5	-7	2	-9	-0	-4	-10	-1	6	-17
Net Cash Inflow / Outflow	1	-1	2	-2	-0	-1	0	0	-0	8	-8
Closing Cash & Cash Equivalent	2	1	3	2	1	0	0	0	0	8	0

FAZE Three Autofab Ratios

#	Jun 2013	Jun 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	3.45	-1.28	-4.49	1.59	2.44	-17.03	-10.56	8.41	10.36	12.08	4.1
CEPS(Rs)	7.38	2.55	-1.56	5.81	6.32	-13.11	-6.45	12.87	15.19	17.14	9.01
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	35.67	34.38	29.89	30.83	33.04	16.01	5.37	23.82	34.19	46.28	50.21
Core EBITDA Margin(%)	11.81	7.09	1.1	4.53	8.98	-7.72	-3.17	10.2	16.85	12.33	8.87
EBIT Margin(%)	9.33	5.14	-1.14	5.56	5.82	-10.87	-6.23	7.89	13.53	9.83	6.15
Pre Tax Margin(%)	3.83	-0.78	-8.25	1.11	1.43	-14.29	-9.63	5.09	10.52	7.7	4.14
PAT Margin (%)	2.95	-0.92	-5.46	1.22	2.12	-14.29	-8	5.44	8.28	6.61	2.61
Cash Profit Margin (%)	6.31	1.83	-1.9	4.46	5.47	-11	-4.88	8.32	12.14	9.37	5.73
ROA(%)	3.03	-1	-3.38	1.24	2.07	-16.59	-11.18	8.34	9.51	9.88	3.26
ROE(%)	10.16	-3.67	-13.98	5.24	7.65	-69.46	-98.75	57.64	35.73	30.03	8.51
ROCE(%)	12.15	7.42	-0.98	7.63	7.1	-14.75	-10.61	16.31	20.06	17.75	9.21
Receivable days	89.59	80.55	117.49	78.38	98.73	94.31	87.41	83.27	120.39	89.04	95.58
Inventory Days	80.7	89.93	178.39	105.83	102.7	70.43	44.27	37.68	49.81	40.83	53.24
Payable days	60.56	80.46	165.55	96.75	88.03	48.08	44.65	70.04	99.87	46.76	31.96
PER(x)	8.89	0	0	17.71	23.01	0	0	1.56	7.78	8.17	12.9
Price/Book(x)	0.86	1.31	1.25	0.91	1.7	3.59	3.73	0.55	2.36	2.13	1.05
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.82	0.86	1.31	0.79	1	1.04	0.66	0.43	1.11	0.85	0.65
EV/Core EBITDA(x)	5.83	9.89	49.26	8.01	10.85	-13.68	-21.19	3.95	6.36	6.75	6.99
Net Sales Growth(%)	36.69	19.29	-40.71	56.18	-0.84	3.15	10.69	17.23	-19.12	46.14	-14.06
EBIT Growth(%)	0.51	-34.52	-113.15	870.4	-7.05	-292.42	36.56	248.47	38.76	6.17	-46.24
PAT Growth(%)	5.66	-137.25	-249.87	135.44	53.54	-796.8	38.02	179.68	23.17	16.56	-66.02
EPS Growth(%)	5.66	-137.25	-249.87	135.44	53.54	-796.8	38.01	179.68	23.17	16.56	-66.02
Debt/Equity(x)	1.63	1.88	2.13	2.12	1.83	4.13	12.54	2.23	1.69	1.39	0.97
Current Ratio(x)	1.35	1.27	1.18	1.6	1.81	1.35	1.12	1.2	1.16	1.32	1.54
Quick Ratio(x)	0.79	0.63	0.56	0.82	0.98	0.9	0.77	0.86	0.84	0.98	1.07
Interest Cover(x)	1.7	0.87	-0.16	1.25	1.33	-3.17	-1.83	2.82	4.49	4.61	3.06
Total Debt/Mcap(x)	1.9	1.43	1.7	2.32	1.07	1.15	3.36	4.05	0.72	0.65	0.92

FAZE Three Autofab Shareholding Pattern

#	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
Promoter	74.92	74.92	74.92	74.92	74.92	74.92	74.92	74.92	74.92	90.97
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	25.07	25.07	25.07	25.07	25.07	25.07	25.07	25.07	25.07	9.03
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023
Promoter	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.8	0.98
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.27	0.1
Others	0	0	0	0	0	0	0	0	0	0
Total	1.07	1.07	1.07	1.07	1.07	1.07	1.07	1.07	1.07	1.07

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 25%
Debtor days have improved from 46.76 to 31.96days.
Company has reduced debt.

Cons

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

FAZE Three Autofab News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 350/-

Ramaraju Surgical Cotton

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

FAZE Three Autofab

Add Watchlist

FAZE Three Autofab Research see more...

Overview Inc. Year: 1997Industry: Textile

FAZE Three Autofab Share Price

Alert Data

Quarterly Price

Peer Comparison

FAZE Three Autofab Quarterly Results

FAZE Three Autofab Profit & Loss

Growth Rates

FAZE Three Autofab Balance Sheet

FAZE Three Autofab Cash Flow

FAZE Three Autofab Ratios

FAZE Three Autofab Shareholding Pattern

FAZE Three Autofab News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!