Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Faze Three

₹361.2 -3 | 0.8%

Market Cap ₹878 Cr.

Stock P/E 18.9

P/B 2.5

Current Price ₹361.2

Book Value ₹ 142.9

Face Value 10

52W High ₹580.7

Dividend Yield 0%

52W Low ₹ 349.3

Overview Inc. Year: 1985Industry: Textile

Faze Three Ltd is engaged in weaving and finishing of cotton textiles on power looms and handlooms. The Company is engaged in manufacturing blankets, shawls, carpets, rugs and other comparable fabric merchandise. It manufactures and exports domestic textiles, cotton handlooms, furnishing fabrics and textile made-ups. The Company has assorted products, which includes cotton and rubber sponsored and tufted bathmats, durries, bed spreads and throws, quilts and toddler blankets, hand tufted rugs and mats manufactured from cotton, cushion and cushion covers, and theme-based shower curtains. The Company gives bathmats beneath emblem names, Eazylon and Easydry. The Company has about six production places across India in Panipat, Vapi, and Dadra and Nagar Haveli. The Company exports its merchandise to the US, the United Kingdom, Canada, Germany, Australia, South Africa and Brazil.

Read More..

Faze Three Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Peer Comparison

Faze Three Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 137 132 142 129 132 138 164 149 152 178
Other Income 1 2 1 5 2 2 2 2 2 0
Total Income 138 134 144 134 135 140 166 152 154 178
Total Expenditure 113 109 118 110 110 115 146 133 135 156
Operating Profit 25 25 26 24 25 25 20 19 19 22
Interest 2 2 3 3 3 3 3 3 3 4
Depreciation 4 4 4 5 5 5 6 6 6 6
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 19 19 19 17 17 17 12 10 10 12
Provision for Tax 5 5 4 4 4 4 3 3 3 3
Profit After Tax 14 15 15 12 13 13 9 7 7 9
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 14 15 15 12 13 13 9 7 7 9
Adjusted Earnings Per Share 5.9 6 6.1 5.1 5.2 5.2 3.7 3 2.9 3.6

Faze Three Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 240 269 302 324 504 558 565 643
Other Income 11 2 4 2 7 6 8 6
Total Income 250 270 306 327 511 564 572 650
Total Expenditure 220 241 269 277 422 457 468 570
Operating Profit 30 30 38 50 89 107 105 80
Interest 8 7 9 6 8 15 22 13
Depreciation 7 5 8 9 10 14 21 24
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 16 18 21 35 71 78 62 44
Provision for Tax -1 3 3 10 20 19 16 12
Profit After Tax 17 15 18 25 51 58 47 32
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments 17 15 18 25 51 58 47 32
Adjusted Earnings Per Share 6.9 6.2 7.5 10.3 21 24 19.2 13.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 1% 20% 16% 0%
Operating Profit CAGR -2% 28% 28% 0%
PAT CAGR -19% 23% 26% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -11% 5% 52% 38%
ROE Average 15% 22% 19% 18%
ROCE Average 18% 22% 20% 18%

Faze Three Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 172 185 201 226 278 335 381
Minority's Interest 0 0 0 0 0 0 0
Borrowings 1 3 1 0 0 0 0
Other Non-Current Liabilities -3 -4 6 8 13 69 83
Total Current Liabilities 87 81 70 140 230 236 252
Total Liabilities 257 265 278 374 521 640 716
Fixed Assets 113 121 137 141 161 216 252
Other Non-Current Assets 4 4 5 6 19 65 85
Total Current Assets 139 140 136 227 341 359 379
Total Assets 257 265 278 374 521 640 716

Faze Three Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 2 2 11 15 2 2 62
Cash Flow from Operating Activities -13 37 31 9 -7 110 37
Cash Flow from Investing Activities -4 -15 -5 -53 -51 -44 -45
Cash Flow from Financing Activities 18 -13 -22 31 61 -6 -19
Net Cash Inflow / Outflow 0 9 4 -13 3 60 -27
Closing Cash & Cash Equivalent 2 11 15 2 6 62 36

Faze Three Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 6.92 6.19 7.46 10.25 21 23.97 19.16
CEPS(Rs) 9.67 8.33 10.73 13.89 25.19 29.92 27.63
DPS(Rs) 0.5 0 0.5 0 0 0.5 0
Book NAV/Share(Rs) 47.74 53.42 60.15 70.36 91.25 114.47 133.46
Core EBITDA Margin(%) 8.08 10.43 11.13 14.64 16.32 18.19 17.17
EBIT Margin(%) 9.72 9.15 9.86 12.64 15.69 16.6 14.9
Pre Tax Margin(%) 6.48 6.64 7.01 10.89 14.15 13.91 11.06
PAT Margin (%) 7.02 5.6 6 7.69 10.13 10.44 8.25
Cash Profit Margin (%) 9.81 7.55 8.64 10.41 12.15 13.04 11.9
ROA(%) 7.03 5.77 6.68 7.64 11.41 10.05 6.88
ROE(%) 20.26 12.23 13.14 15.71 25.99 23.31 15.45
ROCE(%) 12.65 12.68 14.96 17.65 24.6 22.63 18.28
Receivable days 59.03 57.76 53.7 63.95 54.8 58.23 55.43
Inventory Days 85.69 94.3 76.95 73.48 66.89 63.93 68.99
Payable days 48.57 22.96 19.81 24.23 29.18 28.22 24.5
PER(x) 9.88 7.76 3.74 7.31 15 13.17 18.61
Price/Book(x) 1.43 0.9 0.46 1.07 3.45 2.76 2.67
Dividend Yield(%) 0.73 0 1.79 0 0 0.16 0
EV/Net Sales(x) 0.99 0.62 0.35 0.72 1.72 1.48 1.69
EV/Core EBITDA(x) 7.93 5.6 2.82 4.66 9.71 7.7 9.12
Net Sales Growth(%) 73.05 12.02 12.52 7.35 55.52 10.65 1.14
EBIT Growth(%) 556 5.41 21.25 37.66 92.98 17.1 -9.24
PAT Growth(%) 188.46 -10.58 20.53 37.43 104.89 14.13 -20.09
EPS Growth(%) 144.33 -10.58 20.53 37.43 104.89 14.13 -20.09
Debt/Equity(x) 0.64 0.52 0.37 0.54 0.71 0.58 0.48
Current Ratio(x) 1.59 1.73 1.94 1.63 1.48 1.52 1.5
Quick Ratio(x) 0.77 0.9 1.08 1.13 0.98 1.18 0.98
Interest Cover(x) 3 3.64 3.46 7.22 10.22 6.16 3.88
Total Debt/Mcap(x) 0.45 0.58 0.81 0.51 0.21 0.21 0.18

Faze Three Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 51.45 51.53 56.16 56.16 56.16 56.16 56.16 56.16 56.16 57.95
FII 0 0 0 0 0 0 0 0.02 0 0
DII 0 0 0 0.12 0.36 0.46 0.44 0.47 0.29 0.26
Public 48.55 48.47 43.84 43.72 43.48 43.38 43.4 43.35 43.55 41.79
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has delivered good profit growth of 25% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Debtor days have improved from 28.22 to 24.5days.
  • Company is almost debt free.

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 News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

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

View more.....

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

View more.....

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

View more.....

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

View more.....

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

View more.....