WEBSITE BSE:530079 NSE: FAZE THREE L Inc. Year: 1985 Industry: Textile My Bucket: Add Stock
Last updated: 15:50
No Notes Added Yet
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 cushio...Read More
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 Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹1117 Cr.
Stock P/E 27.5
P/B 2.9
Current Price ₹459.5
Book Value ₹ 156.7
Face Value 10
52W High ₹747
Dividend Yield 0%
52W Low ₹ 325.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 132 | 138 | 164 | 149 | 152 | 178 | 211 | 212 | 207 | 227 |
| Other Income | 2 | 2 | 2 | 2 | 2 | 0 | 8 | 4 | 0 | 2 |
| Total Income | 135 | 140 | 166 | 152 | 154 | 178 | 218 | 216 | 207 | 229 |
| Total Expenditure | 110 | 115 | 146 | 133 | 135 | 156 | 186 | 187 | 202 | 208 |
| Operating Profit | 25 | 25 | 20 | 19 | 19 | 22 | 32 | 29 | 6 | 21 |
| Interest | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 5 | 5 |
| Depreciation | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 17 | 17 | 12 | 10 | 10 | 12 | 21 | 17 | -7 | 8 |
| Provision for Tax | 4 | 4 | 3 | 3 | 3 | 3 | 4 | 4 | -1 | 2 |
| Profit After Tax | 13 | 13 | 9 | 7 | 7 | 9 | 17 | 13 | -5 | 6 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 13 | 13 | 9 | 7 | 7 | 9 | 17 | 13 | -5 | 6 |
| Adjusted Earnings Per Share | 5.2 | 5.2 | 3.7 | 3 | 2.9 | 3.6 | 7.2 | 5.3 | -2.1 | 2.6 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 240 | 269 | 302 | 324 | 504 | 558 | 565 | 690 | 857 |
| Other Income | 11 | 2 | 4 | 2 | 7 | 6 | 8 | 12 | 14 |
| Total Income | 250 | 270 | 306 | 327 | 511 | 564 | 572 | 702 | 870 |
| Total Expenditure | 220 | 241 | 269 | 277 | 422 | 457 | 468 | 600 | 783 |
| Operating Profit | 30 | 30 | 38 | 50 | 89 | 107 | 105 | 102 | 88 |
| Interest | 8 | 7 | 9 | 6 | 8 | 15 | 22 | 24 | 18 |
| Depreciation | 7 | 5 | 8 | 9 | 10 | 14 | 21 | 25 | 30 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 16 | 18 | 21 | 35 | 71 | 78 | 62 | 53 | 39 |
| Provision for Tax | -1 | 3 | 3 | 10 | 20 | 19 | 16 | 12 | 9 |
| Profit After Tax | 17 | 15 | 18 | 25 | 51 | 58 | 47 | 41 | 31 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 17 | 15 | 18 | 25 | 51 | 58 | 47 | 41 | 31 |
| Adjusted Earnings Per Share | 6.9 | 6.2 | 7.5 | 10.3 | 21 | 24 | 19.2 | 16.7 | 13 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 11% | 18% | 0% |
| Operating Profit CAGR | -3% | 5% | 22% | 0% |
| PAT CAGR | -13% | -7% | 18% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -6% | 7% | 43% | 41% |
| ROE Average | 12% | 17% | 18% | 17% |
| ROCE Average | 15% | 19% | 20% | 17% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 172 | 185 | 201 | 226 | 278 | 335 | 381 | 420 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 3 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -3 | -4 | 6 | 8 | 13 | 69 | 83 | 16 |
| Total Current Liabilities | 87 | 81 | 70 | 140 | 230 | 236 | 252 | 299 |
| Total Liabilities | 257 | 265 | 278 | 374 | 521 | 640 | 716 | 735 |
| Fixed Assets | 113 | 121 | 137 | 141 | 161 | 216 | 252 | 306 |
| Other Non-Current Assets | 4 | 4 | 5 | 6 | 19 | 65 | 85 | 25 |
| Total Current Assets | 139 | 140 | 136 | 227 | 341 | 359 | 379 | 405 |
| Total Assets | 257 | 265 | 278 | 374 | 521 | 640 | 716 | 735 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 2 | 11 | 15 | 2 | 2 | 62 | 36 |
| Cash Flow from Operating Activities | -13 | 37 | 31 | 9 | -7 | 110 | 37 | 12 |
| Cash Flow from Investing Activities | -4 | -15 | -5 | -53 | -51 | -44 | -45 | -40 |
| Cash Flow from Financing Activities | 18 | -13 | -22 | 31 | 61 | -6 | -19 | 4 |
| Net Cash Inflow / Outflow | 0 | 9 | 4 | -13 | 3 | 60 | -27 | -24 |
| Closing Cash & Cash Equivalent | 2 | 11 | 15 | 2 | 6 | 62 | 36 | 9 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.92 | 6.19 | 7.46 | 10.25 | 21 | 23.97 | 19.16 | 16.72 |
| CEPS(Rs) | 9.67 | 8.33 | 10.73 | 13.89 | 25.19 | 29.92 | 27.63 | 27.01 |
| DPS(Rs) | 0.5 | 0 | 0.5 | 0 | 0 | 0.5 | 0 | 0 |
| Book NAV/Share(Rs) | 47.74 | 53.42 | 60.15 | 70.36 | 91.25 | 114.47 | 133.46 | 151.44 |
| Core EBITDA Margin(%) | 8.08 | 10.43 | 11.13 | 14.64 | 16.32 | 18.19 | 17.17 | 13.04 |
| EBIT Margin(%) | 9.72 | 9.15 | 9.86 | 12.64 | 15.69 | 16.6 | 14.9 | 11.12 |
| Pre Tax Margin(%) | 6.48 | 6.64 | 7.01 | 10.89 | 14.15 | 13.91 | 11.06 | 7.63 |
| PAT Margin (%) | 7.02 | 5.6 | 6 | 7.69 | 10.13 | 10.44 | 8.25 | 5.89 |
| Cash Profit Margin (%) | 9.81 | 7.55 | 8.64 | 10.41 | 12.15 | 13.04 | 11.9 | 9.52 |
| ROA(%) | 7.03 | 5.77 | 6.68 | 7.64 | 11.41 | 10.05 | 6.88 | 5.6 |
| ROE(%) | 20.26 | 12.23 | 13.14 | 15.71 | 25.99 | 23.31 | 15.45 | 11.74 |
| ROCE(%) | 12.65 | 12.68 | 14.96 | 17.65 | 24.6 | 22.63 | 18.28 | 14.9 |
| Receivable days | 59.03 | 57.76 | 53.7 | 63.95 | 54.8 | 58.23 | 55.43 | 43.92 |
| Inventory Days | 85.69 | 94.3 | 76.95 | 73.48 | 66.89 | 63.93 | 68.99 | 87.52 |
| Payable days | 48.57 | 22.96 | 19.81 | 24.23 | 29.18 | 28.22 | 24.5 | 31.49 |
| PER(x) | 9.88 | 7.76 | 3.74 | 7.31 | 15 | 13.17 | 18.61 | 20.71 |
| Price/Book(x) | 1.43 | 0.9 | 0.46 | 1.07 | 3.45 | 2.76 | 2.67 | 2.29 |
| Dividend Yield(%) | 0.73 | 0 | 1.79 | 0 | 0 | 0.16 | 0 | 0 |
| EV/Net Sales(x) | 0.99 | 0.62 | 0.35 | 0.72 | 1.72 | 1.48 | 1.69 | 1.47 |
| EV/Core EBITDA(x) | 7.93 | 5.6 | 2.82 | 4.66 | 9.71 | 7.7 | 9.12 | 9.96 |
| Net Sales Growth(%) | 73.05 | 12.02 | 12.52 | 7.35 | 55.52 | 10.65 | 1.14 | 22.22 |
| EBIT Growth(%) | 556 | 5.41 | 21.25 | 37.66 | 92.98 | 17.1 | -9.24 | -8.79 |
| PAT Growth(%) | 188.46 | -10.58 | 20.53 | 37.43 | 104.89 | 14.13 | -20.09 | -12.73 |
| EPS Growth(%) | 144.33 | -10.58 | 20.53 | 37.43 | 104.89 | 14.13 | -20.09 | -12.73 |
| Debt/Equity(x) | 0.64 | 0.52 | 0.37 | 0.54 | 0.71 | 0.58 | 0.48 | 0.49 |
| Current Ratio(x) | 1.59 | 1.73 | 1.94 | 1.63 | 1.48 | 1.52 | 1.5 | 1.36 |
| Quick Ratio(x) | 0.77 | 0.9 | 1.08 | 1.13 | 0.98 | 1.18 | 0.98 | 0.69 |
| Interest Cover(x) | 3 | 3.64 | 3.46 | 7.22 | 10.22 | 6.16 | 3.88 | 3.19 |
| Total Debt/Mcap(x) | 0.45 | 0.58 | 0.81 | 0.51 | 0.21 | 0.21 | 0.18 | 0.21 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 56.16 | 56.16 | 56.16 | 56.16 | 57.95 | 57.95 | 57.95 | 57.95 | 57.95 | 58.01 |
| FII | 0 | 0 | 0.02 | 0 | 0 | 0.02 | 0.1 | 0.01 | 0 | 0.15 |
| DII | 0.46 | 0.44 | 0.47 | 0.29 | 0.26 | 0.26 | 1.13 | 0.97 | 0.78 | 0.77 |
| Public | 43.38 | 43.4 | 43.35 | 43.55 | 41.79 | 41.77 | 40.82 | 41.07 | 41.27 | 41.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.37 | 1.37 | 1.37 | 1.37 | 1.41 | 1.41 | 1.41 | 1.41 | 1.41 | 1.41 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.03 | 0.02 | 0.02 | 0.02 |
| Public | 1.05 | 1.06 | 1.05 | 1.06 | 1.02 | 1.02 | 0.99 | 1 | 1 | 1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 | 2.43 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
