Faze Three

₹441.8 14.3 | 3.3%

WEBSITE BSE:530079 NSE : FAZE THREE L 10 May, 16:01

Market Cap ₹1074 Cr.

Stock P/E 20.5

P/B 3.4

Current Price ₹441.8

Book Value ₹ 129.9

Face Value 10

52W High ₹539.9

Dividend Yield 0.11%

52W Low ₹ 310

Edit Ratio

Faze Three Research see more...

Equity Research: Faze Three

Faze Three Limited- Strong Market Presence and Healthy Order Book Are Supporting Factors

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.

Faze Three Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Faze Three Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	117	132	155	147	137	132	142	129	132	138
Other Income	2	1	1	1	1	2	1	5	2	2
Total Income	119	133	157	148	138	134	144	134	135	140
Total Expenditure	96	109	133	124	113	109	118	110	110	115
Operating Profit	23	23	24	25	25	25	26	24	25	25
Interest	1	2	1	2	2	2	3	3	3	3
Depreciation	2	3	3	3	4	4	4	5	5	5
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	19	18	21	20	19	19	19	17	17	17
Provision for Tax	6	6	5	5	5	5	4	4	4	4
Profit After Tax	14	13	16	15	14	15	15	12	13	13
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	14	13	16	15	14	15	15	12	13	13
Adjusted Earnings Per Share	5.6	5.2	6.5	6	5.9	6	6.1	5.1	5.2	5.2

Faze Three Profit & Loss

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	240	269	302	324	504	558	541
Other Income	11	2	4	2	7	6	10
Total Income	250	270	306	327	511	564	553
Total Expenditure	220	241	269	277	422	457	453
Operating Profit	30	30	38	50	89	107	100
Interest	8	7	9	6	8	15	12
Depreciation	7	5	8	9	10	14	19
Exceptional Income / Expenses	0	0	0	0	0	0	0
Profit Before Tax	16	18	21	35	71	78	70
Provision for Tax	-1	3	3	10	20	19	16
Profit After Tax	17	15	18	25	51	58	53
Adjustments	0	0	0	0	0	0	0
Profit After Adjustments	17	15	18	25	51	58	53
Adjusted Earnings Per Share	6.9	6.2	7.5	10.3	21	24	21.6

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	11%	23%	18%	0%
Operating Profit CAGR	20%	41%	29%	0%
PAT CAGR	14%	48%	28%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	36%	66%	62%	51%
ROE Average	23%	22%	18%	18%
ROCE Average	23%	22%	19%	18%

Faze Three Balance Sheet

#(Fig in Cr.)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	172	185	201	226	278	335
Minority's Interest	0	0	0	0	0	0
Borrowings	1	3	1	0	0	0
Other Non-Current Liabilities	-3	-4	6	8	13	18
Total Current Liabilities	87	81	70	140	230	235
Total Liabilities	257	265	278	374	521	587
Fixed Assets	113	121	137	141	161	216
Other Non-Current Assets	4	4	5	6	19	13
Total Current Assets	139	140	136	227	341	359
Total Assets	257	265	278	374	521	587

Faze Three Cash Flow

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

Faze Three Ratios

#	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	6.92	6.19	7.46	10.25	21	23.97
CEPS(Rs)	9.67	8.33	10.73	13.89	25.19	29.92
DPS(Rs)	0.5	0	0.5	0	0	0.5
Book NAV/Share(Rs)	47.74	53.42	60.15	70.36	91.25	114.47
Core EBITDA Margin(%)	8.08	10.43	11.13	14.64	16.32	18.19
EBIT Margin(%)	9.72	9.15	9.86	12.64	15.69	16.6
Pre Tax Margin(%)	6.48	6.64	7.01	10.89	14.15	13.91
PAT Margin (%)	7.02	5.6	6	7.69	10.13	10.44
Cash Profit Margin (%)	9.81	7.55	8.64	10.41	12.15	13.04
ROA(%)	7.03	5.77	6.68	7.64	11.41	10.52
ROE(%)	20.26	12.23	13.14	15.71	25.99	23.31
ROCE(%)	12.65	12.68	14.96	17.65	24.6	22.63
Receivable days	59.03	57.76	53.7	63.95	54.8	58.23
Inventory Days	85.69	94.3	76.95	73.48	66.89	63.93
Payable days	48.57	22.96	19.81	24.23	29.18	28.22
PER(x)	9.88	7.76	3.74	7.31	15	13.17
Price/Book(x)	1.43	0.9	0.46	1.07	3.45	2.76
Dividend Yield(%)	0.73	0	1.79	0	0	0.16
EV/Net Sales(x)	0.99	0.62	0.35	0.72	1.72	1.48
EV/Core EBITDA(x)	7.93	5.6	2.82	4.66	9.71	7.7
Net Sales Growth(%)	73.05	12.02	12.52	7.35	55.52	10.65
EBIT Growth(%)	556	5.41	21.25	37.66	92.98	17.1
PAT Growth(%)	188.46	-10.58	20.53	37.43	104.89	14.13
EPS Growth(%)	144.33	-10.58	20.53	37.43	104.89	14.13
Debt/Equity(x)	0.64	0.52	0.37	0.54	0.71	0.58
Current Ratio(x)	1.59	1.73	1.94	1.63	1.48	1.53
Quick Ratio(x)	0.77	0.9	1.08	1.13	0.98	1.18
Interest Cover(x)	3	3.64	3.46	7.22	10.22	6.16
Total Debt/Mcap(x)	0.45	0.58	0.81	0.51	0.21	0.21

Faze Three Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51.28	51.28	51.45	51.45	51.53	56.16	56.16	56.16	56.16	56.16
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0.12	0.36	0.46	0.44
Public	48.72	48.72	48.55	48.55	48.47	43.84	43.72	43.48	43.38	43.4
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	1.25	1.25	1.25	1.25	1.25	1.37	1.37	1.37	1.37	1.37
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0.01	0.01	0.01
Public	1.18	1.18	1.18	1.18	1.18	1.07	1.06	1.06	1.05	1.06
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

Pros

Company has delivered good profit growth of 27% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 22%
Debtor days have improved from 29.18 to 28.22days.

Cons

Stock is trading at 3.4 times its book value.

* 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)

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

Add Watchlist

Faze Three Research see more...

Overview Inc. Year: 1985Industry: Textile

Faze Three Share Price

Alert Data

Quarterly Price

Peer Comparison

Faze Three Quarterly Results

Faze Three Profit & Loss

Growth Rates

Faze Three Balance Sheet

Faze Three Cash Flow

Faze Three Ratios

Faze Three Shareholding Pattern

Faze Three News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

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

Please Login!

Error!