Faze Three Ltd
Faze Three Limited, established in 1985, is primarily engaged in manufacturing and exports of end home textile products items like bathmats, rugs, blankets, throws, cushions, etc. The company has diversified its product mix across categories in the Home Textile segment and is also a direct exporter to top retail store chains in USA, UK and Europe. [1][2]
- Market Cap ₹ 942 Cr.
- Current Price ₹ 387
- High / Low ₹ 540 / 310
- Stock P/E 18.8
- Book Value ₹ 148
- Dividend Yield 0.13 %
- ROCE 19.1 %
- ROE 18.6 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 27.8% CAGR over last 5 years
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.
Peer comparison
Sector: Textiles Industry: Textiles - Processing
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
187 | 189 | 231 | 218 | 242 | 244 | 240 | 266 | 302 | 324 | 505 | 548 | 518 | |
190 | 186 | 208 | 202 | 213 | 224 | 220 | 236 | 267 | 276 | 423 | 448 | 434 | |
Operating Profit | -2 | 2 | 23 | 16 | 28 | 19 | 19 | 30 | 35 | 48 | 82 | 100 | 85 |
OPM % | -1% | 1% | 10% | 7% | 12% | 8% | 8% | 11% | 12% | 15% | 16% | 18% | 16% |
-29 | -4 | -5 | -1 | 1 | 23 | 11 | 2 | 4 | 2 | 7 | 6 | 11 | |
Interest | 24 | 15 | 15 | 14 | 14 | 8 | 8 | 7 | 9 | 6 | 8 | 15 | 11 |
Depreciation | 11 | 5 | 5 | 5 | 14 | 7 | 7 | 5 | 8 | 9 | 10 | 14 | 18 |
Profit before tax | -66 | -21 | -1 | -4 | 2 | 27 | 16 | 19 | 22 | 35 | 71 | 77 | 67 |
Tax % | -5% | -2% | -11% | 0% | 0% | -39% | -8% | 15% | 14% | 29% | 28% | 25% | |
-69 | -22 | -2 | -4 | 2 | 38 | 17 | 16 | 19 | 25 | 51 | 57 | 50 | |
EPS in Rs | -56.25 | -17.65 | -1.26 | -3.53 | 1.26 | 16.25 | 6.92 | 6.70 | 7.92 | 10.28 | 21.00 | 23.62 | 20.59 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 7% | 0% | 6% | 0% | 0% | 2% |
Compounded Sales Growth | |
---|---|
10 Years: | 11% |
5 Years: | 18% |
3 Years: | 22% |
TTM: | -9% |
Compounded Profit Growth | |
---|---|
10 Years: | 20% |
5 Years: | 28% |
3 Years: | 44% |
TTM: | -15% |
Stock Price CAGR | |
---|---|
10 Years: | 48% |
5 Years: | 51% |
3 Years: | 71% |
1 Year: | 8% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 15% |
3 Years: | 17% |
Last Year: | 19% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 12 | 12 | 12 | 12 | 12 | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
Reserves | -24 | -46 | -47 | -52 | -50 | 128 | 148 | 162 | 180 | 204 | 256 | 312 | 336 |
75 | 74 | 81 | 68 | 60 | 52 | 74 | 67 | 66 | 103 | 167 | 173 | 162 | |
148 | 172 | 204 | 229 | 211 | 42 | 15 | 18 | 17 | 27 | 42 | 33 | 39 | |
Total Liabilities | 211 | 213 | 251 | 258 | 233 | 245 | 261 | 271 | 287 | 359 | 489 | 542 | 562 |
83 | 80 | 77 | 76 | 65 | 112 | 113 | 121 | 137 | 141 | 161 | 212 | 231 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 4 | 4 | 7 |
Investments | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 13 | 15 | 15 |
127 | 133 | 174 | 181 | 167 | 132 | 144 | 148 | 147 | 214 | 312 | 311 | 310 | |
Total Assets | 211 | 213 | 251 | 258 | 233 | 245 | 261 | 271 | 287 | 359 | 489 | 542 | 562 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
48 | 16 | 0 | 30 | 23 | -33 | -14 | 37 | 31 | 9 | -7 | 109 | |
-1 | 0 | -1 | -3 | -3 | 18 | -4 | -15 | -5 | -53 | -51 | -47 | |
-44 | -15 | -4 | -27 | -19 | 15 | 18 | -13 | -22 | 31 | 61 | -6 | |
Net Cash Flow | 3 | 1 | -5 | -0 | 0 | -0 | 0 | 9 | 4 | -13 | 3 | 56 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 59 | 64 | 73 | 89 | 78 | 59 | 61 | 62 | 55 | 82 | 63 | 63 |
Inventory Days | 268 | 277 | 299 | 313 | 272 | 207 | 221 | 205 | 158 | 162 | 180 | 119 |
Days Payable | 117 | 130 | 143 | 149 | 62 | 67 | 21 | 26 | 18 | 31 | 35 | 18 |
Cash Conversion Cycle | 210 | 211 | 229 | 253 | 289 | 199 | 260 | 241 | 195 | 212 | 209 | 163 |
Working Capital Days | -51 | -78 | -12 | -43 | -38 | 137 | 182 | 144 | 127 | 156 | 147 | 112 |
ROCE % | 0% | 5% | 47% | 35% | 61% | 29% | 10% | 11% | 12% | 14% | 20% | 19% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 20 Apr
- Certificate Pursuant To Reg. 40 (9) Of The SEBI (LODR) Regulations, 2015. 17 Apr
- Compliance Certificate Pursuant To Reg. 7(3) Of The SEBI (LODR) Regulations, 2015 For The Year Ended On 31St March, 2024. 5 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 5 Apr
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 5 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2009
from bse
-
Financial Year 2008
from bse
Product Portfolio
Divergent Textile Products: The Co manufactures several Divergent Textile Products like RePOLY, Germieshield, Protector Yarn, Adjustor Yarn, Boost Yarn and Face Masks. [1]
Home & Decorative Textiles: It manufactures and exports a wide range of Home & decorative textiles like Bath mats, pillows, area rugs, tops of the beds, kitchen supplies and curtains. [2]
Automotive & Technical Textiles: The Co is also engaged in the manufacturing of Automotive seat covers, Outdoor furniture textiles, etc. [3]