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 ₹ 1,422 Cr.
- Current Price ₹ 584
- High / Low ₹ 667 / 318
- Stock P/E 35.7
- Book Value ₹ 171
- Dividend Yield 0.00 %
- ROCE 11.5 %
- ROE 10.0 %
- Face Value ₹ 10.0
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 13.1% over last 3 years.
- Dividend payout has been low at 0.71% of profits over last 3 years
* 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
Consumer Discretionary Textiles Textiles & Apparels Other Textile Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 231 | 218 | 242 | 244 | 240 | 266 | 302 | 324 | 505 | 548 | 536 | 659 | |
| 208 | 202 | 213 | 224 | 220 | 236 | 267 | 276 | 423 | 448 | 445 | 583 | |
| Operating Profit | 23 | 16 | 28 | 19 | 19 | 30 | 35 | 48 | 82 | 100 | 90 | 76 |
| OPM % | 10% | 7% | 12% | 8% | 8% | 11% | 12% | 15% | 16% | 18% | 17% | 11% |
| -5 | -1 | 1 | 23 | 11 | 2 | 4 | 2 | 7 | 6 | 8 | 14 | |
| Interest | 15 | 14 | 14 | 8 | 8 | 7 | 9 | 6 | 8 | 15 | 22 | 14 |
| Depreciation | 5 | 5 | 14 | 7 | 7 | 5 | 8 | 9 | 10 | 14 | 20 | 24 |
| Profit before tax | -1 | -4 | 2 | 27 | 16 | 19 | 22 | 35 | 71 | 77 | 57 | 51 |
| Tax % | 11% | 0% | 0% | -39% | -8% | 15% | 14% | 29% | 28% | 25% | 26% | 23% |
| -2 | -4 | 2 | 38 | 17 | 16 | 19 | 25 | 51 | 57 | 42 | 40 | |
| EPS in Rs | -1.26 | -3.53 | 1.26 | 16.25 | 6.92 | 6.70 | 7.92 | 10.28 | 21.00 | 23.62 | 17.32 | 16.38 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 7% | 0% | 6% | 0% | 0% | 2% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 12% |
| 5 Years: | 17% |
| 3 Years: | 9% |
| TTM: | 23% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 45% |
| 5 Years: | 16% |
| 3 Years: | -8% |
| TTM: | -6% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 44% |
| 5 Years: | 76% |
| 3 Years: | 21% |
| 1 Year: | 51% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 14% |
| 3 Years: | 13% |
| Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 12 | 12 | 12 | 23 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | -47 | -52 | -50 | 128 | 148 | 162 | 180 | 204 | 256 | 312 | 354 | 392 |
| 81 | 68 | 60 | 52 | 74 | 67 | 66 | 103 | 167 | 173 | 169 | 180 | |
| 204 | 229 | 211 | 42 | 15 | 17 | 17 | 27 | 42 | 34 | 40 | 72 | |
| Total Liabilities | 251 | 258 | 233 | 245 | 261 | 271 | 287 | 359 | 489 | 543 | 587 | 668 |
| 77 | 76 | 65 | 112 | 113 | 121 | 137 | 141 | 161 | 212 | 243 | 279 | |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 4 | 4 | 5 | 7 |
| Investments | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 13 | 15 | 17 | 13 |
| 174 | 181 | 167 | 132 | 144 | 148 | 147 | 214 | 312 | 312 | 322 | 368 | |
| Total Assets | 251 | 258 | 233 | 245 | 261 | 271 | 287 | 359 | 489 | 543 | 587 | 668 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 30 | 23 | -33 | -14 | 37 | 31 | 9 | -7 | 109 | 35 | 29 | |
| -1 | -3 | -3 | 18 | -4 | -15 | -5 | -53 | -51 | -47 | -42 | -45 | |
| -4 | -27 | -19 | 15 | 18 | -13 | -22 | 31 | 61 | -6 | -18 | -7 | |
| Net Cash Flow | -5 | -0 | 0 | -0 | 0 | 9 | 4 | -13 | 3 | 56 | -26 | -24 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 73 | 89 | 78 | 59 | 61 | 62 | 55 | 82 | 63 | 63 | 51 | 45 |
| Inventory Days | 299 | 313 | 272 | 207 | 221 | 205 | 158 | 162 | 180 | 119 | 192 | 210 |
| Days Payable | 143 | 149 | 62 | 67 | 21 | 26 | 18 | 31 | 35 | 18 | 24 | 44 |
| Cash Conversion Cycle | 229 | 253 | 289 | 199 | 260 | 241 | 195 | 212 | 209 | 163 | 219 | 211 |
| Working Capital Days | -12 | -43 | -38 | 137 | 182 | 144 | 127 | 156 | 147 | 112 | 135 | 142 |
| ROCE % | 47% | 35% | 61% | 29% | 10% | 11% | 12% | 14% | 20% | 19% | 15% | 11% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Investor Presentation
24 May - FY25 revenue up 22.6% to INR 701.8 Cr; expects 22-25% growth in FY26-FY27; INR 270 Cr capex invested.
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
23 May - Annual Secretarial Compliance Report for FY ended March 31, 2025, confirming full regulatory compliance.
- Audited Financial Results (Standalone And Consolidated) Of The Company For The Quarter And Financial Year Ended March 31, 2025 23 May
-
Board Meeting Outcome for Outcome Of Board Meeting Held Today I.E. May 23, 2025
23 May - Faze Three reports audited FY25 standalone and consolidated results with Rs 52.65 Cr profit before tax.
-
Board Meeting Intimation for Considering And Approving The Audited (Standalone And Consolidated) Financial Statements/ Results For The Financial Year And Quarter Ended March 31, 2025
17 May - Board meeting on May 23 to approve FY25 audited results; trading window closed from April 1.
Annual reports
-
Financial Year 2024
from bse
-
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
Concalls
-
May 2025TranscriptNotesPPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
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]