Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Textile

Rating :
58/99

BSE: 530079 | NSE: FAZETHREE

397.15
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 388.20
  • 405.00
  • 372.20
  • 385.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  553
  •  146.41
  •  413.00
  •  155.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 965.83
  • 16.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,015.91
  • N/A
  • 3.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.45%
  • 3.28%
  • 37.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.85%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.63
  • 5.87
  • 6.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.86
  • 11.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.96
  • 18.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.32
  • 7.13
  • 8.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.98
  • 1.47
  • 1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -388.45
  • -268.77
  • 6.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
147.00
97.70
50.46%
155.27
108.96
42.50%
132.15
94.10
40.44%
117.35
80.69
45.43%
Expenses
123.60
84.50
46.27%
132.63
93.73
41.50%
109.26
79.78
36.95%
96.43
69.29
39.17%
EBITDA
23.40
13.20
77.27%
22.64
15.23
48.65%
22.89
14.32
59.85%
20.92
11.40
83.51%
EBIDTM
15.92%
13.51%
14.58%
13.98%
17.32%
15.22%
17.83%
14.13%
Other Income
1.14
3.26
-65.03%
1.46
1.08
35.19%
0.54
0.68
-20.59%
1.72
0.27
537.04%
Interest
1.66
0.80
107.50%
0.90
1.57
-42.68%
2.45
1.45
68.97%
0.84
0.90
-6.67%
Depreciation
3.01
2.54
18.50%
2.60
2.42
7.44%
2.69
2.26
19.03%
2.36
2.10
12.38%
PBT
19.87
13.12
51.45%
20.60
12.32
67.21%
18.29
11.29
62.00%
19.44
8.67
124.22%
Tax
5.28
4.00
32.00%
4.83
3.69
30.89%
5.64
3.25
73.54%
5.85
2.55
129.41%
PAT
14.59
9.12
59.98%
15.77
8.63
82.73%
12.65
8.04
57.34%
13.59
6.12
122.06%
PATM
9.93%
9.33%
10.16%
7.92%
9.57%
8.54%
11.58%
7.58%
EPS
6.00
3.75
60.00%
6.48
3.55
82.54%
5.20
3.31
57.10%
5.59
2.52
121.83%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Net Sales
551.77
324.59
302.17
268.55
239.73
138.53
111.44
114.82
Net Sales Growth
44.65%
7.42%
12.52%
12.02%
73.05%
24.31%
-2.94%
 
Cost Of Goods Sold
237.46
150.81
138.07
119.63
115.36
72.63
57.22
64.73
Gross Profit
314.31
173.78
164.10
148.92
124.37
65.90
54.22
50.08
GP Margin
56.96%
53.54%
54.31%
55.45%
51.88%
47.57%
48.65%
43.62%
Total Expenditure
461.92
276.87
268.54
240.53
220.36
153.33
108.48
105.39
Power & Fuel Cost
-
19.48
20.41
20.38
19.70
8.92
6.22
4.85
% Of Sales
-
6.00%
6.75%
7.59%
8.22%
6.44%
5.58%
4.22%
Employee Cost
-
51.29
52.26
42.62
39.12
11.64
11.31
9.31
% Of Sales
-
15.80%
17.29%
15.87%
16.32%
8.40%
10.15%
8.11%
Manufacturing Exp.
-
27.14
26.83
26.85
24.70
16.15
12.66
10.98
% Of Sales
-
8.36%
8.88%
10.00%
10.30%
11.66%
11.36%
9.56%
General & Admin Exp.
-
9.63
11.94
11.24
8.66
9.39
10.44
7.65
% Of Sales
-
2.97%
3.95%
4.19%
3.61%
6.78%
9.37%
6.66%
Selling & Distn. Exp.
-
15.01
13.50
10.49
9.74
9.96
7.94
6.50
% Of Sales
-
4.62%
4.47%
3.91%
4.06%
7.19%
7.12%
5.66%
Miscellaneous Exp.
-
3.51
5.53
9.32
3.08
24.63
2.70
1.37
% Of Sales
-
1.08%
1.83%
3.47%
1.28%
17.78%
2.42%
1.19%
EBITDA
89.85
47.72
33.63
28.02
19.37
-14.80
2.96
9.43
EBITDA Margin
16.28%
14.70%
11.13%
10.43%
8.08%
-10.68%
2.66%
8.21%
Other Income
4.86
2.13
4.12
1.77
10.63
14.61
16.42
10.14
Interest
5.85
5.68
8.61
6.75
7.77
13.14
7.86
7.77
Depreciation
10.66
8.84
7.96
5.22
6.69
4.93
4.46
3.92
PBT
78.20
35.33
21.18
17.82
15.54
-18.25
7.06
7.88
Tax
21.60
10.40
3.04
2.77
-1.29
0.77
2.06
3.71
Tax Rate
27.62%
29.44%
14.35%
15.54%
-8.30%
-4.22%
29.18%
47.08%
PAT
56.60
24.93
18.14
15.05
16.83
-19.03
5.00
4.17
PAT before Minority Interest
56.60
24.93
18.14
15.05
16.83
-19.03
5.00
4.17
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.26%
7.68%
6.00%
5.60%
7.02%
-13.74%
4.49%
3.63%
PAT Growth
77.37%
37.43%
20.53%
-10.58%
-
-
19.90%
 
EPS
23.29
10.26
7.47
6.19
6.93
-7.83
2.06
1.72

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Shareholder's Funds
226.13
201.45
185.18
171.93
51.92
70.98
66.00
Share Capital
24.32
24.32
24.32
24.32
12.19
12.19
12.19
Total Reserves
201.81
177.13
160.86
147.21
39.73
58.79
53.81
Non-Current Liabilities
8.66
6.85
-1.44
-2.36
138.32
123.09
96.57
Secured Loans
0.28
1.20
2.67
0.82
70.77
64.98
44.59
Unsecured Loans
0.00
0.00
0.00
0.00
57.31
48.52
43.42
Long Term Provisions
1.37
1.44
1.24
0.94
0.00
0.00
0.00
Current Liabilities
119.74
70.17
80.79
87.37
31.35
20.12
16.68
Trade Payables
13.33
6.69
8.30
6.75
23.95
16.25
12.32
Other Current Liabilities
12.70
8.25
6.96
6.12
7.40
3.87
2.65
Short Term Borrowings
91.35
53.45
63.87
72.90
0.00
0.00
0.00
Short Term Provisions
2.36
1.78
1.66
1.60
0.00
0.00
1.71
Total Liabilities
354.53
278.47
264.53
256.94
221.59
214.19
179.25
Net Block
140.85
136.76
120.57
113.40
90.75
85.97
80.37
Gross Block
243.05
231.64
209.37
198.64
116.35
106.55
96.70
Accumulated Depreciation
102.20
94.88
88.80
85.24
25.60
20.58
16.33
Non Current Assets
147.23
142.03
124.85
117.81
112.08
104.32
88.27
Capital Work in Progress
1.04
0.76
0.39
1.16
15.48
12.50
2.18
Non Current Investment
0.21
0.21
0.21
0.21
5.85
5.85
5.72
Long Term Loans & Adv.
2.88
2.16
1.88
3.04
0.00
0.00
0.00
Other Non Current Assets
2.25
2.14
1.80
0.00
0.00
0.00
0.00
Current Assets
207.30
136.44
139.68
139.13
109.50
109.57
90.12
Current Investments
0.00
0.00
0.00
0.19
0.00
0.00
0.00
Inventories
69.83
60.77
66.64
72.13
40.44
41.30
33.36
Sundry Debtors
69.66
44.00
44.91
40.08
37.45
36.27
14.70
Cash & Bank
42.46
16.29
17.19
2.41
1.54
2.13
24.09
Other Current Assets
25.35
10.64
8.81
17.82
30.07
29.88
17.96
Short Term Loans & Adv.
8.10
4.74
2.13
6.50
30.07
29.84
17.88
Net Current Assets
87.56
66.27
58.89
51.76
78.15
89.45
73.44
Total Assets
354.53
278.47
264.53
256.94
221.58
214.19
179.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
8.94
31.10
37.27
-13.45
7.72
-19.61
12.82
PBT
35.33
21.18
17.82
15.54
-18.29
6.99
7.84
Adjustment
13.69
12.88
10.48
5.05
15.49
10.75
10.10
Changes in Working Capital
-34.41
2.02
11.57
-26.88
10.68
-36.50
-4.13
Cash after chg. in Working capital
14.61
36.08
39.87
-6.29
7.88
-18.76
13.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.67
-4.98
-2.60
-7.16
-0.16
-0.85
-1.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-52.62
-5.20
-15.36
-4.16
-12.62
-20.49
-13.07
Net Fixed Assets
-11.69
-22.64
-9.96
-67.97
-12.78
-20.17
Net Investments
0.00
-0.01
0.19
3.00
0.00
-0.11
Others
-40.93
17.45
-5.59
60.81
0.16
-0.21
Cash from Financing Activity
30.86
-21.80
-13.03
18.06
4.31
18.13
23.57
Net Cash Inflow / Outflow
-12.82
4.10
8.88
0.45
-0.59
-21.96
23.32
Opening Cash & Equivalents
15.27
11.17
2.29
1.84
2.13
24.09
0.77
Closing Cash & Equivalent
2.44
15.27
11.17
2.29
1.54
2.13
24.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
70.35
60.15
53.42
47.74
41.06
56.42
51.85
ROA
7.88%
6.68%
5.77%
7.03%
-8.73%
2.54%
2.33%
ROE
15.71%
13.14%
12.23%
20.26%
-32.03%
7.57%
6.60%
ROCE
17.65%
14.96%
12.68%
12.65%
-2.84%
8.94%
10.35%
Fixed Asset Turnover
1.37
1.37
1.32
1.52
1.25
1.10
1.21
Receivable days
63.91
53.70
57.76
59.03
96.71
83.17
45.94
Inventory Days
73.43
76.95
94.30
85.69
107.22
121.84
104.24
Payable days
24.23
10.86
12.06
26.49
60.94
49.53
42.70
Cash Conversion Cycle
113.11
119.79
140.00
118.23
142.99
155.48
107.48
Total Debt/Equity
0.54
0.37
0.52
0.64
2.56
1.65
1.39
Interest Cover
7.22
3.46
3.64
3.00
-0.39
1.90
2.01

News Update:


  • Faze Three - Quarterly Results
    4th Aug 2022, 13:11 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.