Nifty
Sensex
:
:
11267.30
38127.08
32.75 (0.29%)
246.68 (0.65%)

Textile

Rating :
38/99  (View)

BSE: 530079 | NSE: FAZETHREE

31.00
-3.40 (-9.88%)
11-Oct-2019 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  33.50
  •  33.50
  •  30.00
  •  34.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10657
  •  3.30
  •  62.75
  •  26.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 75.51
  • 4.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 125.95
  • N/A
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.75%
  • 2.43%
  • 39.42%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 12.40%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.12
  • 4.07
  • 2.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.71
  • 13.16
  • 8.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.25
  • -
  • -24.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.03
  • 5.42
  • 6.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.50
  • 0.72
  • 1.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.68
  • 5.72
  • 6.43

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
74.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
66.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
7.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
10.32%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
1.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
5.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
4.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
5.65%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Net Sales
-
268.55
239.87
138.53
111.44
114.82
Net Sales Growth
-
11.96%
73.15%
24.31%
-2.94%
 
Cost Of Goods Sold
-
119.63
115.37
72.63
57.22
64.73
Gross Profit
-
148.92
124.50
65.90
54.22
50.08
GP Margin
-
55.45%
51.90%
47.57%
48.65%
43.62%
Total Expenditure
-
240.52
220.50
153.33
108.48
105.39
Power & Fuel Cost
-
23.13
19.70
8.92
6.22
4.85
% Of Sales
-
8.61%
8.21%
6.44%
5.58%
4.22%
Employee Cost
-
42.62
39.12
11.64
11.31
9.31
% Of Sales
-
15.87%
16.31%
8.40%
10.15%
8.11%
Manufacturing Exp.
-
24.10
24.70
16.15
12.66
10.98
% Of Sales
-
8.97%
10.30%
11.66%
11.36%
9.56%
General & Admin Exp.
-
14.12
8.60
9.39
10.44
7.65
% Of Sales
-
5.26%
3.59%
6.78%
9.37%
6.66%
Selling & Distn. Exp.
-
10.49
9.74
9.96
7.94
6.50
% Of Sales
-
3.91%
4.06%
7.19%
7.12%
5.66%
Miscellaneous Exp.
-
6.43
3.27
24.63
2.70
1.37
% Of Sales
-
2.39%
1.36%
17.78%
2.42%
1.19%
EBITDA
-
28.03
19.37
-14.80
2.96
9.43
EBITDA Margin
-
10.44%
8.08%
-10.68%
2.66%
8.21%
Other Income
-
1.77
10.63
14.61
16.42
10.14
Interest
-
6.75
7.77
13.14
7.86
7.77
Depreciation
-
5.23
6.69
4.93
4.46
3.92
PBT
-
17.82
15.54
-18.25
7.06
7.88
Tax
-
2.77
-1.29
0.77
2.06
3.71
Tax Rate
-
15.54%
-8.30%
-4.22%
29.18%
47.08%
PAT
-
15.05
16.83
-19.03
5.00
4.17
PAT before Minority Interest
-
15.05
16.83
-19.03
5.00
4.17
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.60%
7.02%
-13.74%
4.49%
3.63%
PAT Growth
-
-10.58%
188.44%
-480.60%
19.90%
 
Unadjusted EPS
-
6.19
7.00
-15.61
4.10
0.68

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Shareholder's Funds
185.21
171.93
51.92
70.98
66.00
Share Capital
24.32
24.32
12.19
12.19
12.19
Total Reserves
160.89
147.21
39.73
58.79
53.81
Non-Current Liabilities
-1.44
-2.36
138.32
123.09
96.57
Secured Loans
2.67
0.82
70.77
64.98
44.59
Unsecured Loans
0.00
0.00
57.31
48.52
43.42
Long Term Provisions
1.24
0.94
0.00
0.00
0.00
Current Liabilities
80.76
87.37
31.35
20.12
16.68
Trade Payables
8.30
6.75
23.95
16.25
12.32
Other Current Liabilities
6.53
6.12
7.40
3.87
2.65
Short Term Borrowings
64.27
72.90
0.00
0.00
0.00
Short Term Provisions
1.66
1.60
0.00
0.00
1.71
Total Liabilities
264.53
256.94
221.59
214.19
179.25
Net Block
120.57
113.40
90.75
85.97
80.37
Gross Block
209.37
198.64
116.35
106.55
96.70
Accumulated Depreciation
88.80
85.24
25.60
20.58
16.33
Non Current Assets
123.84
117.81
112.08
104.32
88.27
Capital Work in Progress
0.39
1.16
15.48
12.50
2.18
Non Current Investment
0.21
0.21
5.85
5.85
5.72
Long Term Loans & Adv.
1.85
3.04
0.00
0.00
0.00
Other Non Current Assets
0.82
0.00
0.00
0.00
0.00
Current Assets
140.69
139.13
109.50
109.57
90.12
Current Investments
0.00
0.19
0.00
0.00
0.00
Inventories
66.64
72.13
40.44
41.30
33.36
Sundry Debtors
44.91
40.08
37.45
36.27
14.70
Cash & Bank
17.19
2.41
1.54
2.13
24.09
Other Current Assets
11.95
22.20
0.00
0.04
17.96
Short Term Loans & Adv.
2.16
2.12
30.07
29.84
17.88
Net Current Assets
59.93
51.76
78.15
89.45
73.44
Total Assets
264.53
256.94
221.58
214.19
179.25

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
37.27
-15.80
7.72
-19.61
12.82
PBT
17.82
15.54
-18.29
6.99
7.84
Adjustment
10.48
5.52
15.49
10.75
10.10
Changes in Working Capital
11.57
-29.70
10.68
-36.50
-4.13
Cash after chg. in Working capital
39.87
-8.64
7.88
-18.76
13.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.60
-7.16
-0.16
-0.85
-1.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.34
-1.73
-12.62
-20.49
-13.07
Net Fixed Assets
-9.96
-67.97
-12.78
-20.17
Net Investments
0.19
3.00
0.00
-0.11
Others
-5.57
63.24
0.16
-0.21
Cash from Financing Activity
-13.03
17.98
4.31
18.13
23.57
Net Cash Inflow / Outflow
8.90
0.45
-0.59
-21.96
23.32
Opening Cash & Equivalents
2.29
1.84
2.13
24.09
0.77
Closing Cash & Equivalent
11.19
2.29
1.54
2.13
24.09

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
53.42
47.74
41.06
56.42
51.85
ROA
5.77%
7.03%
-8.73%
2.54%
2.33%
ROE
12.23%
20.26%
-32.03%
7.57%
6.60%
ROCE
12.66%
12.65%
-2.84%
8.94%
10.35%
Fixed Asset Turnover
1.32
1.52
1.25
1.10
1.21
Receivable days
57.76
58.99
96.71
83.17
45.94
Inventory Days
94.30
85.64
107.22
121.84
104.24
Payable days
12.06
26.79
60.94
49.53
42.70
Cash Conversion Cycle
140.00
117.84
142.99
155.48
107.48
Total Debt/Equity
0.52
0.64
2.56
1.65
1.39
Interest Cover
3.64
3.00
-0.39
1.90
2.01

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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