| Key Financial Ratios of Faze Three (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
16.38 |
17.31 |
23.62 |
21.00 |
10.28 |
|
| Diluted EPS (Rs.) |
16.38 |
17.31 |
23.62 |
21.00 |
10.28 |
|
| Cash EPS (Rs.) |
26.26 |
25.53 |
29.39 |
25.19 |
13.92 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
150.10 |
132.46 |
115.31 |
92.26 |
94.00 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
171.37 |
155.53 |
138.43 |
115.44 |
94.00 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.50 |
0.50 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
270.93 |
220.33 |
225.30 |
207.65 |
133.29 |
|
| PBDIT/Share (Rs.) |
36.89 |
36.34 |
40.39 |
35.60 |
20.53 |
|
| PBIT/Share (Rs.) |
27.01 |
28.12 |
34.62 |
31.41 |
16.90 |
|
| PBT/Share (Rs.) |
21.14 |
23.54 |
31.54 |
29.35 |
14.56 |
|
| Net Profit/Share (Rs.) |
16.38 |
17.31 |
23.62 |
21.00 |
10.28 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
13.61 |
16.49 |
17.92 |
17.14 |
15.40 |
|
| PBIT Margin (%) |
9.96 |
12.76 |
15.36 |
15.12 |
12.67 |
|
| PBT Margin (%) |
7.80 |
10.68 |
14.00 |
14.13 |
10.92 |
|
| Net Profit Margin (%) |
6.04 |
7.85 |
10.48 |
10.11 |
7.71 |
|
| Return on Networth / Equity (%) |
10.91 |
13.07 |
20.48 |
22.76 |
10.94 |
|
| Return on Capital Employed (%) |
15.19 |
17.31 |
23.85 |
26.00 |
17.17 |
|
| Return on Assets (%) |
5.96 |
7.17 |
10.58 |
10.43 |
6.97 |
|
| Total Debt/Equity (X) |
0.46 |
0.49 |
0.57 |
0.70 |
0.45 |
|
| Asset Turnover Ratio (%) |
1.05 |
0.95 |
1.06 |
1.19 |
90.41 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.39 |
1.63 |
1.64 |
1.57 |
1.73 |
|
| Quick Ratio (X) |
0.60 |
0.97 |
1.23 |
1.01 |
1.17 |
|
| Inventory Turnover Ratio (X) |
4.21 |
2.64 |
2.30 |
2.83 |
4.82 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
1,001.52 |
955.77 |
825.05 |
868.07 |
242.51 |
|
| EV/Net Operating Revenue (X) |
1.52 |
1.78 |
1.51 |
1.72 |
0.75 |
|
| EV/EBITDA (X) |
11.16 |
10.82 |
8.40 |
10.03 |
4.86 |
|
| MarketCap/Net Operating Revenue (X) |
1.28 |
1.62 |
1.40 |
1.52 |
0.56 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
2.31 |
2.69 |
2.74 |
3.41 |
0.80 |
|
| Price/Net Operating Revenue |
1.28 |
1.62 |
1.40 |
1.52 |
0.56 |
|
| Earnings Yield |
0.05 |
0.05 |
0.07 |
0.07 |
0.14 |
|
Source : Dion Global Solutions Limited
