AI assistant
Faze Three Ltd. — Investor Presentation 2026
Feb 13, 2026
62686_rns_2026-02-13_c4a7e2c2-0bda-4b62-a452-ec2dc8993e20.pdf
Investor Presentation
Open in viewerOpens in your device viewer
==> picture [109 x 45] intentionally omitted <==
February 13, 2026
To,
| BSE Limited Department of Corporate Services, P. J. Towers, Dalal Street, Mumbai – 400 001. Scrip Code: 530079 |
National Stock Exchange of India Limited Listing Compliance Department, Exchange Plaza, Plot No. C/ 1, G Block, Bandra Kurla Complex, Bandra (E), Mumbai – 400 051. Symbol: FAZE3Q |
|---|---|
Dear Sir/Ma’am,
Sub: Submission of Investor Presentation of the Company on the Un-Audited Financial Results (Standalone & Consolidated) of the Company for the third quarter & nine months ended December 31, 2025
Ref: Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015
In compliance with Regulation 30 of the Securities and Exchange Board of India (Listing Obligations and Disclosure Requirements) Regulations, 2015, please find enclosed herewith the Company’s presentation on the Un-Audited Financial Results (Standalone & Consolidated) of the Company for the third quarter & nine months ended December 31, 2025.
You are requested to kindly take the same on record and bring it to the notice of your constituents.
Thanking you,
Yours Sincerely, For Faze Three Limited
Digitally signed Akram by Akram Hasan Sati Hasan Sati Date: 2026.02.13 09:29:02 +05'30'
Akram Sati Company Secretary & Compliance Officer M. No. A50020
FAZE THREE LIMITED (CIN: L99999DN1985PLC000197) Regd. Office: Survey 380/1, Khanvel Silvassa Road, Dapada, Silvassa – 396 230, UT of D&NH Corporate Office: 63/64, 6[th] Floor, Wing C, Mittal Court, Nariman Point, Mumbai - 400021. Tel. : 91 (22) 43514444, 66604600 * Fax : 91 (22) 24936811 * E-mail : [email protected] * Website : www.fazethree.com
==> picture [828 x 312] intentionally omitted <==
Feb 13, 2026
Financial Results for the quarter and nine months ended Dec 31, 2025 & Company presentation
1
About the Company
Technical & Home Textiles Products: Floor coverings (Bathmats / Rugs – Rubber backed),
Engaged in manufacturing of Technical & Home Textiles products
Performance & Outdoor Home Textiles made of micro polyester, Cushions,
Top of the Bed Products, Blankets, Curtains, Accessories, etc.
Direct Exports to Large Retailers in USA, UK & EUR region. Over 90% Revenue is Exports only. Visit http://www.fazethree.com/ for more details
Handloom Home Textiles Products : Bathmats, Accent Rugs, Throws, Cushions, Powerloom rugs, Accessories, etc.
8 factory locations including captive process houses.
Factory Locations: Silvassa (2) (UT of DN&DD) and Vapi (1) (Guj.) for Home & Technical Textiles. Panipat (4) (Haryana) for Handloom Home Textiles. (1) in Aurangabad, Maharashtra
During the year, the company added office cum Showroom location in New York, USA to accelerate reach and efforts towards growing the business and new product categories
China plus One: Eureka moment this decade for above categories akin to Sheets and Towels in 2008-09 wherein India is leader today aided by move from China
PLI scheme for MMF in India is recognition to the opportunity, will build optimum supply chain for company’s products
Established in 1985 Listed in 1995 Focused on Home & Technical Textiles manufacturing since its Inception
Factories built and operated as per globally mandated / acceptable standards of infrastructure and operation
Management Team Consists of Founder / Promoters, Professionals/CXO’s heading core functions in each factories
Inhouse capability for Design, Development & Innovations across all the product offerings
Company has capability to offer every product other than sheets and towels under Home Textile segment. Currently floor covering segment is the dominant product category
Vertically integrated operations for all products starting from Yarn to finished product / merchandise
Rated A/A1 for Long term/Short term reaffirmed by CARE ratings (Sep 25)
Equal capabilities, expertise & share between Cotton & Polyester /MMF products currently. Share of Polyester/ MMF expected to rise in future given the global trend
2
Competition / Peer Exporters
Business Model
-
Inhouse Capability from Design to Delivery : Yarn to Finished Product
-
Multiple products under Home Textiles
-
Significant engagement with customer prior to order confirmation on Design, development, etc.
-
Order backed manufacturing only
-
Direct exports to customers, ~95% FOB
-
Over 95% domestic raw materials
-
Faster order turnaround times (60d-120d)
-
Moderate MOQ’s, flexibility across products / Colours, designs
Markets & Customers
-
USA 65%, UK/EUR 35%
-
Strong relationship with Top 15 customers over last 2 decades. Consistent business across product lines
-
Top 12 customers contribute around 80% of Revenue
-
Any single Customer revenue < 16% of Revenue of the company
-
Most customers procure multiple products across factories of the company
Business Potential
-
Top 15 Customers comprise of very large retail chains in USA, UK, EUR
-
Customer appetite is atleast 10x across all product lines given their global sourcing including in India
-
Tangible move for sourcing to India from erstwhile China across Company’s products amongst company’s Customers
-
Huge un-fulfilled demand within existing customer base / product mix offered by company
-
Company is uniquely placed to have multiple product lines across Handloom, Technical & Home Textiles products.
-
Most Peers have one of the many products
-
Adequate opportunity & customer appetite for all the existing Indian peers in the product categories of the company
-
Chinese competition: erstwhile headwind has become a tailwind
-
Cost & tariff arbitrage neutralised between India & China under Home textiles
3
==> picture [136 x 70] intentionally omitted <==
Our Valued Customers
==> picture [219 x 48] intentionally omitted <==
==> picture [131 x 44] intentionally omitted <==
==> picture [184 x 37] intentionally omitted <==
==> picture [179 x 40] intentionally omitted <==
==> picture [167 x 55] intentionally omitted <==
==> picture [288 x 46] intentionally omitted <==
==> picture [160 x 46] intentionally omitted <==
==> picture [332 x 46] intentionally omitted <==
==> picture [154 x 54] intentionally omitted <==
==> picture [214 x 40] intentionally omitted <==
==> picture [137 x 31] intentionally omitted <==
==> picture [295 x 26] intentionally omitted <==
==> picture [64 x 45] intentionally omitted <==
==> picture [238 x 42] intentionally omitted <==
==> picture [299 x 42] intentionally omitted <==
==> picture [176 x 31] intentionally omitted <==
==> picture [141 x 47] intentionally omitted <==
==> picture [255 x 35] intentionally omitted <==
==> picture [235 x 33] intentionally omitted <==
==> picture [171 x 44] intentionally omitted <==
==> picture [227 x 44] intentionally omitted <==
==> picture [185 x 91] intentionally omitted <==
==> picture [138 x 108] intentionally omitted <==
==> picture [234 x 44] intentionally omitted <==
==> picture [190 x 41] intentionally omitted <==
==> picture [226 x 50] intentionally omitted <==
==> picture [129 x 47] intentionally omitted <==
==> picture [169 x 39] intentionally omitted <==
==> picture [118 x 61] intentionally omitted <==
==> picture [157 x 71] intentionally omitted <==
==> picture [105 x 52] intentionally omitted <==
==> picture [115 x 45] intentionally omitted <==
==> picture [116 x 40] intentionally omitted <==
==> picture [234 x 31] intentionally omitted <==
4
==> picture [111 x 54] intentionally omitted <==
Product glimpse: refer www.fazethree.com
==> picture [168 x 168] intentionally omitted <==
==> picture [168 x 168] intentionally omitted <==
==> picture [207 x 168] intentionally omitted <==
==> picture [203 x 168] intentionally omitted <==
==> picture [193 x 169] intentionally omitted <==
==> picture [135 x 160] intentionally omitted <==
==> picture [163 x 166] intentionally omitted <==
==> picture [179 x 162] intentionally omitted <==
==> picture [182 x 164] intentionally omitted <==
==> picture [134 x 160] intentionally omitted <==
==> picture [160 x 159] intentionally omitted <==
==> picture [184 x 166] intentionally omitted <==
==> picture [139 x 166] intentionally omitted <==
==> picture [212 x 163] intentionally omitted <==
==> picture [100 x 160] intentionally omitted <==
==> picture [121 x 160] intentionally omitted <==
==> picture [181 x 160] intentionally omitted <==
Home Textile Industry / Global Supply Chain : Trends, US Tariffs & Update
India is a leading supplier of Sheets & Towels and other products under the Cotton Home Textiles Segment given the availability of Cotton in India
Home Textiles from MMF (Man Made Fibres) predominantly polyester are dominated by China. These include Floor coverings (Bathmats, Rugs, Outdoor, performance textiles), TOB, Curtains, Filled products, etc. Estimated exports are said to be at least 20 times of India
Global Textile Trade is estimated at $ 200 Bn+ of which, China (+Vietnam) has 50% currently versus ~7% of India
1% movement implies opportunity of at least $ 2 Bn India can aim for 15% share by 2030 given the MMF yarn base and knowhow
China Plus One has been reinvigorated after a hiatus of 2 years under current USA Trade policy
Almost all Top Retailers have targets of diversifying at least 15-20% out of China within next 2-3 years if India / Others can deliver
US Tariffs on China range from 35%-44% whereas India at 18% is significant tailwind for business moving to India
FTA with EU and UK are also a major positive along side USA India Trade deal
The full effect of all the deals will be visible over next 1-2 years
Incumbent suppliers in India have a huge demand tailwind from above factors. Effective expeditious execution by brownfield / green field expansion is the key to tap demand momentum
Other Supplier countries likes Turkey, Egypt, Portugal, Pakistan, Bangladesh have also faced challenges leading to customer preference towards India
PLI for MMF recently amended in Q3 of 2025 is a big boost for Textile MMF sector. Company is actively evaluating options under the amended scheme by 31/3/2026.
Land, Labour, Power, Logistics related reforms are imperative Textile is also a major employment generator
6
Management Comments ~ Looking forward FY 26 & beyond
-
Consol’ Revenue, EBIDTA and PAT (Reported) for Nine months ended Dec 31, 2025 stood at ~INR 652 Crs, INR 55 Crs and 14.0 respectively versus ~INR 483.5, INR 60.0 and 23.2 respectively in corresponding 9M ended FY 25
-
The growth in Total Revenue 9M ended FY 26 vs 9M ended FY 25 is ~35% which represents significant rise versus guidance of 22-25% issued at the start of the year. Despite the major challenges on account of 50% Tariffs on India by USA, the growth in most challenging year demonstrates strength of the long-term relationships and pedigree with our valued Customers. The company expects this high growth momentum to continue in FY 27 as the USA Trade deal announcement has come just in time prior to start of FY 27. Also EU and UK FTA are major positives which will have incremental benefits over next 1-2 years.
-
During the current fiscal the margins have been lower on account of volatility / lack of clarity on trade policy and punitive tariffs over last 6 months, the company will focus on improving its margins significantly ahead while managing expected high growth ahead.
-
Given the resilient growth over the last 12 months and based on Customer feedback / visibility ahead, the company will continue its investment / expansion plan incrementally over next 12 months. The Company estimates Revenue high growth given the build up and efforts undertaken over the last 3 years to expand product categories and growth across existing customers & categories while adding new customers too subject to overall further non-restrictive scenario on the US-India Tariffs from hereon.
-
Share of USA business in Total Income 9M ended FY26 at 65% versus 60% in FY25
Update on Tariffs and Business momentum
-
Currently, Tariffs on China and India stands around 35-44% and 18% respectively which represents major cost advantage for Retailers in the USA apart from other factors like diversifying away from China and geopolitics. This delta of tariffs and clarity of policy of next 12-18 months will create a major growth momentum for the entire Textile exports sector ahead.
-
The company is seeing positive feedbacks from all Top customers with the new lower Tariffs scenario in light of USA India Trade deal
7
Company’s readiness to capitalize on the Global Opportunity
==> picture [136 x 70] intentionally omitted <==
-
Invested over ~INR 300 Crs from internal accruals across units for Expansion, new machinery, new location, new technologies, new product lines & debottlenecking since FY 2019.
-
Expansions and Capacity update:
-
Concluded Expansion at Silvassa Factory in 2022 having Revenue capacity of up to INR 500 Crs (brown field) on existing spare land for MMF Floor coverings, Performance Rugs, Technical & Outdoor Textile products. Current overall utilisation ~60%
-
Concluded Expansion under Top of Bed & Blankets segment (2023) having Revenue capacity across products over INR 450 Crs (brownfield), backed by commitments from various customers. Current utilisation at ~50%
-
Ongoing expansion at Panipat (2024-2026), Cotton Home Textiles division and processing unit having Revenue capacity of over INR 550 Crs. Current utilisation at around 50%.
-
Investment in subsidiary Mats and More Pvt Limited (Aurangabad) to cater to a new category under floor coverings being patio mats including outdoors textile products, to cater to the existing customers based on business visibility. Revenue capacity of INR 150 Crs. Current utilisation at 30%
-
Invested over INR 25 Cr in aggregate for Rooftop Solar energy 3.5 MW (captive), Clean Energy for processing (PNG) & Li-ion (Electric) Material Handling Equipment keeping company’s ESG goals in the forefront. Invested in Talent acquisition and team building across units, new product developments, other green initiatives, etc.
-
CARE reaffirmed credit rating at A (stable)/A1 (Sept 25). Factories / Infrastructure current replacement value estimated > INR 700 Crs, poses significant entry barrier for new entrants. Focus on reducing costs, being innovative and most competitive manufacturer for the customer globally while maintaining budgeted net profit margins.
-
Strong partnerships with Key Domestic Suppliers / Vendors (being large corporates) with assured business certainty and upfront payment terms to secure quality and timely supplies from best in business
8
Profit and Loss Summary - Quarterly (consolidated) (figures in INR Crs)
| Particulars | Q3 FY 26 | Q2 FY 26 (As Reported) |
Q2 FY 26 (NOTE 1) |
Q3 FY 25 | Nine Months FY26 |
Nine Months FY25 |
|---|---|---|---|---|---|---|
| Total Income | 229.3 | 207.4 | 207.4 | 178.2 | 652.4 | 483.5 |
| EBIDTA(Note 1) | 20.99 | 5.52 | 22.44 | 21.92 | 55.1 | 60.0 |
| EBIDTA margin % | 9.15% | 2.66% | 10.82% | 12.30% | 8.44% | 12.41% |
| Depreciation | 7.90 | 7.66 | 7.66 | 6.22 | 22.8 | 18.2 |
| Finance Cost | 4.65 | 4.56 | 4.56 | 4.13 | 13.4 | 10.5 |
| PBT | 8.4 | -6.7 | 10.2 | 11.6 | 18.9 | 31.4 |
| PAT | 6.4 | -5.2 | 7.7 | 8.9 | 14.0 | 23.2 |
| PAT margin % | 2.8% | -2.5% | 3.7% | 5.0% | 2.14% | 4.81% |
| Cash Profit | 14.3 | 2.4 | 15.3 | 15.1 | 36.8 | 41.4 |
| Cash Profit margin % | 6.2% | 1.2% | 7.4% | 8.5% | 5.63% | 8.56% |
==> picture [136 x 70] intentionally omitted <==
NOTE 1 :
-
EBIDTA for Q2FY 26 was after impact of Rs 16.92 Cr MTM on USDINR Forwards for Q2 ended Sept 30, 2025 (versus gain of 2.96 Cr in Q1 June 30, 2025) due to USDINR movement from 85.70 on June 30 versus 88.80 on Sept 30, 2025
-
The said item is exceptional and notional in nature therefore impact of the same excluded to reflect Q2FY26 comparable with previous quarters in the table above
-
Q2 FY26 EBIDTA margin at 10.82% versus ~13% mainly on account of adverse impacts / costs incurred pending resolution of 50% Tariffs on India & overall Trade deal between India-USA
-
The Company does not follow Hedge accounting as a policy therefore MTM on Currency forwards is routed through Profit/Loss account in place of Other Comprehensive Income (OCI)
9
Profit and Loss Summary – TTM/ (consolidated) (figures in INR Crs)
| Particulars | TTM Dec25 (NOTE 1) |
FY 25 |
FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 |
|---|---|---|---|---|---|---|---|---|
| Total Income | 870.6 | 701.7 | 572.3 | 563.8 | 511.4 | 326.7 | 306.3 | 270.3 |
| Total Income growth % | 24.1% | 22.6% | 11.9% | 10.2% | 56.5% | 6.7% | 13.3% | |
| EBIDTA | 87.32 | 92.23 | 94.27 | 99.93 | 86.6 | 47.9 | 37.8 | 29.8 |
| EBIDTA margin % | 10.03% | 13.14% | 16.47% | 17.73% | 16.93% | 14.67% | 12.32% | 11.02% |
| Depreciation | 29.6 | 25.0 | 20.6 | 14.5 | 10.2 | 8.8 | 8.0 | 5.2 |
| Finance Cost | 17.5 | 14.6 | 11.3 | 7.8 | 5.0 | 3.8 | 8.6 | 6.8 |
| PBT | 40.2 | 52.7 | 62.4 | 77.6 | 71.4 | 35.3 | 21.2 | 17.8 |
| PAT | 31.4 | 40.7 | 46.6 | 58.3 | 51.1 | 25.0 | 18.1 | 15.1 |
| ~~@~~ PAT margin % |
3.61% | 5.79% | 8.15% | 10.34% | 9.99% | 7.7% | 5.9% | 5.6% |
| Cash Profit | 61.0 | 65.7 | 67.2 | 72.8 | 61.3 | 33.8 | 26.1 | 20.3 |
| Cash Profit margin % | 7.0% | 9.4% | 11.7% | 12.9% | 12.0% | 10.4% | 8.5% | 7.5% |
| EPS (INR) | 12.9 | 16.7 | 19.2 | 24.0 | 21.0 | 10.3 | 7.5 | 6.2 |
| EPS growth % | -22.8% | -12.8% | -20.0% | 14.2% | 104.2% | 38.0% | 20.5% | |
| Cash EPS | 25.1 | 27.0 | 27.7 | 29.9 | 25.2 | 13.9 | 10.7 | 8.3 |
| CashEPS growth % | -7.1% | -2.3% | -7.6% | 18.8% | 81.0% | 29.7% | 28.8% |
==> picture [136 x 70] intentionally omitted <==
- ~5 YR CAGR (TTM Dec 25 vs FY 21):
Revenue : 22% EBIDTA : 13% EPS : 5% CEPS : 13%
• The Company estimates FY 26 Revenue to grow ~25% and high growth of minimum ~18-20% in FY 27 given the tailwind created by FTAs with USA, EU, UK, etc.
NOTE 1
EBIDTA margins for TTM Dec 25 impacted mainly owing to USA Tariffs on India and consequent reduction in prices offered to partially offset the increased costs for customers. The said margins are expected to improve starting Q4 FY 26 with full impact of unwinding of discounts expected to come from Q1FY27
10
==> picture [136 x 70] intentionally omitted <==
Balance Sheet Summary Annual (consolidated) (figures in INR Crs)
| Particulars | Dec 31, 2025 |
Mar 31, 2025' |
Mar 31, 2024' |
Mar 31, 2023 |
Mar 31, 2022 |
Mar 31, 2021 |
Mar 31, 2020 |
Mar 31, 2019 |
|
|---|---|---|---|---|---|---|---|---|---|
| Networth^ | 432.5 | 420.0 | 380.6 | 334.6 | 278.3 | 226.1 | 201.5 | 185.2 | |
| Non-Current liabilities | 43.0 | 9.9 | 8.7 | 6.8 | 5.3 | 1.7 | 2.6 | 3.9 | |
| ST Borrowings (Net of Cash & Cash Eq)* | 188.2 | 160.7 | 74.0 | 44.3 | 77.1 | 48.9 | 37.2 | 46.7 | |
| Current liabilities | 90.6 | 69.7 | 39.4 | 33.1 | 38.7 | 28.4 | 16.7 | 16.9 | |
| Total Liabilities | 754.2 | 660.3 | 502.6 | 418.8 | 399.3 | 305.1 | 258.0 | 252.7 | |
| Net Fixed Assets^ | 338.5 | 299.3 | 240.5 | 208.4 | 157.1 | 132.9 | 125.4 | 121.0 | |
| Non-Current Assets | 53.6 | 24.5 | 18.4 | 9.3 | 15.6 | 7.4 | 12.4 | 9.2 | |
| Current Assets(Excl Cash & Cash Eq)* | 362.1 | 336.5 | 243.7 | 201.1 | 226.7 | 164.8 | 120.2 | 122.5 | |
| Total Assets | 754.2 | 660.3 | 502.6 | 418.8 | 399.3 | 305.1 | 258.0 | 252.7 | |
| Core Capital Employed#^ | 612.0 | 538.9 | 407.2 | 329.3 | 304.3 | 221.7 | 186.0 | 180.6 | |
| *Cash & Cash Eq /Bank/FD/Liquid Invst | 34.5 | 19.6 | 82.6 | 116.28 | 80.58 | 42.46 | 16.29 | 17.19 |
^ includes INR 51.63 of Land Revaluation Reserve
Core capital employed excludes revaluation of INR 51.63 and Current Liabilities
*Excludes Cash and Cash Equivalents (which includes cash and bank balances and current investments in liquid securities)
11
Key Ratios Summary (consolidated)
| Return Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
|---|---|---|---|---|---|---|---|---|
| ROE^ | 8% | 11% | 14% | 21% | 23% | 15% | 10% | 13% |
| Core ROCE #^ | 10% | 14% | 20% | 27% | 29% | 19% | 13% | 15% |
| Operating Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
| Current Ratio | 4.0 | 4.8 | 6.2 | 6.1 | 5.9 | 5.8 | 7.2 | 7.2 |
| Fixed Asset Turnover Ratio | 3.0 | 2.8 | 3.1 | 3.7 | 5.1 | 4.2 | 3.8 | 4.1 |
| Total Asset Turnover Ratio | 1.2 | 1.2 | 1.3 | 1.6 | 1.5 | 1.3 | 1.3 | 1.4 |
| Inventory days | 99 | 112 | 96 | 61 | 96 | 88 | 88 | 98 |
| Debtor days | 34 | 48 | 49 | 64 | 59 | 78 | 60 | 62 |
| Payable days | 22 | 23 | 15 | 12 | 18 | 17 | 10 | 13 |
| Cash Conversion Cycle | 111 | 137 | 130 | 113 | 137 | 149 | 138 | 147 |
| Solvency Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
| Total Outside Liabilities / Total Equity | 0.74 | 0.55 | 0.30 | 0.23 | 0.42 | 0.34 | 0.27 | 0.34 |
| Net Debt / Equity | 0.53 | 0.38 | 0.19 | 0.13 | 0.28 | 0.22 | 0.18 | 0.25 |
| Net Debt / EBIDTA | 2.61 | 1.74 | 0.78 | 0.44 | 0.89 | 1.02 | 1.25 | 1.48 |
| Interest Coverage Ratio | 3.30 | 4.62 | 6.55 | 10.90 | 15.31 | 10.37 | 3.64 | 3.65 |
| Return Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
|---|---|---|---|---|---|---|---|---|
| ROE^ | 8% | 11% | 14% | 21% | 23% | 15% | 10% | 13% |
| Core ROCE #^ | 10% | 14% | 20% | 27% | 29% | 19% | 13% | 15% |
| Operating Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
| Current Ratio | 4.0 | 4.8 | 6.2 | 6.1 | 5.9 | 5.8 | 7.2 | 7.2 |
| Fixed Asset Turnover Ratio | 3.0 | 2.8 | 3.1 | 3.7 | 5.1 | 4.2 | 3.8 | 4.1 |
| Total Asset Turnover Ratio | 1.2 | 1.2 | 1.3 | 1.6 | 1.5 | 1.3 | 1.3 | 1.4 |
| Inventory days | 99 | 112 | 96 | 61 | 96 | 88 | 88 | 98 |
| Debtor days | 34 | 48 | 49 | 64 | 59 | 78 | 60 | 62 |
| Payable days | 22 | 23 | 15 | 12 | 18 | 17 | 10 | 13 |
| Cash Conversion Cycle | 111 | 137 | 130 | 113 | 137 | 149 | 138 | 147 |
| Solvency Ratios | Dec-25 | FY 25 | FY 24 | FY 23 | FY 22 | FY21 | FY20 | FY19 |
| Total Outside Liabilities / Total Equity | 0.74 | 0.55 | 0.30 | 0.23 | 0.42 | 0.34 | 0.27 | 0.34 |
| Net Debt / Equity | 0.53 | 0.38 | 0.19 | 0.13 | 0.28 | 0.22 | 0.18 | 0.25 |
| Net Debt / EBIDTA | 2.61 | 1.74 | 0.78 | 0.44 | 0.89 | 1.02 | 1.25 | 1.48 |
| Interest Coverage Ratio | 3.30 | 4.62 | 6.55 | 10.90 | 15.31 | 10.37 | 3.64 | 3.65 |
==> picture [136 x 70] intentionally omitted <==
^INR 51.63 Crs of Land Revaluation Reserve excluded for calculation of the said ratio. Revenue, EBIDTA and PAT considered for ROE & Core ROCE as based on TTM Dec 2025 in earlier slide
Average Core Capital Employed considered for calculation of Core ROCE
Interest coverage ratio calculated on gross finance cost. Interest Income forms part of Total Income
12
==> picture [136 x 70] intentionally omitted <==
Cash Flows Update (Consolidated) (figures in INR Crs)
| Particulars | Dec-25 Mar-25 Mar-24 Mar-23 Mar-22 Mar-21 Mar-20 |
Cumulative (2020-S25) |
Cumulative (2020-S25) % |
|---|---|---|---|
| PAT + Depn + non-cash adj working capital changes |
36.8 65.7 67.2 72.8 61.3 33.8 26.1 -4.7 -61.3 -34.5 21.6 -48.0 -34.0 0.8 |
363.7 -160.0 |
100% -44% |
| CF from Operations (CFO) CF Investing & Fixed assets CF Non-Current Assets CF Borrowings/financing CF Dividend |
32.0 4.4 32.7 94.4 13.3 -0.1 27.0 -62.0 -83.8 -52.7 -65.9 -34.4 -16.3 -12.4 4.0 -6.1 -9.1 6.3 -8.2 5.0 -3.2 27.5 86.7 29.7 -32.8 28.2 11.7 -9.5 -1.2 -1.5 |
242.8 -327.4 -11.2 141.5 -2.7 |
67% -90% -3% 39% -1% |
| CF change for the year | 1.5 1.3 0.6 2.0 -2.2 -1.2 1.9 |
3.8 |
-
~45% of CFO has been invested back into working capital for self-funding growth in operations. The said number is expected to range between ~35% sustainably
-
~Significant portion of net CFO has been invested for Expansion across all locations for future growth over last 6 years, the said % will reduce substantially over next 2-3 years as major portion of capex is concluded and high growth will lead to improvement in cash accruals. CF from Non-Current asset includes investment/loan to operating subsidiaries and capital advances
-
Company’s current planned capex plan is expected to be concluded in FY27. This would make at least 40-45% of CFO available for alternative uses in years ahead
13
Latest Company Updates
==> picture [136 x 70] intentionally omitted <==
• Awards & Recognition
Faze Three Limited was declared as the Award Winner of Dun & Bradstreet “Business Enterprises of Tomorrow 2025” Business Excellence Awards in the category of Best Global Business (Mid-Corporate). The event took place on the eve of June 27, 2025 at Delhi. For more details kindly refer the following link: https://www.dnb.co.in/events/business-enterprisesof-tomorrow/default.aspx
- Credit Rating reaffirmed CARE Ratings (Sept 2025) at A(Stable)/A1
Thank you, Faze Three group
For any further details please contact:
Ankit Madhwani, CFO
[email protected] 022 43514444
Corporate office: 63, C wing, Mittal Court Nariman Point, Mumbai 400021
14
Disclaimer
==> picture [136 x 70] intentionally omitted <==
The information contained in this presentation is provided by Faze Three Limited (the “Company”), although care has been taken to ensure that the information in this presentation is accurate, and that the opinions expressed are fair and reasonable, the information is subject to change without notice, its accuracy, fairness or completeness is not guaranteed and has not been independently verified and no express or implied warranty is made thereto. You must make your own assessment of the relevance, accuracy and adequacy of the information contained in this presentation and must make such independent investigation as you may consider necessary or appropriate for such purpose. Neither the Company nor any of its directors assume any responsibility or liability for, the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein. Neither the Company nor any of its directors, officers, employees or affiliates nor any other person accepts any liability (in negligence, or otherwise) whatsoever for any loss howsoever arising from any use of this presentation or its contents or otherwise arising in connection therewith. The statements contained in this document speak only as at the date as of which they are made, and the Company expressly disclaims any obligation or undertaking to supplement, amend or disseminate any updates or revisions to any statements contained herein to reflect any change in events, conditions or circumstances on which any such statements are based. By preparing this presentation, none of the Company, its management, and their respective advisers undertakes any obligation to provide the recipient with access to any additional information or to update this presentation or any additional information or to correct any inaccuracies in any such information which may become apparent. This document is for informational purposes and does not constitute or form part of a prospectus, a statement in lieu of a prospectus, an offering circular, offering memorandum, an advertisement, and should not be construed as an offer to sell or issue or the solicitation of an offer or an offer document to buy or acquire or sell securities of the Company or any of its subsidiaries or affiliates under the Companies Act, 2013, the Securities and Exchange Board of India (Issue of Capital and Disclosure Requirements) Regulations, 2009, both as amended, or any applicable law in India or as an inducement to enter into investment activity. No part of this document should be considered as a recommendation that any investor should subscribe to or purchase securities of the Company or any of its subsidiaries or affiliates and should not form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. This document is not financial, legal, tax, investment or other product advice. This presentation contains statements of future expectations and other forward-looking statements which involve risks and uncertainties. These statements include descriptions regarding the intent, belief or current expectations of the Company or its officers with respect to the consolidated results of operations and financial condition, and future events and plans of the Company. These statements can be recognized by the use of words such as “expects,” “plans,” “will,” “estimates,” or words of similar meaning. Such forward-looking statements are not guarantees of future performance and actual results, performances or events may differ from those in the forward-looking statements as a result of various factors and assumptions. You are cautioned not to place undue reliance on these forward looking statements, which are based on the current view of the management of the Company on future events. No assurance can be given that future events will occur, or that assumptions are correct. The Company does not assume any responsibility to amend, modify or revise any forward-looking statements, on the basis of any subsequent developments, information or events, or otherwise.
15