Faze Three Limited
NSE:FAZE3Q.NS
425.2 (INR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2009 Q4 | 2008 Q4 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,521.2 | 1,490.8 | 1,148.6 | 1,382.6 | 1,324.8 | 1,294.3 | 1,432.5 | 1,330.2 | 1,369.6 | 1,470 | 1,280.4 | 1,321.5 | 1,173.5 | 996.9 | 909.9 | 941 | 806.9 | 408.4 | 499.2 | 840.2 | 703.5 | 745 | 443.9 | 698.1 | 738.7 | 611.8 | 619.1 | 604.5 | 573.9 | 629.2 | 665.4 | 567.5 | 445.9 | 489.7 | 539.338 | 555.866 | 552.724 | 555.277 | 484.007 | 462.04 | 591.042 | 498.443 | 502.653 | 659.513 | 499.833 | 499.552 | 393.155 | 433.493 | 488.67 | 452.278 | 252.954 | 489.706 | 352.963 | 465.291 | 328.931 |
Kosten van de omzet
| 727.7 | 1,055.2 | 1,036.4 | 631.5 | 533.3 | 580.3 | 584.5 | 643.6 | 537.9 | 662.1 | 1,027.5 | 577.1 | 459.4 | 475.4 | 642.5 | 444.9 | 359.9 | 160.7 | 470.2 | 325.4 | 340.8 | 367.8 | 358.2 | 332.6 | 308.6 | 267.7 | 391.5 | 293.2 | 258.8 | 309.8 | 467.9 | 327.9 | 248 | 322.9 | 350.139 | 316.44 | 281.578 | 267.942 | 408.867 | 189.603 | 306.272 | 232.776 | 316.326 | 374.477 | 278.385 | 215.307 | 478.102 | 171.766 | 192.066 | 185.239 | 303.567 | 220.156 | 182.46 | 131.861 | 140.545 |
Brutowinst
| 793.5 | 435.6 | 112.2 | 751.1 | 791.5 | 714 | 848 | 686.6 | 831.7 | 807.9 | 252.9 | 744.4 | 714.1 | 521.5 | 267.4 | 496.1 | 447 | 247.7 | 29 | 514.8 | 362.7 | 377.2 | 85.7 | 365.5 | 430.1 | 344.1 | 227.6 | 311.3 | 315.1 | 319.4 | 197.5 | 239.6 | 197.9 | 166.8 | 189.199 | 239.426 | 271.146 | 287.335 | 75.14 | 272.437 | 284.77 | 265.667 | 186.328 | 285.036 | 221.448 | 284.245 | -84.947 | 261.727 | 296.604 | 267.039 | -50.613 | 269.55 | 170.503 | 333.43 | 188.386 |
Brutowinstmarge
| 0.522 | 0.292 | 0.098 | 0.543 | 0.597 | 0.552 | 0.592 | 0.516 | 0.607 | 0.55 | 0.198 | 0.563 | 0.609 | 0.523 | 0.294 | 0.527 | 0.554 | 0.607 | 0.058 | 0.613 | 0.516 | 0.506 | 0.193 | 0.524 | 0.582 | 0.562 | 0.368 | 0.515 | 0.549 | 0.508 | 0.297 | 0.422 | 0.444 | 0.341 | 0.351 | 0.431 | 0.491 | 0.517 | 0.155 | 0.59 | 0.482 | 0.533 | 0.371 | 0.432 | 0.443 | 0.569 | -0.216 | 0.604 | 0.607 | 0.59 | -0.2 | 0.55 | 0.483 | 0.717 | 0.573 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.297 | 0 | 0 | 0 | 20.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 93.921 | 0 | 0 | 0 | 71.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 329.6 | 416.5 | 304.3 | 361.5 | 180.2 | 408.9 | 292.1 | 408.4 | 162.1 | 161 | 163.3 | 175.1 | 230.1 | 239.7 | 140.5 | 121.7 | 95.7 | 128.5 | 137.2 | 132.6 | 127.7 | 120.8 | 109.1 | 107.4 | 98.8 | 113.5 | 96.5 | 96.1 | 90.3 | 92.9 | 77.5 | 85 | 81.3 | 85.258 | 72.591 | 80.133 | 67.71 | 72.72 | 59.284 | 59.835 | 48.442 | 205.629 | 59.626 | 50.814 | 44.136 | 92.639 | 67.6 | 50.695 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 793.5 | 0 | -10.8 | 16.3 | 24 | 48.5 | 13.6 | 21.2 | 9.1 | 11.4 | -47.5 | 5.4 | 17.2 | 24.2 | 1.3 | 6.8 | 2.7 | 1 | -29.9 | 2.3 | 37.4 | 11.7 | -6.6 | 3.8 | 4.5 | 4 | 217.8 | 270.3 | 271 | 3.5 | -172.3 | 174.5 | 1.9 | 2.6 | 57.303 | 1.74 | 3.464 | 5.509 | -1.311 | 4.326 | 9.106 | 3.966 | 71.006 | 4.127 | 5.461 | 10.022 | -128.785 | 9.291 | 1.857 | 3.802 | 35.075 | 222.362 | 125.567 | 234.781 | 174.268 |
Bedrijfskosten
| 793.5 | 329.6 | -183.3 | 570.9 | 617.2 | 565.9 | 640.8 | 498.5 | 630.6 | 604 | 2.5 | 542.4 | 528.5 | 383.8 | 128.1 | 375.5 | 350.3 | 204.3 | -23.6 | 418.3 | 324.3 | 319.6 | -26.7 | 312.9 | 362.5 | 299.5 | 217.8 | 270.3 | 271 | 289.2 | 134.4 | 146.2 | 153.8 | 187.3 | 57.303 | 197.187 | 246.824 | 261.907 | -1.311 | 258.538 | 261.58 | 210.715 | 71.006 | 219.69 | 168.874 | 241.788 | -128.785 | 279.311 | 270.541 | 191.776 | 35.075 | 222.362 | 125.567 | 234.781 | 174.268 |
Bedrijfsresultaat
| 0 | 106 | 295.5 | 196.5 | 198.3 | 148.1 | 220.8 | 209.3 | 210.2 | 203.9 | 228.8 | 202 | 185.6 | 137.7 | 139.3 | 120.6 | 96.7 | 43.4 | 52.6 | 96.5 | 38.4 | 57.6 | 112.4 | 52.6 | 67.6 | 44.6 | 9.8 | 24 | 22.9 | 16.5 | 46 | 247.9 | 43.4 | -55.4 | 18.9 | 6.893 | -7.724 | -2.714 | -18.197 | -28.68 | -6.318 | 10.078 | 10.56 | 41.281 | -17.081 | -48.55 | -126.501 | -42.96 | -10.245 | -30.792 | -721.747 | 20.31 | 29.507 | 69.289 | 17.097 |
Bedrijfsresultaat ratio
| 0 | 0.071 | 0.257 | 0.142 | 0.15 | 0.114 | 0.154 | 0.157 | 0.153 | 0.139 | 0.179 | 0.153 | 0.158 | 0.138 | 0.153 | 0.128 | 0.12 | 0.106 | 0.105 | 0.115 | 0.055 | 0.077 | 0.253 | 0.075 | 0.092 | 0.073 | 0.016 | 0.04 | 0.04 | 0.026 | 0.069 | 0.437 | 0.097 | -0.113 | 0.035 | 0.012 | -0.014 | -0.005 | -0.038 | -0.062 | -0.011 | 0.02 | 0.021 | 0.063 | -0.034 | -0.097 | -0.322 | -0.099 | -0.021 | -0.068 | -2.853 | 0.041 | 0.084 | 0.149 | 0.052 |
Totaal overige inkomsten en kosten netto
| 97.5 | -5.6 | -9.3 | -10.3 | -4.4 | 19.1 | -107.7 | 1.6 | -6.2 | -5.2 | -40.8 | -19.1 | 8.8 | 24.6 | -19.2 | -7.7 | -10 | -12.9 | -13.9 | -23.1 | 15.5 | -6.4 | -57.3 | -12.5 | -13.5 | -13.4 | -90.9 | -190.8 | -16.3 | 0 | -12.4 | 0 | -69.7 | -34.9 | 110.791 | -35.345 | -32.046 | -28.129 | 0 | -42.479 | -29.508 | -44.874 | 170.937 | -24.065 | -69.654 | -91.007 | -0 | -0.002 | -36.308 | 0 | -0.1 | 0 | 0 | -204.97 | -0.001 |
Inkomen voor belasting
| 97.5 | 100.4 | 189.1 | 169.9 | 169.9 | 167.2 | 193.1 | 191 | 194.9 | 198.7 | 206 | 182.9 | 194.4 | 131.2 | 123.2 | 112.9 | 86.7 | 30.5 | 38.2 | 73.4 | 53.9 | 51.2 | 52.9 | 40.1 | 54.1 | 31.2 | 90.1 | 24 | 22.9 | 16.5 | 46 | 247.9 | 43.2 | -55.3 | 19 | 6.894 | -7.724 | -2.913 | -18.197 | -28.68 | -6.318 | 10.078 | 10.56 | 41.28 | -17.081 | -48.55 | -126.501 | -42.962 | -10.245 | -30.792 | -721.847 | 20.31 | 29.507 | -135.682 | 17.096 |
Inkomen voor belasting ratio
| 0.064 | 0.067 | 0.165 | 0.123 | 0.128 | 0.129 | 0.135 | 0.144 | 0.142 | 0.135 | 0.161 | 0.138 | 0.166 | 0.132 | 0.135 | 0.12 | 0.107 | 0.075 | 0.077 | 0.087 | 0.077 | 0.069 | 0.119 | 0.057 | 0.073 | 0.051 | 0.146 | 0.04 | 0.04 | 0.026 | 0.069 | 0.437 | 0.097 | -0.113 | 0.035 | 0.012 | -0.014 | -0.005 | -0.038 | -0.062 | -0.011 | 0.02 | 0.021 | 0.063 | -0.034 | -0.097 | -0.322 | -0.099 | -0.021 | -0.068 | -2.854 | 0.041 | 0.084 | -0.292 | 0.052 |
Belastingkosten
| 26.5 | 27.8 | 40.3 | 42.8 | 44 | 43.5 | 40.8 | 48.4 | 51.2 | 52.8 | 48.3 | 56.4 | 58.5 | 40 | 36.9 | 32.5 | 25.5 | 9 | -0.6 | 12.4 | 9.5 | 9.1 | 12.4 | 3.8 | 10 | 5.3 | -5 | -2.1 | -0.7 | 17.2 | 0.2 | -111.2 | 2.4 | 37.6 | 4.79 | 37.088 | 35.51 | 33.642 | 4.246 | -4.055 | -0.151 | -0.039 | -8.004 | 7.731 | 0.206 | 1.615 | 11.852 | -4.731 | -2.525 | 109.857 | 30.492 | 26.878 | -0.289 | 3.55 | 1.269 |
Nettowinst
| 71 | 72.6 | 148.3 | 127.1 | 125.9 | 123.7 | 152.3 | 145.1 | 143.7 | 145.9 | 157.7 | 126.5 | 135.9 | 91.2 | 86.3 | 80.4 | 61.2 | 21.5 | 33.8 | 61 | 44.4 | 42.1 | 40.5 | 40.1 | 44.1 | 25.9 | 95.1 | 26.1 | 23.6 | 16.5 | 46 | 359.1 | 43.2 | -55.3 | 19 | 6.894 | -7.724 | -2.912 | -22.443 | -24.625 | -6.167 | 10.117 | 18.564 | 33.55 | -17.287 | -50.165 | -138.353 | -38.231 | -7.72 | -30.792 | -752.239 | 20.31 | 29.796 | -139.57 | 15.827 |
Nettowinstmarge
| 0.047 | 0.049 | 0.129 | 0.092 | 0.095 | 0.096 | 0.106 | 0.109 | 0.105 | 0.099 | 0.123 | 0.096 | 0.116 | 0.091 | 0.095 | 0.085 | 0.076 | 0.053 | 0.068 | 0.073 | 0.063 | 0.057 | 0.091 | 0.057 | 0.06 | 0.042 | 0.154 | 0.043 | 0.041 | 0.026 | 0.069 | 0.633 | 0.097 | -0.113 | 0.035 | 0.012 | -0.014 | -0.005 | -0.046 | -0.053 | -0.01 | 0.02 | 0.037 | 0.051 | -0.035 | -0.1 | -0.352 | -0.088 | -0.016 | -0.068 | -2.974 | 0.041 | 0.084 | -0.3 | 0.048 |
WPA (Winst Per Aandeel)
| 2.92 | 2.99 | 6.1 | 5.23 | 5.18 | 5.09 | 6.1 | 5.97 | 5.91 | 6 | 6.48 | 5.14 | 5.59 | 3.75 | 3.55 | 3.31 | 2.52 | 0.88 | 1.39 | 2.51 | 1.83 | 1.73 | 1.67 | 1.65 | 1.81 | 1.07 | 4 | 1.09 | 1.25 | 0.7 | 2.82 | 18.92 | 3.79 | -4.54 | 1.56 | 0.57 | -0.63 | -0.24 | -1.84 | -2.02 | -0.51 | 0.83 | 1.52 | 2.75 | -1.42 | -4.12 | -11.35 | -3.21 | -0.63 | -2.53 | -61.83 | 1.67 | 2.44 | -11.45 | 1.3 |
Verwaterde WPA
| 2.92 | 2.99 | 6.1 | 5.23 | 5.18 | 5.09 | 6.1 | 5.97 | 5.91 | 6 | 6.48 | 5.14 | 5.59 | 3.75 | 3.55 | 3.31 | 2.52 | 0.88 | 1.39 | 2.51 | 1.83 | 1.73 | 1.67 | 1.65 | 1.81 | 1.07 | 3.99 | 1.08 | 1.2 | 0.67 | 2.82 | 18.32 | 3.79 | -4.54 | 1.56 | 0.57 | -0.63 | -0.24 | -1.84 | -2.02 | -0.51 | 0.83 | 1.52 | 2.75 | -1.42 | -4.12 | -11.35 | -3.21 | -0.63 | -2.53 | -61.71 | 1.67 | 2.44 | -11.45 | 1.3 |
EBITDA
| 192 | 188.8 | 203.1 | 250.2 | 247.9 | 241.8 | 257.6 | 249 | 247.3 | 245.4 | 241 | 234.3 | 226.4 | 171.5 | 163.1 | 150 | 120.4 | 65 | 70.4 | 120.1 | 94.2 | 88.6 | 69.4 | 69.8 | 84.4 | 65.325 | 100.2 | 58.2 | 61.8 | 50.3 | 54.7 | 291.6 | 73.6 | 15.125 | 125.952 | 56.753 | 41.448 | 44.5 | 7.073 | 17.859 | 39.207 | 59.278 | 43.025 | 81.906 | 31.2 | -1.677 | -102.78 | 4.95 | 40.432 | 17.747 | -619.905 | 60.194 | 59.016 | -93.36 | 24.774 |
EBITDA ratio
| 0.126 | 0.127 | 0.16 | 0.181 | 0.187 | 0.187 | 0.183 | 0.185 | 0.181 | 0.167 | 0.18 | 0.177 | 0.193 | 0.172 | 0.158 | 0.159 | 0.149 | 0.159 | 0.114 | 0.143 | 0.134 | 0.119 | 0.156 | 0.1 | 0.114 | 0.098 | 0.162 | 0.096 | 0.108 | 0.08 | 0.053 | 0.514 | 0.165 | 0.023 | 0.234 | 0.102 | 0.075 | 0.08 | 0.018 | 0.067 | 0.075 | 0.144 | 0.018 | 0.124 | 0.14 | 0.13 | -0.23 | 0.011 | 0.083 | 0.206 | -0.827 | 0.123 | 0.167 | -0.2 | 0.075 |