Frontier Springs Ltd

Frontier Springs Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Frontier Springs Ltd

₹ 4,690 2.00%
30 Jun - close price
frontiersprings.co.in BSE: 522195
About

Incorporated in 1981, Frontier Springs Ltd
is mainly engaged in the production of L.H.B. Springs and Hot Coiled Compression Springs and Forging items for Wagon, Locomotives and Carriage[1]

Key Points

Business Overview:[1][2]
Company is a manufacturer of hot coiled compression springs, air springs and forging for wagons, railways, carriages and locomotives. Its springs are used on the fastest train in india - vande bharat express. Company's products are ISO 14001:2015, RDSO and also International Rail Industry Standard (IRIS) certified, which enables it to directly export its products to other countries

Website BSE
  • Market Cap ₹ 1,848 Cr.
  • Current Price ₹ 4,690
  • High / Low ₹ 4,900 / 1,365
  • Stock P/E 53.3
  • Book Value ₹ 315
  • Dividend Yield 0.03 %
  • ROCE 41.8 %
  • ROE 32.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 19.8% CAGR over last 5 years
  • Company's median sales growth is 20.0% of last 10 years

Cons

  • Stock is trading at 14.9 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
22 24 27 28 29 25 33 33 44 51 52 58 70
19 20 24 25 25 22 28 28 37 41 42 46 53
Operating Profit 3 3 3 3 4 3 5 5 7 10 11 12 17
OPM % 15% 14% 11% 10% 13% 14% 14% 16% 17% 19% 20% 21% 24%
0 0 0 0 0 0 0 0 0 1 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 1 1
Profit before tax 2 3 2 2 3 3 4 4 7 9 10 11 16
Tax % 24% 28% 25% 25% 24% 28% 26% 25% 25% 26% 25% 24% 26%
2 2 2 2 2 2 3 3 5 7 7 9 12
EPS in Rs 4.82 4.98 4.06 3.83 5.51 4.72 7.24 8.18 12.82 17.72 18.51 22.17 29.61
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
37 35 39 47 59 83 100 77 84 107 135 231
32 32 35 41 50 70 79 64 71 94 114 182
Operating Profit 4 3 4 6 8 13 20 13 12 13 21 50
OPM % 12% 8% 10% 12% 14% 16% 20% 17% 15% 12% 16% 21%
0 0 0 0 0 1 1 1 1 1 1 1
Interest 1 1 2 2 1 1 1 0 0 1 1 0
Depreciation 1 1 1 2 2 2 2 3 3 3 4 4
Profit before tax 2 1 1 2 5 10 18 11 10 10 17 46
Tax % 25% 29% 49% 8% 35% 18% 20% 26% 25% 26% 26% 25%
2 0 1 2 4 8 14 8 8 7 13 35
EPS in Rs 4.29 1.04 1.29 5.43 9.04 21.33 35.60 19.80 19.07 18.38 32.98 88.00
Dividend Payout % 0% 0% 0% 0% 0% 5% 3% 0% 5% 5% 5% 2%
Compounded Sales Growth
10 Years: 21%
5 Years: 18%
3 Years: 40%
TTM: 71%
Compounded Profit Growth
10 Years: 58%
5 Years: 20%
3 Years: 66%
TTM: 173%
Stock Price CAGR
10 Years: 69%
5 Years: 80%
3 Years: 153%
1 Year: 200%
Return on Equity
10 Years: 18%
5 Years: 18%
3 Years: 21%
Last Year: 33%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 4 4 4 4 4 4 4 4 4 4 4 4
Reserves 19 20 20 22 26 34 47 56 63 71 85 120
11 10 13 14 12 9 9 4 3 5 4 6
11 12 16 15 17 21 18 20 22 31 30 39
Total Liabilities 44 46 52 55 59 68 78 83 92 110 123 169
16 16 23 27 29 30 33 34 37 42 45 56
CWIP 4 6 1 1 0 0 1 0 1 1 2 1
Investments 0 0 0 0 2 3 5 8 13 15 18 25
24 24 29 28 29 35 39 41 42 52 59 87
Total Assets 44 46 52 55 59 68 78 83 92 110 123 169

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1 5 1 6 7 9 10 11 10 10 12 22
-5 -3 -3 -6 -4 -4 -8 -5 -10 -10 -10 -20
4 -2 2 -0 -3 -5 -1 -6 -1 1 -2 1
Net Cash Flow 0 0 0 0 -1 0 1 0 -1 0 0 3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 102 81 96 58 63 50 58 83 74 55 60 61
Inventory Days 223 265 281 265 206 186 147 214 215 211 169 126
Days Payable 146 190 220 199 179 165 117 175 150 170 118 94
Cash Conversion Cycle 180 156 156 124 90 71 87 121 139 97 111 92
Working Capital Days 131 109 115 82 70 59 73 87 85 71 76 71
ROCE % 11% 5% 8% 11% 17% 26% 35% 18% 15% 14% 21% 42%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76% 51.76%
48.24% 48.24% 48.24% 48.24% 48.23% 48.24% 48.22% 48.25% 48.24% 48.23% 48.25% 48.23%
No. of Shareholders 5,9015,8475,8625,7365,8175,8795,9006,5147,4478,0618,5159,139

Documents

Announcements

Annual reports

Credit ratings

Concalls