Frontier Springs Ltd
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]
- Market Cap ₹ 584 Cr.
- Current Price ₹ 1,483
- High / Low ₹ 1,669 / 581
- Stock P/E 45.0
- Book Value ₹ 227
- Dividend Yield 0.07 %
- ROCE 20.5 %
- ROE 15.8 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Company has a low return on equity of 12.8% over last 3 years.
* 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
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
38 | 37 | 35 | 39 | 47 | 59 | 83 | 100 | 77 | 84 | 107 | 135 | |
33 | 32 | 32 | 35 | 41 | 50 | 70 | 79 | 64 | 71 | 95 | 115 | |
Operating Profit | 5 | 4 | 3 | 4 | 6 | 8 | 13 | 20 | 13 | 12 | 13 | 21 |
OPM % | 13% | 12% | 8% | 10% | 12% | 14% | 16% | 20% | 17% | 15% | 12% | 15% |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 |
Profit before tax | 3 | 2 | 1 | 1 | 2 | 5 | 10 | 18 | 11 | 10 | 10 | 17 |
Tax % | 26% | 25% | 29% | 49% | 8% | 35% | 18% | 20% | 26% | 25% | 26% | 26% |
2 | 2 | 0 | 1 | 2 | 4 | 8 | 14 | 8 | 8 | 7 | 13 | |
EPS in Rs | 5.08 | 4.29 | 1.04 | 1.29 | 5.43 | 9.04 | 21.33 | 35.60 | 19.80 | 19.07 | 18.38 | 32.98 |
Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | 5% | 3% | -0% | 5% | 5% | 5% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 10% |
3 Years: | 21% |
TTM: | 26% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 9% |
3 Years: | 19% |
TTM: | 79% |
Stock Price CAGR | |
---|---|
10 Years: | 50% |
5 Years: | 52% |
3 Years: | 74% |
1 Year: | 139% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 16% |
3 Years: | 13% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Reserves | 17 | 19 | 20 | 20 | 22 | 26 | 34 | 47 | 56 | 63 | 71 | 85 |
6 | 11 | 10 | 13 | 14 | 12 | 9 | 9 | 4 | 3 | 5 | 4 | |
9 | 11 | 12 | 16 | 15 | 17 | 21 | 18 | 20 | 22 | 31 | 30 | |
Total Liabilities | 37 | 44 | 46 | 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 |
16 | 16 | 16 | 23 | 27 | 29 | 30 | 33 | 34 | 37 | 42 | 45 | |
CWIP | 0 | 4 | 6 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 2 |
Investments | 0 | 0 | -0 | -0 | 0 | 2 | 3 | 5 | 8 | 13 | 15 | 18 |
20 | 24 | 24 | 29 | 28 | 29 | 35 | 39 | 41 | 42 | 52 | 59 | |
Total Assets | 37 | 44 | 46 | 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 1 | 5 | 1 | 6 | 7 | 9 | 10 | 11 | 10 | 10 | 12 | |
-2 | -5 | -3 | -3 | -6 | -4 | -4 | -8 | -5 | -10 | -10 | -10 | |
-1 | 4 | -2 | 2 | -0 | -3 | -5 | -1 | -6 | -1 | 1 | -2 | |
Net Cash Flow | -0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | -1 | 0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 70 | 102 | 81 | 96 | 58 | 63 | 50 | 58 | 83 | 74 | 55 | 60 |
Inventory Days | 183 | 223 | 265 | 281 | 265 | 206 | 186 | 147 | 214 | 215 | 211 | 169 |
Days Payable | 121 | 146 | 190 | 220 | 199 | 179 | 165 | 117 | 175 | 150 | 170 | 118 |
Cash Conversion Cycle | 132 | 180 | 156 | 156 | 124 | 90 | 71 | 87 | 121 | 139 | 97 | 111 |
Working Capital Days | 95 | 131 | 109 | 115 | 82 | 70 | 59 | 73 | 87 | 85 | 71 | 76 |
ROCE % | 15% | 11% | 5% | 8% | 11% | 17% | 26% | 35% | 18% | 15% | 13% | 21% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
15 Jul - Certificate under Regulation 74(5) of SEBI(DP) Regulations for the quarter ended June 30,2024.
- Closure of Trading Window 27 Jun
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
3 Jun - Earnings Call Transcript held on 30.05.2024 to discuss Audited Financial Results for the quarter and year ended March 31,2024.
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 31 May
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
30 May - Secreterial Compliance report for the year ended March 31,2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Concalls
-
Jun 2024Transcript PPT
-
Mar 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
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