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 ₹ 859 Cr.
- Current Price ₹ 2,179
- High / Low ₹ 2,412 / 772
- Stock P/E 47.4
- Book Value ₹ 227
- Dividend Yield 0.07 %
- ROCE 20.5 %
- ROE 15.5 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Company is expected to give good quarter
Cons
- Stock is trading at 9.62 times its book value
- Company has a low return on equity of 12.7% 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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
38 | 37 | 35 | 39 | 47 | 59 | 83 | 100 | 77 | 84 | 107 | 135 | 161 | |
33 | 32 | 32 | 35 | 41 | 50 | 70 | 79 | 64 | 71 | 94 | 114 | 134 | |
Operating Profit | 5 | 4 | 3 | 4 | 6 | 8 | 13 | 20 | 13 | 12 | 13 | 21 | 27 |
OPM % | 13% | 12% | 8% | 10% | 12% | 14% | 16% | 20% | 17% | 15% | 12% | 16% | 17% |
0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 |
Profit before tax | 3 | 2 | 1 | 1 | 2 | 5 | 10 | 18 | 11 | 10 | 10 | 17 | 24 |
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 | 18 | |
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 | 45.96 |
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: | 47% |
Compounded Profit Growth | |
---|---|
10 Years: | 22% |
5 Years: | 9% |
3 Years: | 18% |
TTM: | 154% |
Stock Price CAGR | |
---|---|
10 Years: | 54% |
5 Years: | 61% |
3 Years: | 93% |
1 Year: | 171% |
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% | 14% | 21% |
Documents
Announcements
-
Board Meeting Intimation for Consideration And Approval Of Un-Audited Financial Results For The Quarter Ended September 30,2024.
5 Nov - Board meeting scheduled for November 14, 2024.
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 5 Oct
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
1 Oct - Voting results of 44th Annual General Meeting.
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 1 Oct
-
Announcement under Regulation 30 (LODR)-Change in Directorate
28 Sep - Appointment of Mr. S.K Gupta as Independent Director.
Annual reports
-
Financial Year 2024
from bse
-
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
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