Nifty

:

24050.60

Sensex

:

77550.25

275.50 (1.16%)
918.60 (1.20%)

Login

Nifty
Sensex

:
:

24050.60
77550.25

275.50 (1.16%)
918.60 (1.20%)

Frontier Springs Ltd.

Castings/Forgings

Rating :

86/99

BSE: 522195 | NSE: Not Listed

Watchlist

NSE BSE

1468.55

10-Apr-2026

Open
High
Low
Previous Close

1497.6
1508
1453
1447.65

Volume
Traded Value (lacs)
52 Week High
52 Week Low

13593
20228223
1508
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,735.17
30.77
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,728.65
0.04%
9.78

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.93
24.62
29.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.03
31.51
30.88

PAT CAGR (%)

10 Years
5 Years
3 Years

52.48
34.76
68.54

P:E (Median)

8 Years
5 Years
3 Years

15.13
29.36
40.70

P:BV (Average)

8 Years
5 Years
3 Years

4.81
5.44
7.75

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.39
18.89
24.85

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 81.43 58.27 39.75% 82.74 52.24 58.38% 75.34 50.75 48.45% 70.08 44.14 58.77%
Expenses 61.16 45.80 33.54% 60.67 41.55 46.02% 54.92 41.00 33.95% 53.33 36.73 45.19%
EBITDA 20.27 12.47 62.55% 22.08 10.69 106.55% 20.42 9.75 109.44% 16.75 7.42 125.74%
EBIDTM 24.90% 21.41% 26.68% 20.46% 27.11% 19.21% 23.90% 16.81%
Other Income 0.07 0.06 16.67% 0.16 0.13 23.08% 0.60 0.66 -9.09% 0.13 0.46 -71.74%
Interest 0.09 0.06 50.00% 0.06 0.05 20.00% 0.07 0.05 40.00% 0.07 0.06 16.67%
Depreciation 1.11 1.01 9.90% 1.09 1.02 6.86% 1.04 0.95 9.47% 1.02 1.08 -5.56%
PBT 19.15 11.46 67.10% 21.08 9.75 116.21% 19.92 9.42 111.46% 15.78 6.74 134.12%
Tax 4.87 2.73 78.39% 5.38 2.46 118.70% 5.18 2.43 113.17% 4.12 1.69 143.79%
PAT 14.28 8.73 63.57% 15.71 7.29 115.50% 14.74 6.98 111.17% 11.66 5.05 130.89%
PATM 17.53% 14.98% 18.98% 13.95% 19.57% 13.76% 16.64% 11.44%
EPS 36.61 22.38 63.58% 40.27 18.69 115.46% 37.81 17.91 111.11% 29.91 12.95 130.97%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 309.59 231.34 135.41 107.36 83.66 76.96 99.87 83.27 59.48 48.76 40.86 Net Sales Growth 50.73% 70.84% 26.13% 28.33% 8.71% -22.94% 19.94% 40.00% 21.99% 19.33% Cost Of Goods Sold 146.36 115.27 66.64 52.29 34.96 29.44 40.38 36.10 26.57 22.07 19.51 Gross Profit 163.23 116.07 68.77 55.07 48.70 47.52 59.50 47.17 32.92 26.69 21.36 GP Margin 52.72% 50.17% 50.79% 51.29% 58.21% 61.75% 59.58% 56.65% 55.35% 54.74% 52.28% Total Expenditure 230.08 181.31 114.26 94.33 71.42 64.24 79.58 70.21 50.79 43.23 36.95 Power & Fuel Cost - 9.60 7.97 7.53 5.95 5.00 6.96 6.30 4.71 4.66 3.68 % Of Sales - 4.15% 5.89% 7.01% 7.11% 6.50% 6.97% 7.57% 7.92% 9.56% 9.01% Employee Cost - 5.80 4.53 3.85 3.49 3.36 2.95 2.52 2.09 1.95 1.66 % Of Sales - 2.51% 3.35% 3.59% 4.17% 4.37% 2.95% 3.03% 3.51% 4.00% 4.06% Manufacturing Exp. - 33.42 21.78 17.37 4.07 4.50 17.04 14.70 10.12 7.54 6.30 % Of Sales - 14.45% 16.08% 16.18% 4.86% 5.85% 17.06% 17.65% 17.01% 15.46% 15.42% General & Admin Exp. - 12.11 9.59 9.14 0.59 0.50 7.00 4.66 3.28 3.20 2.49 % Of Sales - 5.23% 7.08% 8.51% 0.71% 0.65% 7.01% 5.60% 5.51% 6.56% 6.09% Selling & Distn. Exp. - 4.85 3.50 3.86 0.00 0.00 5.21 5.87 3.96 3.77 3.29 % Of Sales - 2.10% 2.58% 3.60% 0% 0% 5.22% 7.05% 6.66% 7.73% 8.05% Miscellaneous Exp. - 0.27 0.23 0.31 22.36 21.41 0.05 0.07 0.07 0.03 3.29 % Of Sales - 0.12% 0.17% 0.29% 26.73% 27.82% 0.05% 0.08% 0.12% 0.06% 0.05% EBITDA 79.52 50.03 21.15 13.03 12.24 12.72 20.29 13.06 8.69 5.53 3.91 EBITDA Margin 25.69% 21.63% 15.62% 12.14% 14.63% 16.53% 20.32% 15.68% 14.61% 11.34% 9.57% Other Income 0.96 0.98 0.61 0.64 0.98 0.97 0.96 0.62 0.55 0.34 0.30 Interest 0.29 0.59 0.58 0.69 0.28 0.49 1.33 1.16 1.82 1.88 1.72 Depreciation 4.26 4.01 3.71 3.20 2.85 2.67 2.39 2.22 1.94 1.66 1.49 PBT 75.93 46.41 17.47 9.77 10.08 10.54 17.54 10.30 5.49 2.32 1.00 Tax 19.55 11.74 4.48 2.53 2.56 2.74 3.52 1.90 1.93 0.19 0.49 Tax Rate 25.75% 25.30% 25.64% 25.90% 25.40% 26.00% 20.07% 18.45% 35.15% 8.19% 49.00% PAT 56.39 34.66 12.99 7.24 7.51 7.80 14.02 8.40 3.56 2.14 0.51 PAT before Minority Interest 56.39 34.66 12.99 7.24 7.51 7.80 14.02 8.40 3.56 2.14 0.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 18.21% 14.98% 9.59% 6.74% 8.98% 10.14% 14.04% 10.09% 5.99% 4.39% 1.25% PAT Growth 101.03% 166.82% 79.42% -3.60% -3.72% -44.37% 66.90% 135.96% 66.36% 319.61% EPS 144.59 88.87 33.31 18.56 19.26 20.00 35.95 21.54 9.13 5.49 1.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 123.96 89.31 74.68 67.43 59.55 51.33 37.77 29.71 26.15 24.02 Share Capital 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 Total Reserves 120.00 85.35 70.72 63.47 55.59 47.36 33.80 25.75 22.19 20.05 Non-Current Liabilities 5.25 4.38 4.21 3.89 4.20 5.76 4.85 8.19 7.93 7.75 Secured Loans 1.88 1.17 1.25 1.23 1.56 3.18 2.48 2.61 2.74 2.55 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.29 3.17 3.52 3.23 Long Term Provisions 0.29 0.48 0.33 0.27 0.28 0.42 0.34 0.28 0.34 0.34 Current Liabilities 40.14 29.68 31.02 21.07 19.64 20.84 25.17 21.57 21.34 20.72 Trade Payables 29.73 21.53 24.29 14.36 14.15 12.98 16.32 13.00 12.04 11.79 Other Current Liabilities 2.93 2.23 0.84 1.84 0.78 0.46 1.08 0.95 0.60 0.51 Short Term Borrowings 4.06 2.55 3.37 2.14 2.14 5.69 6.10 6.55 7.58 7.00 Short Term Provisions 3.42 3.37 2.53 2.73 2.57 1.71 1.67 1.07 1.12 1.42 Total Liabilities 169.35 123.37 109.91 92.39 83.39 77.93 67.79 59.47 55.42 52.49 Net Block 56.31 45.14 41.94 36.43 34.32 33.15 29.81 28.93 26.75 22.65 Gross Block 89.46 74.99 68.25 59.60 54.95 51.44 45.77 42.79 39.55 33.90 Accumulated Depreciation 33.15 29.86 26.32 23.17 20.63 18.29 15.96 13.86 12.80 11.25 Non Current Assets 83.20 65.72 59.38 52.21 44.68 40.10 34.07 31.87 29.29 24.78 Capital Work in Progress 1.02 1.59 0.80 1.08 0.01 1.41 0.40 0.34 0.98 0.85 Non Current Investment 24.80 17.98 15.48 13.33 8.17 4.66 3.01 1.68 0.16 0.00 Long Term Loans & Adv. 1.07 1.01 1.08 1.37 2.19 0.87 0.85 0.92 1.39 1.27 Other Non Current Assets 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Current Assets 86.11 57.59 50.54 40.18 38.71 37.84 33.71 27.60 26.13 27.71 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 39.68 30.91 30.28 20.61 17.24 16.25 18.40 14.98 16.01 15.01 Sundry Debtors 38.44 22.17 16.22 16.88 17.52 15.75 11.45 10.16 7.45 10.19 Cash & Bank 5.20 2.28 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72 Other Current Assets 2.79 0.44 0.28 0.24 0.99 3.24 2.60 1.21 0.76 0.79 Short Term Loans & Adv. 2.30 1.79 1.76 0.58 0.73 3.01 2.36 1.08 0.30 0.36 Net Current Assets 45.98 27.90 19.52 19.11 19.07 16.99 8.55 6.03 4.79 6.99 Total Assets 169.35 123.37 109.92 92.39 83.39 77.94 67.78 59.47 55.42 52.49

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 22.11 11.57 9.62 10.15 11.00 10.05 8.80 6.68 6.32 1.29 PBT 46.41 17.47 9.77 10.08 10.54 17.54 10.46 5.49 2.32 1.00 Adjustment 4.21 5.74 3.57 3.21 3.22 2.28 2.65 2.84 2.80 2.58 Changes in Working Capital -16.86 -7.10 -1.12 -0.32 0.44 -6.63 -1.94 -0.46 1.69 -2.09 Cash after chg. in Working capital 33.75 16.11 12.22 12.96 14.20 13.19 11.17 7.87 6.82 1.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -11.42 -4.33 -2.34 -2.53 -2.60 -3.10 -2.31 -1.14 -0.48 -0.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items -0.22 -0.21 -0.27 -0.29 -0.61 -0.04 -0.05 -0.05 -0.01 0.00 Cash From Investing Activity -20.46 -9.60 -10.02 -10.22 -4.97 -7.51 -3.93 -4.43 -5.72 -2.53 Net Fixed Assets -13.90 -7.53 -8.37 -5.72 -2.11 -6.68 -3.04 -2.60 -5.78 -2.78 Net Investments -6.82 -2.50 -2.15 -5.16 -3.51 -1.65 -1.33 -1.52 -0.16 0.00 Others 0.26 0.43 0.50 0.66 0.65 0.82 0.44 -0.31 0.22 0.25 Cash from Financing Activity 1.28 -1.69 0.52 -1.01 -5.67 -1.20 -4.86 -2.91 -0.41 1.50 Net Cash Inflow / Outflow 2.92 0.28 0.12 -1.08 0.36 1.33 0.01 -0.66 0.19 0.25 Opening Cash & Equivalents 2.28 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72 1.47 Closing Cash & Equivalent 5.20 2.28 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 104.86 226.54 189.56 171.16 151.14 130.26 95.83 75.38 66.34 60.91 ROA 23.68% 11.13% 7.16% 8.55% 9.67% 19.24% 13.21% 6.20% 3.96% 1.03% ROE 32.53% 15.85% 10.19% 11.84% 14.07% 31.49% 24.92% 12.77% 8.52% 2.14% ROCE 42.18% 20.96% 13.94% 15.45% 17.87% 35.33% 25.86% 17.83% 10.94% 7.75% Fixed Asset Turnover 3.33 2.24 1.99 1.46 1.45 2.38 2.17 1.64 1.43 1.49 Receivable days 40.36 43.66 47.42 75.05 78.90 42.87 41.09 47.63 61.27 73.41 Inventory Days 47.00 69.59 72.91 82.58 79.41 54.59 63.43 83.78 107.72 113.79 Payable days 81.15 125.48 134.91 148.84 168.09 132.42 75.63 89.96 101.79 101.94 Cash Conversion Cycle 6.21 -12.22 -14.58 8.79 -9.78 -34.96 28.88 41.45 67.20 85.26 Total Debt/Equity 0.05 0.04 0.06 0.05 0.06 0.17 0.23 0.41 0.53 0.53 Interest Cover 79.80 30.91 15.25 36.83 22.31 14.21 9.85 4.02 2.24 1.58

Top Investors:

investor education and protection fund authority ministry of corporate affairs

neeta manoj ruparel

darrshana kothari

vishpa rail equipments private limited

singhi dinesh kumar huf

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback