Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Frontier Springs Ltd.

Castings/Forgings

Rating :

N/A

BSE: 522195 | NSE: Not Listed

Watchlist

NSE BSE

2229.75

22-Nov-2024

Open
High
Low
Previous Close

2229.75
2229.75
2229.75
2186.05

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

1686
3759358
2411.60
809.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

860.98
38.19
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

852.67
0.07%
8.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.14
6.28
17.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.59
0.83
11.56

PAT CAGR (%)

10 Years
5 Years
3 Years

41.28
-1.51
20.04

P:E (Median)

8 Years
5 Years
3 Years

13.62
15.26
26.31

P:BV (Average)

8 Years
5 Years
3 Years

3.12
3.12
3.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.41
13.43
17.92

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 52.24 32.75 59.51% 50.75 25.49 99.10% 44.14 29.15 51.42% 33.02 27.76 18.95%
Expenses 41.55 28.04 48.18% 41.00 22.02 86.19% 36.72 25.46 44.23% 27.86 25.07 11.13%
EBITDA 10.69 4.71 126.96% 9.75 3.47 180.98% 7.42 3.70 100.54% 5.16 2.69 91.82%
EBIDTM 20.46% 14.40% 19.21% 13.62% 16.81% 12.68% 15.63% 9.70%
Other Income 0.13 0.06 116.67% 0.66 0.05 1,220.00% 0.46 0.21 119.05% 0.05 0.14 -64.29%
Interest 0.05 0.05 0.00% 0.05 0.06 -16.67% 0.06 0.06 0.00% 0.04 0.08 -50.00%
Depreciation 1.02 0.90 13.33% 0.95 0.88 7.95% 1.08 0.97 11.34% 0.86 0.74 16.22%
PBT 9.75 3.83 154.57% 9.42 2.59 263.71% 6.75 2.87 135.19% 4.30 2.01 113.93%
Tax 2.46 0.97 153.61% 2.43 0.73 232.88% 1.69 0.70 141.43% 1.08 0.51 111.76%
PAT 7.29 2.86 154.90% 6.98 1.86 275.27% 5.05 2.17 132.72% 3.22 1.51 113.25%
PATM 13.95% 8.72% 13.76% 7.29% 11.44% 7.44% 9.75% 5.42%
EPS 18.69 7.32 155.33% 17.91 4.77 275.47% 12.95 5.56 132.91% 8.26 3.86 113.99%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 180.15 135.41 107.36 83.66 76.96 99.87 83.27 59.48 48.76 40.86 36.09 Net Sales Growth 56.45% 26.13% 28.33% 8.71% -22.94% 19.94% 40.00% 21.99% 19.33% 13.22% Cost Of Goods Sold 90.47 66.64 52.29 34.96 29.44 40.38 36.10 26.57 22.07 19.51 17.43 Gross Profit 89.68 68.77 55.07 48.70 47.52 59.50 47.17 32.92 26.69 21.36 18.66 GP Margin 49.78% 50.79% 51.29% 58.21% 61.75% 59.58% 56.65% 55.35% 54.74% 52.28% 51.70% Total Expenditure 147.13 114.26 94.33 71.42 64.24 79.58 70.21 50.79 43.23 36.95 33.33 Power & Fuel Cost - 7.97 7.53 5.95 5.00 6.96 6.30 4.71 4.66 3.68 3.72 % Of Sales - 5.89% 7.01% 7.11% 6.50% 6.97% 7.57% 7.92% 9.56% 9.01% 10.31% Employee Cost - 4.53 3.85 3.49 3.36 2.95 2.52 2.09 1.95 1.66 1.51 % Of Sales - 3.35% 3.59% 4.17% 4.37% 2.95% 3.03% 3.51% 4.00% 4.06% 4.18% Manufacturing Exp. - 21.66 17.37 4.07 4.50 17.04 14.70 10.12 7.54 6.30 5.51 % Of Sales - 16.00% 16.18% 4.86% 5.85% 17.06% 17.65% 17.01% 15.46% 15.42% 15.27% General & Admin Exp. - 9.66 9.14 0.59 0.50 7.00 4.66 3.28 3.20 2.49 2.45 % Of Sales - 7.13% 8.51% 0.71% 0.65% 7.01% 5.60% 5.51% 6.56% 6.09% 6.79% Selling & Distn. Exp. - 3.56 3.86 0.00 0.00 5.21 5.87 3.96 3.77 3.29 2.69 % Of Sales - 2.63% 3.60% 0% 0% 5.22% 7.05% 6.66% 7.73% 8.05% 7.45% Miscellaneous Exp. - 0.23 0.31 22.36 21.41 0.05 0.07 0.07 0.03 0.02 2.69 % Of Sales - 0.17% 0.29% 26.73% 27.82% 0.05% 0.08% 0.12% 0.06% 0.05% 0.03% EBITDA 33.02 21.15 13.03 12.24 12.72 20.29 13.06 8.69 5.53 3.91 2.76 EBITDA Margin 18.33% 15.62% 12.14% 14.63% 16.53% 20.32% 15.68% 14.61% 11.34% 9.57% 7.65% Other Income 1.30 0.61 0.64 0.98 0.97 0.96 0.62 0.55 0.34 0.30 0.25 Interest 0.20 0.58 0.69 0.28 0.49 1.33 1.16 1.82 1.88 1.72 1.12 Depreciation 3.91 3.71 3.20 2.85 2.67 2.39 2.22 1.94 1.66 1.49 1.33 PBT 30.22 17.47 9.77 10.08 10.54 17.54 10.30 5.49 2.32 1.00 0.56 Tax 7.66 4.48 2.53 2.56 2.74 3.52 1.90 1.93 0.19 0.49 0.16 Tax Rate 25.35% 25.64% 25.90% 25.40% 26.00% 20.07% 18.45% 35.15% 8.19% 49.00% 28.57% PAT 22.54 12.99 7.24 7.51 7.80 14.02 8.40 3.56 2.14 0.51 0.41 PAT before Minority Interest 22.54 12.99 7.24 7.51 7.80 14.02 8.40 3.56 2.14 0.51 0.41 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 12.51% 9.59% 6.74% 8.98% 10.14% 14.04% 10.09% 5.99% 4.39% 1.25% 1.14% PAT Growth 168.33% 79.42% -3.60% -3.72% -44.37% 66.90% 135.96% 66.36% 319.61% 24.39% EPS 57.79 33.31 18.56 19.26 20.00 35.95 21.54 9.13 5.49 1.31 1.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 89.31 74.68 67.43 59.55 51.33 37.77 29.71 26.15 24.02 23.51 Share Capital 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 Total Reserves 85.35 70.72 63.47 55.59 47.36 33.80 25.75 22.19 20.05 19.54 Non-Current Liabilities 4.38 4.21 3.89 4.20 5.76 4.85 8.19 7.93 7.75 5.99 Secured Loans 1.17 1.25 1.23 1.56 3.18 2.48 2.61 2.74 2.55 2.73 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.29 3.17 3.52 3.23 1.67 Long Term Provisions 0.48 0.33 0.27 0.28 0.42 0.34 0.28 0.34 0.34 0.21 Current Liabilities 29.68 31.02 21.07 19.64 20.84 25.17 21.57 21.34 20.72 16.20 Trade Payables 21.53 24.29 14.36 14.15 12.98 16.32 13.00 12.04 11.79 9.09 Other Current Liabilities 2.23 0.84 1.84 0.78 0.46 1.08 0.95 0.60 0.51 0.58 Short Term Borrowings 2.55 3.37 2.14 2.14 5.69 6.10 6.55 7.58 7.00 5.49 Short Term Provisions 3.37 2.53 2.73 2.57 1.71 1.67 1.07 1.12 1.42 1.04 Total Liabilities 123.37 109.91 92.39 83.39 77.93 67.79 59.47 55.42 52.49 45.70 Net Block 45.14 41.94 36.43 34.32 33.15 29.81 28.93 26.75 22.65 15.85 Gross Block 74.99 68.25 59.60 54.95 51.44 45.77 42.79 39.55 33.90 25.66 Accumulated Depreciation 29.86 26.32 23.17 20.63 18.29 15.96 13.86 12.80 11.25 9.82 Non Current Assets 65.79 59.38 52.21 44.68 40.10 34.07 31.87 29.29 24.78 23.14 Capital Work in Progress 1.59 0.80 1.08 0.01 1.41 0.40 0.34 0.98 0.85 6.31 Non Current Investment 17.98 15.48 13.33 8.17 4.66 3.01 1.68 0.16 0.00 0.00 Long Term Loans & Adv. 1.01 1.08 1.37 2.19 0.87 0.85 0.92 1.39 1.27 0.98 Other Non Current Assets 0.06 0.08 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Current Assets 57.59 50.54 40.18 38.71 37.84 33.71 27.60 26.13 27.71 22.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 30.91 30.28 20.61 17.24 16.25 18.40 14.98 16.01 15.01 12.67 Sundry Debtors 22.17 16.22 16.88 17.52 15.75 11.45 10.16 7.45 10.19 7.67 Cash & Bank 2.28 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72 1.47 Other Current Assets 2.23 0.28 0.24 0.26 3.24 2.60 1.21 0.76 0.79 0.74 Short Term Loans & Adv. 1.79 1.76 0.58 0.73 3.01 2.36 1.08 0.30 0.36 0.31 Net Current Assets 27.90 19.52 19.11 19.07 16.99 8.55 6.03 4.79 6.99 6.35 Total Assets 123.38 109.92 92.39 83.39 77.94 67.78 59.47 55.42 52.49 45.69

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 11.57 9.62 10.15 11.00 10.05 8.80 6.68 6.32 1.29 5.12 PBT 17.47 9.77 10.08 10.54 17.54 10.46 5.49 2.32 1.00 0.56 Adjustment 5.74 3.57 3.21 3.22 2.28 2.65 2.84 2.80 2.58 2.00 Changes in Working Capital -7.10 -1.12 -0.32 0.44 -6.63 -1.94 -0.46 1.69 -2.09 2.67 Cash after chg. in Working capital 16.11 12.22 12.96 14.20 13.19 11.17 7.87 6.82 1.50 5.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.33 -2.34 -2.53 -2.60 -3.10 -2.31 -1.14 -0.48 -0.20 -0.11 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 -0.21 -0.27 -0.29 -0.61 -0.04 -0.05 -0.05 -0.01 0.00 0.00 Cash From Investing Activity -9.60 -10.02 -10.22 -4.97 -7.51 -3.93 -4.43 -5.72 -2.53 -3.18 Net Fixed Assets -7.53 -8.37 -5.72 -2.11 -6.68 -3.04 -2.60 -5.78 -2.78 -3.54 Net Investments -2.50 -2.15 -5.16 -3.51 -1.65 -1.33 -1.52 -0.16 0.00 0.20 Others 0.43 0.50 0.66 0.65 0.82 0.44 -0.31 0.22 0.25 0.16 Cash from Financing Activity -1.69 0.52 -1.01 -5.67 -1.20 -4.86 -2.91 -0.41 1.50 -1.87 Net Cash Inflow / Outflow 0.28 0.12 -1.08 0.36 1.33 0.01 -0.66 0.19 0.25 0.07 Opening Cash & Equivalents 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72 1.47 1.40 Closing Cash & Equivalent 2.28 2.00 1.88 2.96 2.59 1.26 1.26 1.91 1.72 1.47

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 226.70 189.56 171.16 151.14 130.26 95.83 75.38 66.34 60.91 59.62 ROA 11.13% 7.16% 8.55% 9.67% 19.24% 13.21% 6.20% 3.96% 1.03% 0.90% ROE 15.84% 10.19% 11.84% 14.07% 31.49% 24.92% 12.77% 8.52% 2.14% 1.75% ROCE 20.95% 13.94% 15.45% 17.87% 35.33% 25.86% 17.83% 10.94% 7.75% 5.00% Fixed Asset Turnover 2.24 1.99 1.46 1.45 2.38 2.17 1.64 1.43 1.49 1.56 Receivable days 43.66 47.42 75.05 78.90 42.87 41.09 47.63 61.27 73.41 83.32 Inventory Days 69.59 72.91 82.58 79.41 54.59 63.43 83.78 107.72 113.79 110.64 Payable days 125.48 134.91 148.84 168.09 132.42 75.63 89.96 101.79 101.94 86.64 Cash Conversion Cycle -12.22 -14.58 8.79 -9.78 -34.96 28.88 41.45 67.20 85.26 107.32 Total Debt/Equity 0.04 0.06 0.05 0.06 0.17 0.23 0.41 0.53 0.53 0.42 Interest Cover 30.91 15.25 36.83 22.31 14.21 9.85 4.02 2.24 1.58 1.50

Top Investors:

investor education and protection fund (iepf)

jatin keshavji chande

jatin keshavji chande

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