FRONTIER SPRINGS
|
FRONTIER SPRINGS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹84 Cr | ₹77 Cr | ₹11,581,202 Cr | ₹96 Cr | ₹67 Cr |
Sales | ₹84 Cr | ₹77 Cr | ₹11,409,059 Cr | ₹94 Cr | ₹66 Cr |
Job Work/ Contract Receipts | - | - | ₹11,068 Cr | ₹0.16 Cr | - |
Processing Charges / Service Income | ₹0.03 Cr | ₹0.33 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.01 Cr | - | ₹161,076 Cr | ₹1.64 Cr | ₹1.01 Cr |
Less: Excise Duty | - | - | ₹1,561,486 Cr | ₹13 Cr | ₹7.99 Cr |
Net Sales | ₹84 Cr | ₹77 Cr | ₹9,987,482 Cr | ₹83 Cr | ₹59 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.26 Cr | ₹1.38 Cr | ₹-135,332 Cr | ₹-1.26 Cr | ₹2.61 Cr |
Raw Material Consumed | ₹38 Cr | ₹28 Cr | ₹4,172,756 Cr | ₹37 Cr | ₹24 Cr |
Opening Raw Materials | ₹6.86 Cr | ₹4.03 Cr | ₹723,864 Cr | ₹5.23 Cr | ₹3.55 Cr |
Purchases Raw Materials | ₹38 Cr | ₹31 Cr | ₹3,851,547 Cr | ₹39 Cr | ₹26 Cr |
Closing Raw Materials | ₹6.42 Cr | ₹6.86 Cr | ₹402,655 Cr | ₹7.24 Cr | ₹5.23 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.95 Cr | ₹5.00 Cr | ₹695,841 Cr | ₹6.30 Cr | ₹4.71 Cr |
Electricity & Power | ₹5.95 Cr | ₹5.00 Cr | ₹454,009 Cr | ₹4.12 Cr | ₹3.23 Cr |
Oil, Fuel & Natural gas | - | - | ₹241,832 Cr | ₹2.18 Cr | ₹1.48 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3.50 Cr | ₹3.37 Cr | ₹294,712 Cr | ₹2.52 Cr | ₹2.09 Cr |
Salaries, Wages & Bonus | ₹3.00 Cr | ₹2.83 Cr | ₹187,062 Cr | ₹1.58 Cr | ₹1.39 Cr |
Contributions to EPF & Pension Funds | ₹0.41 Cr | ₹0.39 Cr | ₹39,145 Cr | ₹0.36 Cr | ₹0.36 Cr |
Workmen and Staff Welfare Expenses | ₹0.09 Cr | ₹0.15 Cr | ₹11,228 Cr | ₹0.13 Cr | ₹0.08 Cr |
Other Employees Cost | - | - | ₹57,278 Cr | ₹0.45 Cr | ₹0.27 Cr |
Other Manufacturing Expenses | ₹4.08 Cr | ₹4.50 Cr | ₹1,704,010 Cr | ₹15 Cr | ₹10 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | ₹757,642 Cr | ₹5.70 Cr | ₹3.63 Cr |
Repairs and Maintenance | ₹1.71 Cr | ₹1.76 Cr | ₹311,165 Cr | ₹2.62 Cr | ₹1.41 Cr |
Packing Material Consumed | - | - | ₹236,387 Cr | ₹2.48 Cr | ₹1.89 Cr |
Other Mfg Exp | ₹2.36 Cr | ₹2.75 Cr | ₹398,817 Cr | ₹3.90 Cr | ₹3.20 Cr |
General and Administration Expenses | ₹0.59 Cr | ₹0.50 Cr | ₹699,846 Cr | ₹4.66 Cr | ₹3.28 Cr |
Rent , Rates & Taxes | ₹0.45 Cr | ₹0.36 Cr | ₹6,911 Cr | ₹0.08 Cr | ₹0.06 Cr |
Insurance | ₹0.12 Cr | ₹0.13 Cr | ₹11,906 Cr | ₹0.09 Cr | ₹0.08 Cr |
Printing and stationery | - | - | ₹9,080 Cr | ₹0.09 Cr | ₹0.08 Cr |
Professional and legal fees | - | - | ₹14,502 Cr | ₹0.13 Cr | ₹0.15 Cr |
Traveling and conveyance | - | - | ₹37,098 Cr | ₹0.50 Cr | ₹0.37 Cr |
Other Administration | ₹0.02 Cr | ₹0.01 Cr | ₹657,447 Cr | ₹4.26 Cr | ₹2.91 Cr |
Selling and Distribution Expenses | - | - | ₹521,080 Cr | ₹5.87 Cr | ₹3.96 Cr |
Handling and Clearing Charges | - | - | ₹9,514 Cr | ₹0.08 Cr | - |
Other Selling Expenses | - | - | ₹6,215 Cr | ₹0.11 Cr | ₹0.75 Cr |
Miscellaneous Expenses | ₹22 Cr | ₹21 Cr | ₹4,715 Cr | ₹0.07 Cr | ₹0.07 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹1,652 Cr | ₹0.06 Cr | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹22 Cr | ₹21 Cr | ₹3,063 Cr | ₹0.02 Cr | ₹0.01 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹71 Cr | ₹64 Cr | ₹7,957,628 Cr | ₹70 Cr | ₹51 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹13 Cr | ₹2,029,855 Cr | ₹13 Cr | ₹8.70 Cr |
Other Income | ₹0.98 Cr | ₹0.97 Cr | ₹96,467 Cr | ₹0.62 Cr | ₹0.55 Cr |
Interest Received | ₹0.15 Cr | ₹0.16 Cr | ₹18,564 Cr | ₹0.09 Cr | ₹0.13 Cr |
Dividend Received | ₹0.05 Cr | ₹0.02 Cr | ₹206 Cr | - | - |
Profit on sale of Fixed Assets | - | ₹0.03 Cr | - | ₹0.00 Cr | - |
Profits on sale of Investments | ₹0.10 Cr | ₹0.19 Cr | ₹26,512 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.68 Cr | ₹0.58 Cr | ₹51,185 Cr | ₹0.53 Cr | ₹0.43 Cr |
Operating Profit | ₹13 Cr | ₹14 Cr | ₹2,126,321 Cr | ₹14 Cr | ₹9.25 Cr |
Interest | ₹0.28 Cr | ₹0.50 Cr | ₹132,816 Cr | ₹1.17 Cr | ₹1.82 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.17 Cr | ₹0.36 Cr | ₹64,920 Cr | ₹0.21 Cr | ₹0.41 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.05 Cr | ₹0.05 Cr | ₹56,702 Cr | ₹0.33 Cr | ₹0.49 Cr |
Other Interest | ₹0.06 Cr | ₹0.09 Cr | ₹11,194 Cr | ₹0.62 Cr | ₹0.92 Cr |
PBDT | ₹13 Cr | ₹13 Cr | ₹1,993,505 Cr | ₹13 Cr | ₹7.43 Cr |
Depreciation | ₹2.85 Cr | ₹2.67 Cr | ₹239,374 Cr | ₹2.22 Cr | ₹1.94 Cr |
Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹11 Cr | ₹1,754,131 Cr | ₹10 Cr | ₹5.49 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹10 Cr | ₹11 Cr | ₹1,754,131 Cr | ₹10 Cr | ₹5.49 Cr |
Provision for Tax | ₹2.56 Cr | ₹2.74 Cr | ₹352,170 Cr | ₹1.90 Cr | ₹1.93 Cr |
Current Income Tax | ₹2.51 Cr | ₹2.50 Cr | ₹309,898 Cr | ₹2.27 Cr | ₹1.14 Cr |
Deferred Tax | ₹0.03 Cr | ₹0.14 Cr | ₹42,272 Cr | ₹-0.37 Cr | ₹0.79 Cr |
Other taxes | ₹0.02 Cr | ₹0.10 Cr | - | - | - |
Profit After Tax | ₹7.52 Cr | ₹7.80 Cr | ₹1,401,961 Cr | ₹8.40 Cr | ₹3.56 Cr |
Extra items | - | - | ₹-1,329 Cr | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.76 Cr | ₹0.43 Cr | - | ₹0.11 Cr | - |
Consolidated Net Profit | ₹8.28 Cr | ₹8.22 Cr | ₹1,400,632 Cr | ₹8.51 Cr | ₹3.56 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹51 Cr | ₹43 Cr | ₹2,960,039 Cr | ₹22 Cr | ₹18 Cr |
Appropriations | ₹60 Cr | ₹51 Cr | ₹4,360,671 Cr | ₹30 Cr | ₹22 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | ₹0.39 Cr | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹44,685 Cr | ₹0.46 Cr | - |
Equity Dividend % | ₹10.00 | - | ₹11.00 | ₹10.00 | - |
Earnings Per Share | ₹19.08 | ₹19.80 | ₹35.60 | ₹21.33 | ₹9.05 |
Adjusted EPS | ₹19.08 | ₹19.80 | ₹35.60 | ₹21.33 | ₹9.05 |
Compare Income Statement of peers of FRONTIER SPRINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FRONTIER SPRINGS | ₹514.9 Cr | 1.8% | -12.7% | 236.7% | Stock Analytics | |
JSW STEEL | ₹215,934.0 Cr | 2.5% | 0.1% | 24.2% | Stock Analytics | |
TATA STEEL | ₹206,601.0 Cr | 2.5% | 4.7% | 44.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹68,029.8 Cr | 6.6% | 2% | 49.4% | Stock Analytics | |
JINDAL STAINLESS | ₹60,748.9 Cr | 6.6% | 10.6% | 138.1% | Stock Analytics | |
APL APOLLO TUBES | ₹43,889.1 Cr | -3.6% | 2.8% | 26.5% | Stock Analytics |
FRONTIER SPRINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FRONTIER SPRINGS | 1.8% |
-12.7% |
236.7% |
SENSEX | 1.3% |
2.6% |
24% |
You may also like the below Video Courses