FRONTIER SPRINGS
|
FRONTIER SPRINGS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹274 Cr | ₹160 Cr | ₹127 Cr | ₹84 Cr | ₹77 Cr |
| Sales | ₹270 Cr | ₹157 Cr | ₹124 Cr | ₹84 Cr | ₹77 Cr |
| Job Work/ Contract Receipts | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | - | - |
| Processing Charges / Service Income | - | - | - | ₹0.03 Cr | ₹0.33 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.48 Cr | ₹3.72 Cr | ₹3.31 Cr | ₹0.01 Cr | - |
| Less: Excise Duty | ₹42 Cr | ₹24 Cr | ₹19 Cr | - | - |
| Net Sales | ₹231 Cr | ₹135 Cr | ₹107 Cr | ₹84 Cr | ₹77 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.18 Cr | ₹0.90 Cr | ₹-3.76 Cr | ₹-3.26 Cr | ₹1.38 Cr |
| Raw Material Consumed | ₹116 Cr | ₹66 Cr | ₹56 Cr | ₹38 Cr | ₹28 Cr |
| Opening Raw Materials | ₹13 Cr | ₹12 Cr | ₹6.42 Cr | ₹6.86 Cr | ₹4.03 Cr |
| Purchases Raw Materials | ₹124 Cr | ₹67 Cr | ₹62 Cr | ₹38 Cr | ₹31 Cr |
| Closing Raw Materials | ₹20 Cr | ₹13 Cr | ₹12 Cr | ₹6.42 Cr | ₹6.86 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹9.60 Cr | ₹7.97 Cr | ₹7.53 Cr | ₹5.95 Cr | ₹5.00 Cr |
| Electricity & Power | ₹9.60 Cr | ₹7.97 Cr | ₹7.53 Cr | ₹5.95 Cr | ₹5.00 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹5.80 Cr | ₹4.54 Cr | ₹3.85 Cr | ₹3.50 Cr | ₹3.37 Cr |
| Salaries, Wages & Bonus | ₹3.27 Cr | ₹2.43 Cr | ₹2.07 Cr | ₹3.00 Cr | ₹2.83 Cr |
| Contributions to EPF & Pension Funds | ₹0.56 Cr | ₹0.50 Cr | ₹0.43 Cr | ₹0.41 Cr | ₹0.39 Cr |
| Workmen and Staff Welfare Expenses | ₹0.14 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.15 Cr |
| Other Employees Cost | ₹1.83 Cr | ₹1.47 Cr | ₹1.24 Cr | - | - |
| Other Manufacturing Expenses | ₹33 Cr | ₹22 Cr | ₹17 Cr | ₹4.08 Cr | ₹4.50 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹9.18 Cr | ₹7.91 Cr | - | - |
| Repairs and Maintenance | ₹4.33 Cr | ₹2.81 Cr | ₹2.69 Cr | ₹1.71 Cr | ₹1.76 Cr |
| Packing Material Consumed | ₹8.76 Cr | ₹3.73 Cr | ₹1.96 Cr | - | - |
| Other Mfg Exp | ₹7.10 Cr | ₹6.06 Cr | ₹4.82 Cr | ₹2.36 Cr | ₹2.75 Cr |
| General and Administration Expenses | ₹12 Cr | ₹9.59 Cr | ₹9.14 Cr | ₹0.59 Cr | ₹0.50 Cr |
| Rent , Rates & Taxes | ₹0.05 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.45 Cr | ₹0.36 Cr |
| Insurance | ₹0.19 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.12 Cr | ₹0.13 Cr |
| Printing and stationery | ₹0.23 Cr | ₹0.24 Cr | ₹0.05 Cr | - | - |
| Professional and legal fees | ₹0.32 Cr | ₹0.27 Cr | ₹0.25 Cr | - | - |
| Traveling and conveyance | ₹0.69 Cr | ₹0.68 Cr | ₹0.50 Cr | - | - |
| Other Administration | ₹11 Cr | ₹8.20 Cr | ₹8.12 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Selling and Distribution Expenses | ₹4.85 Cr | ₹3.50 Cr | ₹3.86 Cr | - | - |
| Advertisement & Sales Promotion | ₹0.08 Cr | ₹0.12 Cr | ₹0.82 Cr | - | - |
| Sales Commissions & Incentives | ₹1.95 Cr | ₹1.15 Cr | ₹1.03 Cr | - | - |
| Freight and Forwarding | ₹2.83 Cr | ₹2.24 Cr | ₹2.00 Cr | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | ₹0.00 Cr | - | - |
| Miscellaneous Expenses | ₹0.27 Cr | ₹0.23 Cr | ₹0.31 Cr | ₹22 Cr | ₹21 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.00 Cr | ₹0.00 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.27 Cr | ₹0.23 Cr | ₹0.31 Cr | ₹22 Cr | ₹21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹181 Cr | ₹114 Cr | ₹94 Cr | ₹71 Cr | ₹64 Cr |
| Operating Profit (Excl OI) | ₹50 Cr | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr |
| Other Income | ₹0.98 Cr | ₹0.61 Cr | ₹0.64 Cr | ₹0.98 Cr | ₹0.97 Cr |
| Interest Received | ₹0.19 Cr | ₹0.14 Cr | ₹0.11 Cr | ₹0.15 Cr | ₹0.16 Cr |
| Dividend Received | ₹0.12 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.02 Cr |
| Profit on sale of Fixed Assets | ₹0.03 Cr | - | - | - | ₹0.03 Cr |
| Profits on sale of Investments | ₹0.63 Cr | ₹0.38 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.19 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.02 Cr | ₹0.02 Cr | ₹0.44 Cr | ₹0.68 Cr | ₹0.58 Cr |
| Operating Profit | ₹51 Cr | ₹22 Cr | ₹14 Cr | ₹13 Cr | ₹14 Cr |
| Interest | ₹0.59 Cr | ₹0.58 Cr | ₹0.69 Cr | ₹0.28 Cr | ₹0.50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.12 Cr | ₹0.17 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.36 Cr |
| Intereston Fixed deposits | ₹0.00 Cr | - | - | - | - |
| Bank Charges etc | ₹0.36 Cr | ₹0.38 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Other Interest | ₹0.11 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.09 Cr |
| PBDT | ₹50 Cr | ₹21 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Depreciation | ₹4.01 Cr | ₹3.71 Cr | ₹3.20 Cr | ₹2.85 Cr | ₹2.67 Cr |
| Profit Before Taxation & Exceptional Items | ₹46 Cr | ₹17 Cr | ₹9.77 Cr | ₹10 Cr | ₹11 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹46 Cr | ₹17 Cr | ₹9.77 Cr | ₹10 Cr | ₹11 Cr |
| Provision for Tax | ₹12 Cr | ₹4.48 Cr | ₹2.53 Cr | ₹2.56 Cr | ₹2.74 Cr |
| Current Income Tax | ₹11 Cr | ₹4.33 Cr | ₹2.34 Cr | ₹2.51 Cr | ₹2.50 Cr |
| Deferred Tax | ₹0.33 Cr | ₹0.15 Cr | ₹0.20 Cr | ₹0.03 Cr | ₹0.14 Cr |
| Other taxes | - | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.10 Cr |
| Profit After Tax | ₹35 Cr | ₹13 Cr | ₹7.24 Cr | ₹7.52 Cr | ₹7.80 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹81 Cr | ₹67 Cr | ₹59 Cr | ₹51 Cr | ₹43 Cr |
| Appropriations | ₹117 Cr | ₹82 Cr | ₹67 Cr | ₹60 Cr | ₹51 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | ₹0.71 Cr | ₹0.59 Cr | ₹0.39 Cr | ₹0.39 Cr | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | ₹18.00 | ₹15.00 | ₹10.00 | ₹10.00 | - |
| Earnings Per Share | ₹88.01 | ₹32.97 | ₹18.38 | ₹19.08 | ₹19.80 |
| Adjusted EPS | ₹88.01 | ₹32.97 | ₹18.38 | ₹19.08 | ₹19.80 |
Compare Income Statement of peers of FRONTIER SPRINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FRONTIER SPRINGS | ₹1,735.2 Cr | -1.4% | -6.4% | 88.5% | Stock Analytics | |
| JSW STEEL | ₹278,354.0 Cr | -2.9% | 1.9% | 16.1% | Stock Analytics | |
| TATA STEEL | ₹217,337.0 Cr | 0% | 1.6% | 11.3% | Stock Analytics | |
| JINDAL STAINLESS | ₹65,900.0 Cr | -1.1% | 1.4% | 7.3% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,407.7 Cr | -1.6% | -4.5% | 0.8% | Stock Analytics | |
| APL APOLLO TUBES | ₹48,655.7 Cr | 1.5% | 4.4% | 11.6% | Stock Analytics | |
FRONTIER SPRINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FRONTIER SPRINGS | -1.4% |
-6.4% |
88.5% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses