| Frontier Springs Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 522195 |
NSE Symbol : - |
P/E(TTM) : 30.16 |
|
ISIN Demat : INE572D01014 |
Div & Yield% : 0.05 |
EPS(TTM) : 129.04 |
|
Book Value(₹) : 394.29 |
Market Cap(₹Cr) : 1,533.33 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 41.64 | 24.38 | 19.34 | 0.00 | 0.00 |
| Net Sales | 231.34 | 135.42 | 107.36 | 83.66 | 76.96 |
| Other Income | 0.98 | 0.61 | 0.64 | 0.98 | 0.97 |
| Stock Adjustments | 1.18 | -0.90 | 3.76 | 3.26 | -1.38 |
| Total Income | 233.50 | 135.13 | 111.76 | 87.90 | 76.55 |
| EXPENDITURE : | |||||
| Raw Materials | 116.45 | 65.74 | 56.05 | 38.22 | 28.06 |
| Power and Fuel Cost | 9.60 | 7.97 | 7.53 | 5.95 | 5.00 |
| Other Manufacturing Expenses | 24.64 | 17.94 | 15.35 | 4.07 | 4.50 |
| Selling and Administration Expenses | 25.72 | 16.93 | 13.18 | 0.57 | 0.49 |
| Miscellaneous Expenses | 0.29 | 0.24 | 2.14 | 22.38 | 21.43 |
| Employee Benefit Expenses | 5.80 | 4.53 | 3.85 | 3.49 | 3.36 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 51.00 | 21.76 | 13.66 | 13.21 | 13.70 |
| Interest | 0.59 | 0.58 | 0.69 | 0.28 | 0.49 |
| Gross Profit | 50.41 | 21.18 | 12.97 | 12.93 | 13.21 |
| Depreciation | 4.01 | 3.71 | 3.20 | 2.85 | 2.67 |
| Profit Before Tax | 46.40 | 17.47 | 9.77 | 10.08 | 10.54 |
| Current Tax | 11.42 | 4.33 | 2.34 | 2.53 | 2.60 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.32 | 0.15 | 0.20 | 0.03 | 0.14 |
| Reported Net Profit | 34.66 | 12.99 | 7.24 | 7.51 | 7.80 |
| Extraordinary Items | 0.49 | 0.28 | 0.01 | 0.00 | 0.02 |
| Adjusted Net Profit | 34.17 | 12.71 | 7.23 | 7.51 | 7.78 |
| Adjustment below Net Profit | 0.70 | 2.23 | 0.40 | 0.76 | 0.43 |
| Profit/Loss Balance carried down | 81.14 | 66.52 | 59.27 | 51.38 | 43.16 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.71 | 0.59 | 0.39 | 0.39 | 0.00 |
| P & L Balance carried down | 115.80 | 81.14 | 66.52 | 59.27 | 51.38 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 18.00 | 15.00 | 10.00 | 10.00 | 0.00 |
| Dividend Per Share(Rs) | 1.80 | 1.50 | 1.00 | 1.00 | 0.00 |
| Earnings Per Share-Unit Curr | 87.46 | 32.77 | 18.27 | 18.96 | 19.67 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 312.79 | 225.34 | 188.44 | 170.15 | 150.26 |
| Book Value(Adj)-Unit Curr | 312.79 | 225.34 | 188.44 | 170.15 | 150.26 |