Frontier Springs Ltd, Fundamental analysis

Industry Industry name	Auto Ancillaries
Variance Full Year Net Profit Variance	79
Equity Latest Equity	11.82
Face Value Latest Face Value	10
Reserves Total Reserve	171.64
Dividend Full Year Dividend %	7
Sales Turnover Full Year Net Sales	322.06
Net Profit Full Year Net Profit	61.31
Full Year CPS Full Year Cash Per Share	56
Earning Per Share Full Year Earning Per Share	51.9
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Mar 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	82.54
Previous EPS Previous earnings per share	0
Book Value Book value	155.3
Networth Full Year Return on Networth	32.5
Price/Book Value Price to Book value	8.570509
Yearly PE ratio Full Year Price to Earning per share	25.6
Yearly PC ratio Full Year Price to Cash Per Share	23.7
Bse value BSE Value in lakhs	83.38
Nse value NSE Value in lakhs	244.3
High 52 week high	1870
Low 52 week low	1175
Price NSE Current market price	1329
CPM Current market price	1331

Market cap BSE / NSE Market Cap	1572.65
Net profit Latest Quarter Net Profit	16.59
Net profit variance Latest Quarter Net Profit variance	42
Result year Trailing latest month	Mar 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	180.16
TTM OP Trailing Twelve 12 month Operating Profit	33.02
TTM OPM Trailing Twelve 12 month Operating Profit Margin	18.33
TTM GP Trailing Twelve 12 month Gross Profit	87.16
TTM GPM Trailing Twelve 12 month Gross Profit Margin	27.06
TTM NP Trailing Twelve 12 month Net Profit	22.54
TTM NPV Trailing Twelve 12 month Net Profit Variane	79.42
TTM EPS Trailing Twelve 12 month EPS	51.89
TTM PE Trailing Twelve 12 month PE	25.65
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	3.92
Equity Latest Equity	11.82
LTP Latest Price (BSE/NSE)	1331
Gross block Latest Gross Block	89.46
Loans Total loans	1.88
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	26.8
Year GPM Full Year Gross Profit Margin	27.1
Quarter OPM Latest quater Operation Profit Margin	28.5

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
+ Sales	51	52	58	70	75	83	81	83
YOY Sales Growth %	99%	60%	76%	59%	48%	58%	40%	18%
Gross Sales	51	52	58	70	75	83	81	83
+ Expenses	41	42	46	53	55	61	61	59
Material Cost %	49%	53%	54%	48%	52%	46%	46%	42%
Raw Material Cost	26	27	30	34	37	38	37	36
Change in Inventory	-1	1	1	0	2	-1	0	-1
Manufacturing Cost %	25%	28%	26%	26%	24%	24%	27%	25%
Employee Cost %	3%	3%	2%	2%	2%	2%	2%	2%
Other Cost %	4%	-4%	-4%	-0%	-5%	2%	1%	2%
Raw Materials %	51%	51%	52%	48%	49%	47%	46%	44%
Stock Adjustments %	2%	-2%	-2%	-0%	-2%	1%	0%	1%
Other Manufacturing Expenses %	25%	28%	26%	26%	24%	24%	27%	25%
Operating Profit	10	11	12	17	20	22	20	24
OPM %	19%	20%	21%	24%	27%	27%	25%	29%
+ Other Income	1	0	0	0	1	0	0	0
Miscellaneous Income	1	0	0	0	1	0	0	0
Interest	0	0	0	0	0	0	0	0
Depreciation	1	1	1	1	1	1	1	2
Profit before tax	9	10	11	16	20	21	19	22
+ Tax %	26%	25%	24%	26%	26%	26%	25%	25%
Current Tax	2	2	3	4	5	5	5	5
Deferred Tax	0	0	0	0	0	0	0	0
Net Profit	7	7	9	12	15	16	14	17
EPS in Rs

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	44	52	67	96	115	77	84	127	160	273
Sales Growth %		18%	29%	42%	21%	-33%	9%	51%	26%	71%
Gross Sales	41	49	59	83	100	77	84	107	135	231
Excise Duty	3	3	8	13	16	0	0	19	24	42
+ Expenses	41	47	59	83	96	64	71	114	139	223
Material Cost %	44%	42%	39%	38%	35%	38%	42%	41%	42%	42%
Raw Material Cost	20	24	24	37	42	28	38	56	66	116
Change in Inventory	0	-2	3	-1	-1	1	-3	-4	1	-1
Manufacturing Cost %	21%	22%	19%	20%	19%	12%	12%	18%	16%	13%
Employee Cost %	4%	4%	3%	3%	3%	4%	4%	3%	3%	2%
Other Cost %	23%	22%	26%	27%	27%	28%	27%	28%	26%	25%
Raw Materials %	45%	46%	36%	39%	36%	36%	46%	44%	41%	43%
Stock Adjustments %	1%	3%	-4%	1%	1%	-2%	4%	3%	-1%	0%
Power & Fuel %	8%	9%	7%	7%	6%	6%	7%	6%	5%	4%
Other Manufacturing Expenses %	13%	13%	12%	13%	13%	6%	5%	12%	11%	9%
Selling & Administration %	14%	15%	14%	13%	12%	1%	1%	10%	11%	9%
Miscellaneous Expenses %	0%	0%	0%	0%	0%	28%	27%	2%	0%	0%
Operating Profit	4	5	8	13	20	13	12	13	21	50
OPM %	8%	9%	12%	13%	17%	17%	15%	10%	13%	18%
+ Other Income	0	0	1	1	1	1	1	1	1	1
Miscellaneous Income	0	0	1	1	1	1	1	1	1	1
Interest	2	2	1	1	1	0	0	1	1	1
Depreciation	1	2	2	2	2	3	3	3	4	4
Profit before tax	1	2	6	10	18	11	10	10	17	46
+ Tax %	46%	8%	35%	18%	20%	26%	25%	26%	26%	25%
Current Tax	0	0	1	2	3	3	3	2	4	11
Deferred Tax	0	0	1	0	0	0	0	0	0	0
+ Net Profit	1	2	4	8	14	8	8	7	13	35
Profit Growth %		237%	68%	136%	67%	-45%	-3%	-4%	79%	167%
EPS in Rs

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	4	4	4	4	4	4	4	4	4	4
Reserves	20	22	26	34	47	56	63	71	85	120
+ Borrowings	13	14	12	9	9	4	3	5	4	6
Secured Borrowings	7	12	11	9	9	2	2	3	3	4
Unsecured Borrowings	6	1	2	0	0	2	1	1	1	2
Deferred Credit	0	0	0	0	0	0	0	0	0	0
+ Other Liabilities	16	15	17	21	18	20	22	31	30	39
Current Liabilities	15	15	17	21	17	20	21	30	30	39
Provisions	1	1	1	2	2	3	3	3	3	3
Other liability items	0	0	0	0	0	0	0	0	1	0
Total Liabilities	52	55	59	68	78	83	92	110	123	169
+ Fixed Assets	23	27	29	30	33	34	37	42	45	56
Gross Block	34	40	43	46	51	55	60	68	75	89
Accumulated Depreciation	11	13	14	16	18	21	23	26	30	33
CWIP	1	1	0	0	1	0	1	1	2	1
Investments	0	0	2	3	5	8	13	15	18	25
+ Other Assets	29	28	29	35	39	41	42	52	59	87
Inventories	15	16	15	18	16	17	21	30	31	40
Trade receivables	10	7	10	11	16	18	17	16	22	38
Cash Equivalents	2	2	1	1	3	3	2	2	2	5
Loans n Advances	1	1	1	3	3	1	1	2	2	3
Other asset items	1	1	1	1	1	2	1	1	1	1
Total Assets	52	55	59	68	78	83	92	110	123	169

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	1	6	7	9	10	11	10	10	12	22
Profit Before Tax & Extraordinary Items	1	2	5	10	18	11	10	10	17	46
Depreciation	1	2	2	2	2	3	3	3	4	4
Interest (Net)	1	1	1	1	1	0	0	0	0	0
Dividend Received	0	0	0	0	0	0	0	0	0	0
Profit / Loss on Sale of Assets	0	0	0	0	0	0	0	0	0	0
Provisions & Write-offs (Net)	0	0	0	0	0	0	0	0	0	0
Receivables	-3	3	-3	-1	-4	-2	1	1	-6	-16
Inventories	-2	-1	1	-3	2	-1	-3	-10	-1	-9
Trade Payables	3	0	1	3	-3	2	0	10	-3	8
Loans & Advances	0	0	0	-1	-1	1	1	-1	0	-1
Direct Taxes Paid	0	0	-1	-2	-3	-3	-3	-2	-4	-11
+ Cash from Investing Activity	-3	-6	-4	-4	-8	-5	-10	-10	-10	-20
Purchase of Fixed Assets	-3	-6	-5	-3	-7	-2	-6	-9	-8	-15
Sale of Fixed Assets	0	0	1	0	0	0	0	0	0	0
Purchase of Investments	0	0	-2	-1	-2	-4	-5	-2	-3	-7
Interest Received	0	0	0	0	0	0	0	0	0	0
Dividend Received	0	0	0	0	0	0	0	0	0	0
Others	0	0	0	0	1	1	1	0	0	1
+ Cash from Financing Activity	2	0	-3	-5	-1	-6	-1	1	-2	1
Proceeds from Other Long-Term Borrowings	2	1	0	0	0	1	0	0	0	1
Proceeds from Short-Term Borrowings	1	0	0	0	0	0	0	1	0	2
Repayment of Long-Term Borrowings	0	0	0	-3	0	0	0	0	0	0
Repayment of Short-Term Borrowings	0	0	-1	0	0	-6	0	0	-1	0
Dividend Paid	0	0	0	0	0	0	0	0	-1	-1
Others	0	0	0	0	0	0	0	0	0	0
Net Cash Flow	0	0	-1	0	1	0	-1	0	0	3