Steel & Iron Products · Founded 1981 · www.frontiersprings.co.in · BSE 522195 · NSE FRONTIER SPR · ISIN INE572D01014
No Notes Added Yet
Business
Frontier Springs Ltd. is an Indian manufacturing company primarily engaged in the production of hot coiled springs and other critical components for the railway industry. Its core business involves supplying various types of springs, including locomotive springs, wagon springs, and coach springs, as well as forgings and other railway mechanical parts. The company also caters to the automotive aftermarket with leaf springs and other industrial applications. It operates on a business-to-business (B2B) model, making money by manufacturing and selling these specialized components to original equipment manufacturers (OEMs) and end-users, predominantly Indian Railways.
Revenue Mix
The company's primary revenue driver is its railway components division, encompassing various types of springs and other fabricated parts for railway rolling stock. While specific revenue contribution percentages are not readily available in public summaries, the railway sector is understood to be its dominant segment. It also has a smaller presence in the automotive aftermarket and general industrial spring applications.
Industry
Frontier Springs operates within the specialized segment of the Steel & Iron Products industry, focusing on spring manufacturing and railway components. The industry for railway components in India is characterized by stringent quality requirements, long qualification processes, and a relatively concentrated customer base (primarily Indian Railways). Frontier Springs is an established and approved vendor to Indian Railways, positioning itself as a reliable and experienced supplier alongside a few other key players in this niche. Its long-standing presence and approvals provide a competitive edge in serving this critical infrastructure sector.
MOAT
Frontier Springs possesses several competitive advantages:
High Switching Costs/Regulatory Barriers: The long and rigorous approval processes required to become a qualified supplier to Indian Railways creates a significant barrier to entry for new competitors and high switching costs for existing customers.
Specialized Expertise: Decades of experience and technical know-how in manufacturing specialized hot coiled springs for critical applications like railways, where product failure has severe consequences.
Established Relationships: Long-standing relationships and trust built with key customers, particularly Indian Railways.
Growth Drivers
Indian Railway Modernization & Expansion: Significant government investment in railway infrastructure, including new lines, electrification, higher axle load wagons, and production of new locomotives and coaches.
Replacement Demand: Consistent demand for wear-and-tear components and spares for the large existing fleet of Indian Railways.
"Make in India" Initiative: Government's push for local manufacturing could benefit domestic suppliers.
Diversification: Potential for growth through expansion into other industrial spring applications or export markets.
Risks
Dependency on Indian Railways: A high concentration of revenue from a single dominant customer (Indian Railways) exposes the company to risks associated with changes in government budget allocation, project delays, or procurement policies.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like spring steel can impact profitability if not effectively passed on to customers or managed through hedging.
Economic Downturn: A slowdown in industrial activity or infrastructure spending can negatively affect demand for its products.
Competition & Pricing Pressure: Intense competition from other approved vendors can lead to pricing pressure, impacting margins.
Management & Ownership
Frontier Springs Ltd. is promoted and managed by the Singh family. The promoter group typically holds a significant stake in the company, which is common among Indian small and medium-sized enterprises (SMEs). This generally indicates committed ownership and a long-term strategic focus. The management team has extensive experience in the engineering and manufacturing sectors, particularly in serving the railway industry.
Outlook
Frontier Springs operates in a niche but critical segment of the Indian economy, closely tied to the country's robust railway infrastructure development. The company is well-positioned to benefit from the Indian government's continued focus on upgrading and expanding its railway network, ensuring a steady demand for its specialized components. Its strong approvals and established relationships with Indian Railways provide a stable base. However, the outlook is tempered by its high dependence on government spending cycles and the inherent volatility of raw material prices. Managing these external factors effectively, alongside potential diversification efforts, will be key to sustaining growth and profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 33 | 44 | 51 | 52 | 58 | 70 | 75 | 83 | 81 | 83 |
| Other Income | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Total Income | 33 | 45 | 51 | 52 | 58 | 70 | 76 | 83 | 82 | 83 |
| Total Expenditure | 28 | 37 | 41 | 42 | 46 | 53 | 55 | 61 | 61 | 59 |
| Operating Profit | 5 | 8 | 10 | 11 | 13 | 17 | 21 | 22 | 20 | 24 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 7 | 9 | 10 | 11 | 16 | 20 | 21 | 19 | 22 |
| Provision for Tax | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 |
| Profit After Tax | 3 | 5 | 7 | 7 | 9 | 12 | 15 | 16 | 14 | 17 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 3 | 5 | 7 | 7 | 9 | 12 | 15 | 16 | 14 | 17 |
| Adjusted Earnings Per Share | 2.7 | 4.2 | 5.9 | 6.1 | 7.3 | 9.8 | 12.4 | 13.2 | 12 | 14 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 36 | 41 | 49 | 59 | 83 | 100 | 77 | 84 | 107 | 135 | 231 | 322 |
| Other Income | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 36 | 41 | 49 | 60 | 84 | 101 | 78 | 85 | 108 | 136 | 232 | 324 |
| Total Expenditure | 33 | 37 | 43 | 51 | 70 | 80 | 64 | 71 | 94 | 114 | 181 | 236 |
| Operating Profit | 3 | 4 | 6 | 9 | 14 | 21 | 14 | 13 | 14 | 22 | 51 | 87 |
| Interest | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 2 | 5 | 10 | 18 | 11 | 10 | 10 | 17 | 46 | 82 |
| Provision for Tax | 0 | 0 | 0 | 2 | 2 | 4 | 3 | 3 | 3 | 4 | 12 | 21 |
| Profit After Tax | 0 | 1 | 2 | 4 | 8 | 14 | 8 | 8 | 7 | 13 | 35 | 62 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 1 | 0 | 2 | 1 | 0 |
| Profit After Adjustments | 0 | 1 | 2 | 4 | 9 | 14 | 8 | 8 | 8 | 15 | 35 | 62 |
| Adjusted Earnings Per Share | 0.3 | 0.4 | 1.8 | 3 | 7.1 | 11.9 | 6.6 | 6.4 | 6.1 | 11 | 29.3 | 51.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 71% | 40% | 18% | 20% |
| Operating Profit CAGR | 132% | 58% | 19% | 33% |
| PAT CAGR | 169% | 64% | 20% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | 120% | 72% | 67% |
| ROE Average | 33% | 20% | 17% | 15% |
| ROCE Average | 42% | 26% | 22% | 19% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24 | 24 | 26 | 30 | 38 | 51 | 60 | 67 | 75 | 89 | 124 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 4 | 6 | 6 | 6 | 3 | 3 | 2 | 1 | 1 | 1 | 2 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Total Current Liabilities | 16 | 21 | 21 | 22 | 25 | 21 | 20 | 21 | 31 | 30 | 40 |
| Total Liabilities | 46 | 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 |
| Fixed Assets | 16 | 23 | 27 | 29 | 30 | 33 | 34 | 36 | 42 | 45 | 56 |
| Other Non-Current Assets | 7 | 2 | 3 | 3 | 4 | 7 | 10 | 16 | 17 | 21 | 27 |
| Total Current Assets | 23 | 28 | 26 | 28 | 34 | 38 | 39 | 40 | 51 | 58 | 86 |
| Total Assets | 46 | 52 | 55 | 59 | 68 | 78 | 83 | 92 | 110 | 123 | 169 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 1 | 2 | 2 | 1 | 1 | 3 | 3 | 2 | 2 | 2 |
| Cash Flow from Operating Activities | 5 | 1 | 6 | 7 | 9 | 10 | 11 | 10 | 10 | 12 | 22 |
| Cash Flow from Investing Activities | -3 | -3 | -6 | -4 | -4 | -8 | -5 | -10 | -10 | -10 | -20 |
| Cash Flow from Financing Activities | -2 | 1 | -0 | -3 | -5 | -1 | -6 | -1 | 1 | -2 | 1 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | -1 | 0 | 1 | 0 | -1 | 0 | 0 | 3 |
| Closing Cash & Cash Equivalent | 1 | 2 | 2 | 1 | 1 | 3 | 3 | 2 | 2 | 2 | 5 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.34 | 0.43 | 1.81 | 3.02 | 7.11 | 11.87 | 6.6 | 6.36 | 6.13 | 10.99 | 29.34 |
| CEPS(Rs) | 1.47 | 1.69 | 3.21 | 4.66 | 8.99 | 13.89 | 8.86 | 8.77 | 8.84 | 14.13 | 32.73 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0.33 | 0.37 | 0 | 0.33 | 0.33 | 0.5 | 0.6 |
| Book NAV/Share(Rs) | 19.87 | 20.3 | 22.11 | 25.13 | 31.94 | 43.42 | 50.38 | 57.05 | 63.12 | 75.51 | 104.86 |
| Core EBITDA Margin(%) | 7.05 | 8.81 | 10.51 | 12.89 | 13.6 | 17.53 | 16.88 | 14.62 | 10.16 | 13.18 | 18.25 |
| EBIT Margin(%) | 4.3 | 6.13 | 7.99 | 10.83 | 11.94 | 16.29 | 14.67 | 12.38 | 8.21 | 11.25 | 17.15 |
| Pre Tax Margin(%) | 1.44 | 2.26 | 4.42 | 8.14 | 10.73 | 15.15 | 13.69 | 12.04 | 7.67 | 10.89 | 16.93 |
| PAT Margin (%) | 1.04 | 1.14 | 4.06 | 5.28 | 8.75 | 12.11 | 10.13 | 8.98 | 5.68 | 8.09 | 12.65 |
| Cash Profit Margin (%) | 4.42 | 4.49 | 7.22 | 8.15 | 11.06 | 14.17 | 13.6 | 12.39 | 8.2 | 10.41 | 14.11 |
| ROA(%) | 0.9 | 1.03 | 3.96 | 6.2 | 13.21 | 19.24 | 9.67 | 8.55 | 7.16 | 11.13 | 23.68 |
| ROE(%) | 1.75 | 2.14 | 8.52 | 12.77 | 24.92 | 31.49 | 14.07 | 11.84 | 10.2 | 15.86 | 32.53 |
| ROCE(%) | 5 | 7.75 | 10.94 | 17.83 | 25.86 | 35.33 | 18.29 | 15.45 | 13.94 | 20.97 | 42.18 |
| Receivable days | 83.32 | 73.41 | 61.27 | 47.63 | 41.09 | 42.87 | 78.9 | 75.05 | 47.42 | 43.66 | 40.36 |
| Inventory Days | 110.64 | 113.79 | 107.72 | 83.78 | 63.43 | 54.59 | 79.41 | 82.58 | 72.91 | 69.59 | 47 |
| Payable days | 170.96 | 195.32 | 197.03 | 172.02 | 148.2 | 132.42 | 168.09 | 148.84 | 134.91 | 125.48 | 81.15 |
| PER(x) | 24.81 | 17.52 | 9.3 | 17.96 | 11.46 | 4.95 | 13.36 | 14.29 | 19.45 | 35.49 | 22.36 |
| Price/Book(x) | 0.43 | 0.37 | 0.76 | 2.16 | 2.55 | 1.35 | 1.75 | 1.59 | 1.89 | 5.17 | 6.26 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.41 | 0.62 | 0 | 0.37 | 0.28 | 0.13 | 0.09 |
| EV/Net Sales(x) | 0.51 | 0.49 | 0.65 | 1.26 | 1.25 | 0.76 | 1.36 | 1.3 | 1.34 | 3.41 | 3.35 |
| EV/Core EBITDA(x) | 6.14 | 4.74 | 5.43 | 8.12 | 7.6 | 3.56 | 7.52 | 8.24 | 10.5 | 21.24 | 15.21 |
| Net Sales Growth(%) | -5.09 | 13.23 | 19.32 | 22 | 39.99 | 19.94 | -22.94 | 8.69 | 28.33 | 26.14 | 70.84 |
| EBIT Growth(%) | -48.65 | 61.52 | 54.35 | 74.06 | 56.83 | 64.56 | -40.16 | -8.28 | 0.98 | 72.62 | 160.31 |
| PAT Growth(%) | -75.91 | 24.96 | 320.48 | 66.84 | 135.82 | 66.85 | -44.39 | -3.61 | -3.65 | 79.35 | 166.93 |
| EPS Growth(%) | -75.91 | 24.97 | 320.47 | 66.83 | 135.82 | 66.85 | -44.39 | -3.61 | -3.64 | 79.35 | 166.93 |
| Debt/Equity(x) | 0.42 | 0.53 | 0.53 | 0.41 | 0.23 | 0.17 | 0.06 | 0.05 | 0.06 | 0.04 | 0.05 |
| Current Ratio(x) | 1.39 | 1.34 | 1.22 | 1.28 | 1.34 | 1.82 | 1.97 | 1.91 | 1.63 | 1.94 | 2.15 |
| Quick Ratio(x) | 0.61 | 0.61 | 0.47 | 0.59 | 0.61 | 1.04 | 1.09 | 0.93 | 0.65 | 0.9 | 1.16 |
| Interest Cover(x) | 1.5 | 1.58 | 2.24 | 4.02 | 9.85 | 14.21 | 14.97 | 36.83 | 15.25 | 30.91 | 79.8 |
| Total Debt/Mcap(x) | 0.98 | 1.44 | 0.7 | 0.19 | 0.09 | 0.13 | 0.04 | 0.03 | 0.03 | 0.01 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.1 | 0.21 | 0.51 |
| Public | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.12 | 48.13 | 48.03 | 47.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.61 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 1.18 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +71% | +40% | +18% | +20% |
| Operating Profit CAGR | +132% | +58% | +19% | +33% |
| PAT CAGR | +169% | +64% | +20% | — |
| Share Price CAGR | +8% | +120% | +72% | +67% |
| ROE Average | +33% | +20% | +17% | +15% |
| ROCE Average | +42% | +26% | +22% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 | 51.76 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.1 | 0.21 | 0.51 |
| Public | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 | 48.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.61 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Public | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.19 | 0.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 1.18 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.