Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹1776 Cr.
Stock P/E
51.2
P/B
9.7
Current Price
₹1502.7
Book Value
₹ 155.2
Face Value
10
52W High
₹1870.1
52W Low
₹ 1174.6
Dividend Yield
0.02%

Frontier Springs Overview

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.

Frontier Springs Share Price

Live · BSE / NSE · Inception: 1981
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Frontier Springs Quarterly Results

#(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

Frontier Springs Profit & Loss

#(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

Frontier Springs Balance Sheet

#(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

Frontier Springs Cash Flow

#(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

Frontier Springs Ratios

# 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

Growth Rates

Compounded annual
# 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%

Frontier Springs Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 51.76 %
FII 0 %
DII (MF + Insurance) 0.51 %
Public (retail) 48.24 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 51.7651.7651.7651.7651.7651.7651.7651.7651.7651.76
FII 0000000000
DII 0000000.120.10.210.51
Public 48.2448.2448.2448.2448.2448.2448.2448.2448.2448.24
Others 0000000000
Total 100100100100100100100100100100

Frontier Springs Peer Comparison

Steel & Iron Products Edit Columns

Frontier Springs Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Frontier Springs Pros & Cons

Pros

  • Debtor days have improved from 125.48 to 81.15days.
  • Company is almost debt free.

Cons

  • Stock is trading at 9.7 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp