FRONTIER SPRINGS
|
FRONTIER SPRINGS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹160 Cr | ₹127 Cr | ₹84 Cr | ₹77 Cr | ₹116 Cr |
Sales | ₹157 Cr | ₹124 Cr | ₹84 Cr | ₹77 Cr | ₹114 Cr |
Job Work/ Contract Receipts | ₹0.01 Cr | ₹0.02 Cr | - | - | ₹0.11 Cr |
Processing Charges / Service Income | - | - | ₹0.03 Cr | ₹0.33 Cr | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.72 Cr | ₹3.31 Cr | ₹0.01 Cr | - | ₹1.61 Cr |
Less: Excise Duty | ₹24 Cr | ₹19 Cr | - | - | ₹16 Cr |
Net Sales | ₹135 Cr | ₹107 Cr | ₹84 Cr | ₹77 Cr | ₹100 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.90 Cr | ₹-3.76 Cr | ₹-3.26 Cr | ₹1.38 Cr | ₹-1.35 Cr |
Raw Material Consumed | ₹66 Cr | ₹56 Cr | ₹38 Cr | ₹28 Cr | ₹42 Cr |
Opening Raw Materials | ₹12 Cr | ₹6.42 Cr | ₹6.86 Cr | ₹4.03 Cr | ₹7.24 Cr |
Purchases Raw Materials | ₹67 Cr | ₹62 Cr | ₹38 Cr | ₹31 Cr | ₹39 Cr |
Closing Raw Materials | ₹13 Cr | ₹12 Cr | ₹6.42 Cr | ₹6.86 Cr | ₹4.03 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.97 Cr | ₹7.53 Cr | ₹5.95 Cr | ₹5.00 Cr | ₹6.96 Cr |
Electricity & Power | ₹7.97 Cr | ₹7.53 Cr | ₹5.95 Cr | ₹5.00 Cr | ₹4.54 Cr |
Oil, Fuel & Natural gas | - | - | - | - | ₹2.42 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.54 Cr | ₹3.85 Cr | ₹3.50 Cr | ₹3.37 Cr | ₹2.95 Cr |
Salaries, Wages & Bonus | ₹2.43 Cr | ₹2.07 Cr | ₹3.00 Cr | ₹2.83 Cr | ₹1.87 Cr |
Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.43 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.39 Cr |
Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.15 Cr | ₹0.11 Cr |
Other Employees Cost | ₹1.47 Cr | ₹1.24 Cr | - | - | ₹0.57 Cr |
Other Manufacturing Expenses | ₹22 Cr | ₹17 Cr | ₹4.08 Cr | ₹4.50 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹9.18 Cr | ₹7.91 Cr | - | - | ₹7.58 Cr |
Repairs and Maintenance | ₹2.81 Cr | ₹2.69 Cr | ₹1.71 Cr | ₹1.76 Cr | ₹3.11 Cr |
Packing Material Consumed | ₹3.73 Cr | ₹1.96 Cr | - | - | ₹2.36 Cr |
Other Mfg Exp | ₹5.94 Cr | ₹4.82 Cr | ₹2.36 Cr | ₹2.75 Cr | ₹3.99 Cr |
General and Administration Expenses | ₹9.66 Cr | ₹9.14 Cr | ₹0.59 Cr | ₹0.50 Cr | ₹7.00 Cr |
Rent , Rates & Taxes | ₹0.05 Cr | ₹0.07 Cr | ₹0.45 Cr | ₹0.36 Cr | ₹0.07 Cr |
Insurance | ₹0.17 Cr | ₹0.15 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.12 Cr |
Printing and stationery | ₹0.11 Cr | ₹0.05 Cr | - | - | ₹0.09 Cr |
Professional and legal fees | ₹-0.21 Cr | ₹0.24 Cr | - | - | ₹0.15 Cr |
Traveling and conveyance | ₹0.68 Cr | ₹0.50 Cr | - | - | ₹0.37 Cr |
Other Administration | ₹8.86 Cr | ₹8.12 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹6.20 Cr |
Selling and Distribution Expenses | ₹3.56 Cr | ₹3.86 Cr | - | - | ₹5.21 Cr |
Advertisement & Sales Promotion | ₹0.17 Cr | ₹0.82 Cr | - | - | ₹0.30 Cr |
Sales Commissions & Incentives | ₹1.15 Cr | ₹1.03 Cr | - | - | ₹1.01 Cr |
Freight and Forwarding | ₹2.24 Cr | ₹2.00 Cr | - | - | ₹3.75 Cr |
Handling and Clearing Charges | - | - | - | - | ₹0.10 Cr |
Other Selling Expenses | - | ₹0.00 Cr | - | - | ₹0.06 Cr |
Miscellaneous Expenses | ₹0.23 Cr | ₹0.31 Cr | ₹22 Cr | ₹21 Cr | ₹0.05 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.00 Cr | ₹0.00 Cr | - | - | ₹0.02 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.23 Cr | ₹0.31 Cr | ₹22 Cr | ₹21 Cr | ₹0.03 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹114 Cr | ₹94 Cr | ₹71 Cr | ₹64 Cr | ₹80 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹20 Cr |
Other Income | ₹0.61 Cr | ₹0.64 Cr | ₹0.98 Cr | ₹0.97 Cr | ₹0.97 Cr |
Interest Received | ₹0.14 Cr | ₹0.11 Cr | ₹0.15 Cr | ₹0.16 Cr | ₹0.19 Cr |
Dividend Received | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | - | - | ₹0.03 Cr | - |
Profits on sale of Investments | ₹0.38 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.19 Cr | ₹0.27 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.02 Cr | ₹0.44 Cr | ₹0.68 Cr | ₹0.58 Cr | ₹0.51 Cr |
Operating Profit | ₹22 Cr | ₹14 Cr | ₹13 Cr | ₹14 Cr | ₹21 Cr |
Interest | ₹0.58 Cr | ₹0.69 Cr | ₹0.28 Cr | ₹0.50 Cr | ₹1.33 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.17 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.36 Cr | ₹0.65 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.38 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.57 Cr |
Other Interest | ₹0.03 Cr | ₹0.05 Cr | ₹0.06 Cr | ₹0.09 Cr | ₹0.11 Cr |
PBDT | ₹21 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹20 Cr |
Depreciation | ₹3.71 Cr | ₹3.20 Cr | ₹2.85 Cr | ₹2.67 Cr | ₹2.39 Cr |
Profit Before Taxation & Exceptional Items | ₹17 Cr | ₹9.77 Cr | ₹10 Cr | ₹11 Cr | ₹18 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹17 Cr | ₹9.77 Cr | ₹10 Cr | ₹11 Cr | ₹18 Cr |
Provision for Tax | ₹4.48 Cr | ₹2.53 Cr | ₹2.56 Cr | ₹2.74 Cr | ₹3.52 Cr |
Current Income Tax | ₹4.33 Cr | ₹2.34 Cr | ₹2.51 Cr | ₹2.50 Cr | ₹3.10 Cr |
Deferred Tax | ₹0.15 Cr | ₹0.20 Cr | ₹0.03 Cr | ₹0.14 Cr | ₹0.42 Cr |
Other taxes | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.10 Cr | - |
Profit After Tax | ₹13 Cr | ₹7.24 Cr | ₹7.52 Cr | ₹7.80 Cr | ₹14 Cr |
Extra items | - | - | - | - | ₹-0.01 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹67 Cr | ₹59 Cr | ₹51 Cr | ₹43 Cr | ₹30 Cr |
Appropriations | ₹82 Cr | ₹67 Cr | ₹60 Cr | ₹51 Cr | ₹44 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | ₹0.59 Cr | ₹0.39 Cr | ₹0.39 Cr | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹0.45 Cr |
Equity Dividend % | ₹15.00 | ₹10.00 | ₹10.00 | - | ₹11.00 |
Earnings Per Share | ₹32.97 | ₹18.38 | ₹19.08 | ₹19.80 | ₹35.60 |
Adjusted EPS | ₹32.97 | ₹18.38 | ₹19.08 | ₹19.80 | ₹35.60 |
Compare Income Statement of peers of FRONTIER SPRINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FRONTIER SPRINGS | ₹967.5 Cr | 5.8% | 13.5% | 154.3% | Stock Analytics | |
JSW STEEL | ₹224,603.0 Cr | -7.3% | -2.7% | 8.3% | Stock Analytics | |
TATA STEEL | ₹175,829.0 Cr | -4.8% | 0.4% | 4.9% | Stock Analytics | |
JINDAL STAINLESS | ₹59,286.7 Cr | -4.1% | 9.8% | 31.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹47,976.1 Cr | -6% | 5% | 3% | Stock Analytics | |
APL APOLLO TUBES | ₹43,280.0 Cr | -2.6% | 8.6% | -1.5% | Stock Analytics |
FRONTIER SPRINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FRONTIER SPRINGS | 5.8% |
13.5% |
154.3% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses