Frontier Springs Ltd
BSE:522195
Frontier Springs Ltd
BSE:522195
Price:
1 254.45
INR
-2.44%
Market Cap:
₹15B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Frontier Springs Ltd
BSE:522195
|
IN |
Income Statement
Earnings Waterfall
Frontier Springs Ltd
Frontier Springs Ltd
Income Statement
Frontier Springs Ltd
Frontier Springs Ltd
Currency: INR
| Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
14
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
409
N/A
|
451
+10%
|
485
+8%
|
491
+1%
|
488
-1%
|
518
+6%
|
538
+4%
|
555
+3%
|
595
+7%
|
631
+6%
|
692
+10%
|
760
+10%
|
831
+9%
|
890
+7%
|
949
+7%
|
1 024
+8%
|
999
-2%
|
924
-7%
|
889
-4%
|
777
-13%
|
770
-1%
|
827
+7%
|
798
-4%
|
825
+3%
|
837
+1%
|
848
+1%
|
927
+9%
|
1 004
+8%
|
1 074
+7%
|
1 092
+2%
|
1 152
+5%
|
1 204
+5%
|
1 354
+12%
|
1 607
+19%
|
1 802
+12%
|
2 054
+14%
|
2 313
+13%
|
2 559
+11%
|
2 864
+12%
|
3 096
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(195)
|
(216)
|
(229)
|
(227)
|
(221)
|
(228)
|
(235)
|
(243)
|
(394)
|
(281)
|
(302)
|
(328)
|
(545)
|
(571)
|
(598)
|
(621)
|
(619)
|
(580)
|
(557)
|
(507)
|
(462)
|
(489)
|
(477)
|
(498)
|
(350)
|
(362)
|
(424)
|
(481)
|
(523)
|
(541)
|
(570)
|
(586)
|
(923)
|
(811)
|
(905)
|
(1 037)
|
(1 488)
|
(1 238)
|
(1 375)
|
(1 464)
|
|
| Gross Profit |
214
N/A
|
235
+10%
|
256
+9%
|
264
+3%
|
267
+1%
|
289
+8%
|
303
+5%
|
312
+3%
|
201
-36%
|
350
+74%
|
390
+11%
|
433
+11%
|
287
-34%
|
319
+11%
|
351
+10%
|
402
+15%
|
379
-6%
|
344
-9%
|
332
-4%
|
270
-19%
|
307
+14%
|
338
+10%
|
320
-5%
|
328
+2%
|
487
+49%
|
486
0%
|
503
+4%
|
523
+4%
|
551
+5%
|
550
0%
|
582
+6%
|
618
+6%
|
431
-30%
|
795
+85%
|
897
+13%
|
1 017
+13%
|
826
-19%
|
1 321
+60%
|
1 489
+13%
|
1 632
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(193)
|
(208)
|
(223)
|
(231)
|
(233)
|
(245)
|
(249)
|
(253)
|
(138)
|
(278)
|
(311)
|
(343)
|
(182)
|
(204)
|
(223)
|
(241)
|
(205)
|
(184)
|
(176)
|
(154)
|
(207)
|
(227)
|
(225)
|
(229)
|
(393)
|
(400)
|
(411)
|
(432)
|
(456)
|
(456)
|
(471)
|
(484)
|
(260)
|
(563)
|
(606)
|
(655)
|
(369)
|
(759)
|
(814)
|
(880)
|
|
| Selling, General & Administrative |
(17)
|
(17)
|
(17)
|
(18)
|
(20)
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(24)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(34)
|
(35)
|
(36)
|
(35)
|
(36)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(41)
|
(223)
|
(49)
|
(54)
|
(56)
|
(329)
|
(59)
|
(58)
|
(60)
|
|
| Depreciation & Amortization |
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(31)
|
(32)
|
(33)
|
(35)
|
(36)
|
(37)
|
(38)
|
(39)
|
(41)
|
(40)
|
(41)
|
(42)
|
(43)
|
|
| Other Operating Expenses |
(161)
|
(175)
|
(189)
|
(197)
|
(197)
|
(208)
|
(210)
|
(213)
|
(97)
|
(237)
|
(268)
|
(298)
|
(134)
|
(154)
|
(171)
|
(187)
|
(152)
|
(130)
|
(120)
|
(98)
|
(146)
|
(166)
|
(163)
|
(166)
|
(330)
|
(334)
|
(343)
|
(362)
|
(385)
|
(384)
|
(397)
|
(407)
|
0
|
(476)
|
(513)
|
(558)
|
0
|
(659)
|
(714)
|
(777)
|
|
| Operating Income |
21
N/A
|
27
+30%
|
34
+24%
|
33
-3%
|
34
+5%
|
44
+29%
|
55
+24%
|
59
+7%
|
63
+7%
|
72
+14%
|
79
+9%
|
90
+14%
|
105
+17%
|
114
+9%
|
128
+12%
|
161
+26%
|
174
+8%
|
161
-8%
|
157
-3%
|
116
-26%
|
101
-13%
|
111
+10%
|
95
-14%
|
98
+3%
|
94
-5%
|
86
-8%
|
92
+7%
|
91
-1%
|
95
+4%
|
94
-1%
|
111
+18%
|
135
+21%
|
171
+27%
|
233
+36%
|
291
+25%
|
363
+25%
|
457
+26%
|
562
+23%
|
676
+20%
|
753
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(14)
|
(15)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
4
|
(2)
|
(2)
|
(2)
|
7
|
(2)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
3
|
3
|
2
|
3
|
4
|
6
|
7
|
6
|
6
|
6
|
6
|
7
|
8
|
7
|
7
|
9
|
8
|
9
|
11
|
9
|
13
|
12
|
11
|
9
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
0
|
12
|
13
|
13
|
0
|
9
|
10
|
10
|
|
| Pre-Tax Income |
10
N/A
|
15
+48%
|
21
+40%
|
20
-6%
|
23
+19%
|
35
+51%
|
48
+38%
|
52
+8%
|
55
+5%
|
65
+18%
|
73
+12%
|
86
+18%
|
103
+19%
|
114
+11%
|
127
+11%
|
161
+26%
|
175
+9%
|
163
-7%
|
160
-1%
|
122
-24%
|
105
-14%
|
120
+14%
|
104
-13%
|
106
+2%
|
101
-5%
|
90
-11%
|
95
+6%
|
94
-1%
|
98
+4%
|
96
-2%
|
113
+17%
|
136
+20%
|
175
+28%
|
243
+39%
|
302
+24%
|
374
+24%
|
464
+24%
|
569
+23%
|
683
+20%
|
759
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(3)
|
(4)
|
(2)
|
(4)
|
(7)
|
(8)
|
(19)
|
(19)
|
(22)
|
(24)
|
(19)
|
(25)
|
(28)
|
(39)
|
(35)
|
(34)
|
(34)
|
(25)
|
(27)
|
(30)
|
(25)
|
(23)
|
(26)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(29)
|
(35)
|
(45)
|
(62)
|
(77)
|
(93)
|
(117)
|
(145)
|
(174)
|
(195)
|
|
| Income from Continuing Operations |
5
|
10
|
18
|
16
|
21
|
31
|
41
|
44
|
36
|
46
|
51
|
62
|
84
|
90
|
99
|
122
|
140
|
129
|
127
|
97
|
78
|
90
|
79
|
83
|
75
|
67
|
71
|
70
|
72
|
71
|
84
|
101
|
130
|
181
|
225
|
281
|
347
|
424
|
508
|
564
|
|
| Net Income (Common) |
5
N/A
|
10
+95%
|
18
+80%
|
16
-11%
|
21
+35%
|
31
+44%
|
41
+34%
|
44
+7%
|
36
-19%
|
46
+29%
|
51
+10%
|
62
+23%
|
84
+35%
|
90
+7%
|
99
+11%
|
122
+23%
|
140
+14%
|
129
-8%
|
127
-1%
|
97
-24%
|
78
-20%
|
90
+15%
|
79
-12%
|
83
+5%
|
75
-9%
|
67
-10%
|
71
+6%
|
70
-2%
|
72
+4%
|
71
-1%
|
84
+18%
|
101
+20%
|
130
+29%
|
181
+39%
|
225
+24%
|
281
+24%
|
347
+24%
|
424
+22%
|
508
+20%
|
564
+11%
|
|
| EPS (Diluted) |
0.42
N/A
|
0.83
+98%
|
1.5
+81%
|
1.33
-11%
|
1.8
+35%
|
2.59
+44%
|
3.47
+34%
|
3.73
+7%
|
3.01
-19%
|
3.99
+33%
|
4.33
+9%
|
5.35
+24%
|
7.11
+33%
|
7.68
+8%
|
8.53
+11%
|
10.46
+23%
|
11.86
+13%
|
11.57
-2%
|
10.89
-6%
|
9.16
-16%
|
6.59
-28%
|
8.39
+27%
|
8.68
+3%
|
7.18
-17%
|
6.35
-12%
|
4.55
-28%
|
7.73
+70%
|
7.51
-3%
|
6.13
-18%
|
6
-2%
|
8.18
+36%
|
10.8
+32%
|
10.99
+2%
|
16.32
+48%
|
21.85
+34%
|
22.03
+1%
|
29.34
+33%
|
38.46
+31%
|
42.77
+11%
|
51.96
+21%
|
|
Switch to:
Switch to:
See Also
Discover More
