Logistics · Founded 1989 · www.frontlinecorporation.com · BSE 532042 · · ISIN INE092D01013
No Notes Added Yet
Business
Frontline Corporation Ltd. is an Indian integrated logistics and supply chain solutions provider. The company primarily engages in freight forwarding (both international and domestic, covering air, sea, and road cargo), customs clearance, warehousing, transportation, and other value-added logistics services. Its core business model revolves around managing the movement and storage of goods for various clients across different industries, aiming to provide efficient and cost-effective supply chain solutions. The company makes money by charging clients for its freight forwarding, customs brokerage, warehousing, and transportation services.
Revenue Mix
Frontline Corporation Ltd. operates primarily as a comprehensive logistics provider. While specific revenue breakdowns by discrete "segments" like freight forwarding vs. warehousing are not readily published in standard financial reports, its services encompass:
Freight Forwarding: Arranging transportation of goods via air, sea, and road.
Customs Clearance: Handling import and export documentation and procedures.
Warehousing & Distribution: Storage, inventory management, and last-mile delivery.
Transportation: Inland haulage and multimodal transport.
These service offerings collectively form its revenue mix, with freight forwarding and customs clearance typically forming a significant portion.
Industry
The Indian logistics industry is highly fragmented, with a mix of large integrated players, mid-sized regional specialists, and numerous unorganized local operators. The industry is undergoing a transformation driven by infrastructure development (e.g., dedicated freight corridors, multi-modal logistics parks), technological adoption, and policy initiatives like GST and the National Logistics Policy. Frontline Corporation Ltd. positions itself as a mid-tier player offering integrated services, competing with both larger domestic and international logistics firms, as well as smaller regional players. Its positioning likely relies on a combination of service reliability, competitive pricing, and client-specific solutions.
MOAT
Frontline Corporation Ltd.'s competitive advantages likely stem from:
Client Relationships: Long-standing relationships with clients in specific sectors, built on trust and service quality.
Operational Efficiency: Optimizing routes, managing warehousing, and streamlining customs processes can lead to cost advantages and faster service delivery.
Network & Infrastructure: An established network of offices, warehouses, and transportation assets in key logistical hubs, though not as extensive as industry giants.
Customs Expertise: Specialized knowledge and experience in navigating complex customs regulations, which can be a barrier for new entrants or less experienced players.
However, these advantages are generally not as formidable as strong brand recognition, massive scale economies, or proprietary technology seen in leading global logistics companies.
Growth Drivers
Economic Growth & Industrialization: Overall growth in the Indian economy, manufacturing, and trade directly boosts demand for logistics services.
E-commerce Expansion: The rapid growth of the e-commerce sector necessitates robust warehousing, last-mile delivery, and reverse logistics solutions.
Infrastructure Development: Government investments in roads, ports, airports, and multi-modal logistics parks improve connectivity and reduce logistics costs, expanding market opportunities.
"Make in India" Initiative: Increased domestic manufacturing activity will drive demand for both inbound raw material logistics and outbound finished goods distribution.
Policy Support: Government initiatives like the National Logistics Policy aim to reduce logistics costs and improve efficiency, benefiting organized players.
Risks
Economic Downturns: A slowdown in global or domestic trade, manufacturing, or consumption can directly reduce demand for logistics services.
Fuel Price Volatility: Logistics operations are highly dependent on fuel, making profitability vulnerable to fluctuating crude oil prices.
Intense Competition: The fragmented nature of the Indian logistics market leads to fierce competition, potentially impacting pricing power and margins.
Regulatory & Policy Changes: Changes in trade policies, customs duties, or transport regulations can impact operations and costs.
Infrastructure Bottlenecks: Despite improvements, inadequate infrastructure in certain regions can still lead to delays and inefficiencies.
Technology Disruption: Failure to adopt new logistics technologies (e.g., IoT, AI for route optimization) could lead to competitive disadvantages.
Management & Ownership
Frontline Corporation Ltd. is promoted by the Vora family, with Mr. Dakshesh Vora serving as the Managing Director. Promoter holdings typically form a significant portion of the ownership structure in Indian companies. Management quality is generally assessed by operational efficiency, strategic decision-making, and financial performance over time. Information on specific management quality assessments or a detailed breakdown of institutional ownership vs. promoter holding usually requires deeper analysis of annual reports and shareholder data.
Outlook
Frontline Corporation Ltd. operates in a dynamic Indian logistics sector poised for significant growth, driven by economic expansion, infrastructure development, and e-commerce penetration. The company's established network and integrated service offerings position it to potentially capitalize on these tailwinds. However, its outlook is tempered by the highly competitive and fragmented nature of the industry, exposure to volatile fuel prices, and the need for continuous investment in technology and infrastructure to maintain efficiency and relevance. Its ability to navigate these challenges, scale operations effectively, and deepen client relationships will be crucial for sustained growth and profitability in the long term.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 21 | 21 | 23 | 25 | 25 | 25 | 29 | 31 | 26 | 28 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| Total Income | 22 | 22 | 24 | 26 | 26 | 26 | 30 | 32 | 27 | 29 |
| Total Expenditure | 21 | 21 | 23 | 24 | 25 | 25 | 28 | 31 | 25 | 27 |
| Operating Profit | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | -0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Provision for Tax | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
| Adjusted Earnings Per Share | 0.8 | 0.8 | 0.5 | 0.8 | 1.8 | 1.4 | 1.8 | 1.2 | 1.1 | 0.9 |
| #(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 | 38 | 38 | 43 | 44 | 47 | 48 | 59 | 72 | 77 | 88 | 104 | 114 |
| Other Income | 2 | 1 | 10 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 5 |
| Total Income | 39 | 39 | 53 | 49 | 49 | 52 | 62 | 75 | 81 | 91 | 108 | 118 |
| Total Expenditure | 36 | 38 | 46 | 44 | 47 | 50 | 58 | 71 | 76 | 88 | 102 | 111 |
| Operating Profit | 4 | 1 | 7 | 4 | 2 | 1 | 4 | 4 | 5 | 3 | 7 | 6 |
| Interest | 5 | 5 | 5 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | -5 | 1 | 2 | -1 | -1 | 1 | 2 | 4 | 2 | 4 | 4 |
| Provision for Tax | -0 | -1 | 0 | 0 | -0 | -0 | 0 | 0 | 1 | 0 | 1 | 0 |
| Profit After Tax | -2 | -4 | 1 | 2 | -0 | -1 | 1 | 1 | 3 | 1 | 3 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -2 | -4 | 1 | 2 | -0 | -1 | 1 | 1 | 3 | 1 | 3 | 3 |
| Adjusted Earnings Per Share | -3.7 | -8.5 | 1.7 | 3.9 | -0.7 | -2 | 2.3 | 2.9 | 5.4 | 2.4 | 5.8 | 5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 13% | 17% | 11% |
| Operating Profit CAGR | 133% | 21% | 48% | 6% |
| PAT CAGR | 200% | 44% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | 8% | 38% | 5% |
| ROE Average | 21% | 19% | 19% | 4% |
| ROCE Average | 6% | 5% | 4% | 4% |
| #(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 | 10 | 6 | 5 | 7 | 7 | 6 | 7 | 9 | 11 | 12 | 15 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 3 | 2 | 5 | 4 | 3 | 3 | 1 | 1 | 9 | 7 |
| Other Non-Current Liabilities | -1 | 4 | -3 | -3 | -4 | -4 | -4 | -4 | -4 | -4 | -4 |
| Total Current Liabilities | 62 | 61 | 66 | 64 | 64 | 60 | 55 | 54 | 54 | 56 | 59 |
| Total Liabilities | 72 | 74 | 70 | 73 | 71 | 65 | 61 | 59 | 62 | 73 | 78 |
| Fixed Assets | 26 | 28 | 6 | 9 | 7 | 8 | 7 | 6 | 6 | 10 | 11 |
| Other Non-Current Assets | 14 | 21 | 30 | 29 | 30 | 29 | 30 | 29 | 31 | 38 | 36 |
| Total Current Assets | 32 | 25 | 34 | 36 | 35 | 27 | 24 | 24 | 26 | 25 | 30 |
| Total Assets | 72 | 74 | 70 | 73 | 71 | 65 | 61 | 59 | 62 | 73 | 78 |
| #(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 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Cash Flow from Operating Activities | -2 | 14 | 4 | -1 | 0 | 0 | 0 | 2 | -1 | -2 | 0 |
| Cash Flow from Investing Activities | -0 | -2 | 1 | -2 | 1 | 2 | 2 | 0 | 1 | -5 | 1 |
| Cash Flow from Financing Activities | 2 | -12 | -5 | 3 | -1 | -1 | -2 | -3 | 0 | 8 | -1 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | -0 | 1 | 0 | -0 | -0 | 0 | 1 |
| Closing Cash & Cash Equivalent | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| # | 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) | -3.68 | -8.53 | 1.71 | 3.87 | -0.67 | -1.98 | 2.3 | 2.91 | 5.44 | 2.44 | 5.8 |
| CEPS(Rs) | -1.59 | -6.31 | 4.56 | 6.85 | 3.19 | 1.92 | 6.35 | 6.43 | 8.65 | 5.67 | 10.21 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 19.62 | 11.09 | 10.92 | 14.78 | 14.14 | 12 | 14.36 | 17.25 | 22.77 | 25.11 | 30.92 |
| Core EBITDA Margin(%) | 4.55 | 0.65 | -5.07 | -0.07 | -1.49 | -3.68 | 1.01 | 0.5 | 1.08 | 0.04 | 2.16 |
| EBIT Margin(%) | 8.18 | 0.48 | 14.99 | 6.56 | 0.16 | -1.13 | 2.95 | 2.96 | 4.74 | 2.04 | 4.25 |
| Pre Tax Margin(%) | -5.49 | -13.56 | 2.91 | 5.25 | -1.1 | -2.41 | 2.23 | 2.56 | 4.6 | 1.78 | 3.44 |
| PAT Margin (%) | -4.88 | -11.07 | 1.96 | 4.35 | -0.72 | -2.03 | 1.96 | 2.02 | 3.53 | 1.38 | 2.78 |
| Cash Profit Margin (%) | -2.11 | -8.19 | 5.24 | 7.71 | 3.41 | 1.97 | 5.39 | 4.46 | 5.61 | 3.22 | 4.89 |
| ROA(%) | -2.54 | -5.84 | 1.18 | 2.68 | -0.46 | -1.45 | 1.83 | 2.42 | 4.45 | 1.79 | 3.82 |
| ROE(%) | -17.03 | -55.58 | 15.52 | 30.09 | -4.64 | -15.16 | 17.48 | 18.43 | 27.2 | 10.2 | 20.72 |
| ROCE(%) | 5.89 | 0.37 | 12.87 | 4.94 | 0.12 | -0.92 | 2.94 | 3.65 | 6.17 | 2.75 | 6.21 |
| Receivable days | 78.7 | 68.8 | 67.24 | 78.73 | 72.13 | 60.26 | 52.15 | 44.02 | 38.8 | 36.07 | 35.77 |
| Inventory Days | 109.99 | 113.48 | 92.87 | 74.82 | 70.21 | 60.16 | 34.02 | 23.61 | 28.44 | 32.45 | 33.84 |
| Payable days | 253.03 | 119.96 | 128.3 | 228.99 | 198.06 | 131.41 | 55.47 | 25.6 | 23.42 | 23.86 | 28.86 |
| PER(x) | 0 | 0 | 10.19 | 0 | 0 | 0 | 4.23 | 9.27 | 4.47 | 15.89 | 7.07 |
| Price/Book(x) | 0 | 0 | 1.59 | 0 | 0.89 | 1 | 0.68 | 1.57 | 1.07 | 1.55 | 1.33 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.31 | 1.14 | 1.36 | 1.32 | 1.27 | 1.19 | 0.94 | 0.86 | 0.79 | 0.86 | 0.73 |
| EV/Core EBITDA(x) | 13.53 | 34.76 | 7.86 | 13.31 | 29.6 | 41.38 | 14.74 | 15.87 | 11.56 | 22.19 | 11.52 |
| Net Sales Growth(%) | -10.63 | 2.26 | 12.98 | 2.07 | 5.21 | 4.1 | 20.92 | 22.43 | 6.87 | 14.57 | 18.33 |
| EBIT Growth(%) | -28.42 | -94.03 | 3446.85 | -55.33 | -97.4 | -827.32 | 414.84 | 22.88 | 71.33 | -50.8 | 146.89 |
| PAT Growth(%) | -969.09 | -131.93 | 120.01 | 126.47 | -117.35 | -195.33 | 216.29 | 26.41 | 86.9 | -55.13 | 137.6 |
| EPS Growth(%) | -969.08 | -131.93 | 120.01 | 126.46 | -117.35 | -195.33 | 216.29 | 26.41 | 86.9 | -55.13 | 137.6 |
| Debt/Equity(x) | 4.6 | 7.14 | 9.32 | 7.35 | 7.58 | 8.83 | 7.21 | 5.69 | 4.34 | 4.56 | 3.72 |
| Current Ratio(x) | 0.52 | 0.42 | 0.52 | 0.55 | 0.54 | 0.46 | 0.44 | 0.44 | 0.49 | 0.45 | 0.51 |
| Quick Ratio(x) | 0.33 | 0.21 | 0.38 | 0.42 | 0.4 | 0.34 | 0.37 | 0.35 | 0.36 | 0.3 | 0.33 |
| Interest Cover(x) | 0.6 | 0.03 | 1.24 | 5.01 | 0.13 | -0.89 | 4.09 | 7.54 | 33.6 | 8.02 | 5.26 |
| Total Debt/Mcap(x) | 0 | 0 | 5.82 | 0 | 8.47 | 8.79 | 10.57 | 3.62 | 4.04 | 2.94 | 2.79 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 48.63 | 48.63 | 48.63 | 47.76 | 47.75 | 47.75 | 47.58 | 47.19 | 47.19 | 47.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 51.37 | 51.37 | 51.37 | 52.24 | 52.25 | 52.25 | 52.42 | 52.81 | 52.81 | 52.81 |
| 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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +18% | +13% | +17% | +11% |
| Operating Profit CAGR | +133% | +21% | +48% | +6% |
| PAT CAGR | +200% | +44% | — | — |
| Share Price CAGR | -15% | +8% | +38% | +5% |
| ROE Average | +21% | +19% | +19% | +4% |
| ROCE Average | +6% | +5% | +4% | +4% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 48.63 | 48.63 | 48.63 | 47.76 | 47.75 | 47.75 | 47.58 | 47.19 | 47.19 | 47.19 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 51.37 | 51.37 | 51.37 | 52.24 | 52.25 | 52.25 | 52.42 | 52.81 | 52.81 | 52.81 |
| 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 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
* 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.