Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹18 Cr.
Stock P/E
6.2
P/B
1.1
Current Price
₹36
Book Value
₹ 34
Face Value
10
52W High
₹61.5
52W Low
₹ 25.1
Dividend Yield
0%

Frontline Corp Overview

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.

Frontline Corp Share Price

Live · BSE · Inception: 1989
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Frontline Corp Quarterly Results

#(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

Frontline Corp 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 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

Frontline Corp 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 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

Frontline Corp 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 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

Frontline Corp 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) -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

Growth Rates

Compounded annual
# 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%

Frontline Corp Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 47.19 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 52.81 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 48.6348.6348.6347.7647.7547.7547.5847.1947.1947.19
FII 0000000000
DII 0000000000
Public 51.3751.3751.3752.2452.2552.2552.4252.8152.8152.81
Others 0000000000
Total 100100100100100100100100100100

Frontline Corp Peer Comparison

Logistics Edit Columns

Frontline Corp Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Frontline Corp Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Promoter holding is low: 47.19%.
  • Debtor days have increased from 23.86 to 28.86days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp