Frontline Corp

₹39.4 1.8 | 4.8%

WEBSITE BSE:532042 NSE : FRONTL CORP 18 May, 10:00

Market Cap ₹20 Cr.

Stock P/E 10.1

P/B 1.6

Current Price ₹39.4

Book Value ₹ 24.7

Face Value 10

52W High ₹54.9

Dividend Yield 0%

52W Low ₹ 26.3

Edit Ratio

Frontline Corp Research see more...

Overview Inc. Year: 1989Industry: Logistics

Frontline Corp Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Frontline Corp Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	17	18	19	18	21	16	20	23	21	21
Other Income	1	1	1	1	1	1	1	1	1	1
Total Income	18	19	20	19	22	16	20	24	22	22
Total Expenditure	17	18	18	19	21	15	19	23	21	21
Operating Profit	1	1	2	0	1	1	2	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	1	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	1	-0	1	1	1	0	1	1
Provision for Tax	0	0	0	-0	0	0	0	0	0	0
Profit After Tax	0	0	1	-0	0	1	1	0	0	0
Adjustments	0	0	-0	0	0	0	-0	0	0	-0
Profit After Adjustments	0	0	1	-0	0	1	1	0	0	0
Adjusted Earnings Per Share	0.4	0.6	2	-0.1	0.9	1.3	1.9	0.3	0.8	0.8

Frontline Corp Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	44	42	38	38	43	44	47	48	59	72	77	85
Other Income	4	4	2	1	10	4	3	3	3	4	4	4
Total Income	48	46	39	39	53	49	49	52	62	75	81	88
Total Expenditure	43	40	36	38	46	44	47	50	58	71	76	84
Operating Profit	4	6	4	1	7	4	2	1	4	4	5	5
Interest	7	6	5	5	5	1	1	1	0	0	0	0
Depreciation	2	2	1	1	1	1	2	2	2	2	2	0
Exceptional Income / Expenses	0	-0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-4	-1	-2	-5	1	2	-1	-1	1	2	4	3
Provision for Tax	-3	-1	-0	-1	0	0	-0	-0	0	0	1	0
Profit After Tax	-2	-0	-2	-4	1	2	-0	-1	1	1	3	1
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-2	-0	-2	-4	1	2	-0	-1	1	1	3	1
Adjusted Earnings Per Share	-3.2	-0.3	-3.7	-8.5	1.7	3.9	-0.7	-2	2.3	2.9	5.4	3.8

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	7%	17%	12%	6%
Operating Profit CAGR	25%	71%	5%	2%
PAT CAGR	200%	0%	8%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	32%	73%	27%	NA%
ROE Average	27%	21%	9%	0%
ROCE Average	6%	4%	2%	4%

Frontline Corp Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	12	12	10	6	5	7	7	6	7	9	11
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	3	2	1	3	2	5	4	3	3	1	1
Other Non-Current Liabilities	1	-0	-1	4	-3	-3	-4	-4	-4	-4	-4
Total Current Liabilities	61	59	62	61	66	64	64	60	55	54	54
Total Liabilities	77	72	72	74	70	73	71	65	61	59	62
Fixed Assets	29	27	26	28	6	9	7	8	7	6	6
Other Non-Current Assets	15	11	14	21	30	29	30	29	30	29	31
Total Current Assets	32	34	32	25	34	36	35	27	24	24	26
Total Assets	77	72	72	74	70	73	71	65	61	59	62

Frontline Corp Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	1	1	1	1	0	1	1	1	1	1
Cash Flow from Operating Activities	19	2	-2	14	4	-1	0	0	0	2	-1
Cash Flow from Investing Activities	-4	8	-0	-2	1	-2	1	2	2	0	1
Cash Flow from Financing Activities	-17	-9	2	-12	-5	3	-1	-1	-2	-3	0
Net Cash Inflow / Outflow	-2	0	-0	0	-0	0	-0	1	0	-0	-0
Closing Cash & Cash Equivalent	1	1	1	1	0	1	1	1	1	1	1

Frontline Corp Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-3.24	-0.34	-3.68	-8.53	1.71	3.87	-0.67	-1.98	2.3	2.91	5.44
CEPS(Rs)	1.19	3.85	-1.59	-6.31	4.56	6.85	3.19	1.92	6.35	6.43	8.65
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	23.94	23.6	19.62	11.09	10.92	14.78	14.14	12	14.36	17.25	22.77
Core EBITDA Margin(%)	1.2	5.63	4.55	0.65	-5.07	-0.07	-1.49	-3.68	1.01	0.5	1.07
EBIT Margin(%)	5.31	10.22	8.18	0.48	14.99	6.56	0.16	-1.13	2.95	2.96	4.74
Pre Tax Margin(%)	-9.51	-3.08	-5.49	-13.56	2.91	5.25	-1.1	-2.41	2.23	2.56	4.6
PAT Margin (%)	-3.67	-0.41	-4.88	-11.07	1.96	4.35	-0.72	-2.03	1.96	2.02	3.53
Cash Profit Margin (%)	1.35	4.57	-2.11	-8.19	5.24	7.71	3.41	1.97	5.39	4.46	5.61
ROA(%)	-1.98	-0.23	-2.54	-5.84	1.18	2.68	-0.46	-1.45	1.83	2.42	4.45
ROE(%)	-12.67	-1.45	-17.03	-55.58	15.52	30.09	-4.64	-15.16	17.48	18.43	27.2
ROCE(%)	3.91	8.35	5.89	0.37	12.87	4.94	0.12	-0.92	2.94	3.65	6.17
Receivable days	91	81.34	78.7	68.8	67.24	78.73	72.13	60.26	52.15	44.02	38.8
Inventory Days	85.42	86.79	109.99	113.48	92.87	74.82	70.21	60.16	34.02	23.61	28.44
Payable days	179.95	230.38	253.03	119.96	128.3	228.99	198.06	131.41	55.47	25.6	23.42
PER(x)	0	0	0	0	10.19	0	0	0	4.23	9.27	4.47
Price/Book(x)	0	0	0	0	1.59	0	0.89	1	0.68	1.57	1.07
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.03	0.99	1.31	1.14	1.36	1.32	1.27	1.19	0.94	0.86	0.79
EV/Core EBITDA(x)	10.83	6.46	13.53	34.76	7.86	13.31	29.6	41.38	14.74	15.87	11.56
Net Sales Growth(%)	-37.01	-4.47	-10.63	2.26	12.98	2.07	5.21	4.1	20.92	22.43	6.87
EBIT Growth(%)	-36.41	83.76	-28.42	-94.03	3446.85	-55.33	-97.4	-827.32	414.84	22.88	71.33
PAT Growth(%)	30.27	89.37	-969.09	-131.93	120.01	126.47	-117.35	-195.33	216.29	26.41	86.9
EPS Growth(%)	30.27	89.37	-969.08	-131.93	120.01	126.46	-117.35	-195.33	216.29	26.41	86.9
Debt/Equity(x)	3.47	3.21	4.6	7.14	9.32	7.35	7.58	8.83	7.21	5.69	4.34
Current Ratio(x)	0.53	0.58	0.52	0.42	0.52	0.55	0.54	0.46	0.44	0.44	0.49
Quick Ratio(x)	0.39	0.39	0.33	0.21	0.38	0.42	0.4	0.34	0.37	0.35	0.36
Interest Cover(x)	0.36	0.77	0.6	0.03	1.24	5.01	0.13	-0.89	4.09	7.54	33.6
Total Debt/Mcap(x)	0	0	0	0	5.82	0	8.47	8.79	10.57	3.62	4.04

Frontline Corp Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	48.63	48.63	48.63	48.63	48.63	48.63	48.63	48.63	48.63	48.63
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	51.37	51.37	51.37	51.37	51.37	51.37	51.37
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
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

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 21%
Debtor days have improved from 25.6 to 23.42days.

Cons

Promoter holding is low: 48.63%.
The company has delivered a poor profit growth of 8% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Frontline Corp News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Frontline Corp

Add Watchlist

Frontline Corp Research see more...

Overview Inc. Year: 1989Industry: Logistics

Frontline Corp Share Price

Alert Data

Quarterly Price

Peer Comparison

Frontline Corp Quarterly Results

Frontline Corp Profit & Loss

Growth Rates

Frontline Corp Balance Sheet

Frontline Corp Cash Flow

Frontline Corp Ratios

Frontline Corp Shareholding Pattern

Frontline Corp News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!