Frontier
7050.TFrontier International Inc. Price (7050.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
4,450,837
(1.6177)%Revenue and Profitability
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 10,711,875,000 | 12,193,467,000 | 12,780,780,000 | 13,118,825,000 | 15,721,861,000 | 25,136,556,000 | 17,047,839,000 | 16,944,764,000 |
| Net Income | 503,705,000 | 713,962,000 | 818,682,000 | 825,369,000 | 519,391,000 | 2,121,082,000 | 1,302,176,000 | 488,129,000 |
| FCF USD | 171,046,000 | 278,182,000 | 1,568,697,000 | 591,038,000 | 551,604,000 | 3,116,667,000 | -595,944,000 | 1,530,836,000 |
| OCF USD | 178,359,000 | 284,790,000 | 1,577,898,000 | 592,631,000 | 625,615,000 | 3,124,814,000 | -578,702,000 | 1,541,116,000 |
Financial Health - DEBT
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.24 |
| D/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 |
| CA/CL | 2.20 | 2.28 | 2.39 | 3.31 | 3.26 | 2.33 | 3.37 | 3.34 |
| TA/TL | 2.18 | 2.27 | 2.42 | 3.21 | 3.09 | 2.36 | 3.56 | 3.44 |
| Total Debt | 1,400,000 | 0 | 0 | 0 | 0 | 0 | 0 | 368,676,000 |
Management Performance
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| ROIC | 19.15% | 20.43% | 16.84% | 15.76% | 7.27% | 27.02% | 14.73% | 7.92% |
| ROE | 20.02% | 22.23% | 18.31% | 16.58% | 9.80% | 28.97% | 16.29% | 5.92% |
| ROA | 0.00% | 18.21% | 15.00% | 17.41% | 12.03% | 25.02% | 17.83% | 7.10% |
| NM % | 4.70% | 5.86% | 6.41% | 6.29% | 3.30% | 8.44% | 7.64% | 2.88% |
| FCF / R% | 0.00% | 2.28% | 12.27% | 4.51% | 3.51% | 12.40% | -3.50% | 9.03% |
| FCF / NI% | 21.52% | 26.63% | 137.14% | 46.94% | 58.53% | 98.12% | -30.07% | 185.55% |
| Operating Margin (OM) | 0.00 | 0.26 | 0.31 | 0.35 | 0.31 | 0.27 | 0.46 | 0.47 |
Per Share
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| EPS | 23.46 | 172.10 | 195.80 | 188.30 | 116.33 | 468.88 | 288.87 | 109.69 |
| SPS | 498.88 | 2,939.25 | 3,056.77 | 2,992.86 | 3,521.42 | 5,556.64 | 3,781.84 | 3,807.90 |
| OCPS | 8.31 | 68.65 | 377.39 | 135.20 | 140.13 | 690.77 | -128.38 | 346.33 |
| FCPS | 7.97 | 67.06 | 375.18 | 134.84 | 123.55 | 688.96 | -132.20 | 344.02 |
| BVPS | 117.20 | 774.33 | 1,069.09 | 1,135.34 | 1,187.16 | 1,618.51 | 1,773.69 | 1,853.54 |
Per Share - CAGR
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 23.46 | 172.10 | 195.80 | 188.30 | 116.33 | 468.88 | 288.87 | 109.69 |
| CAGR-SPS | 498.88 | 2,939.25 | 3,056.77 | 2,992.86 | 3,521.42 | 5,556.64 | 3,781.84 | 3,807.90 |
| CAGR-OCPS | 8.31 | 68.65 | 377.39 | 135.20 | 140.13 | 690.77 | -128.38 | 346.33 |
| CAGR-FCPS | 7.97 | 67.06 | 375.18 | 134.84 | 123.55 | 688.96 | -132.20 | 344.02 |
| CAGR-BVPS | 117.20 | 774.33 | 1,069.09 | 1,135.34 | 1,187.16 | 1,618.51 | 1,773.69 | 1,853.54 |