XASXFDV
Market cap98mUSD
Dec 19, Last price
0.37AUD
1D
-2.67%
1Q
-3.95%
Jan 2017
-24.98%
IPO
-31.92%
Name
Frontier Digital Ventures Ltd
Chart & Performance
Profile
Frontier Digital Ventures Limited is a private equity firm specializing in investing and developing online classifieds business in emerging markets. The firm prefers to invest in property and automotive verticals and general classifieds/marketplace websites. Frontier Digital Ventures Limited was founded in May 2014 and is based in Kuala Lumpur, Malaysia with an additional office in Melbourne, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 67,923 14.81% | 59,160 15.07% | 51,412 146.85% | |||||||
Cost of revenue | 95,299 | 62,542 | 54,893 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (27,375) | (3,382) | (3,481) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (616) | (799) | (221) | |||||||
Tax Rate | ||||||||||
NOPAT | (26,759) | (2,583) | (3,260) | |||||||
Net income | (8,596) -28.48% | (12,018) -38.40% | (19,509) 22.37% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 14,187 | 16,783 | 33,942 | |||||||
BB yield | -6.20% | -6.52% | -6.33% | |||||||
Debt | ||||||||||
Debt current | 781 | 1,176 | 1,229 | |||||||
Long-term debt | 1,220 | 1,439 | 1,511 | |||||||
Deferred revenue | 169 | |||||||||
Other long-term liabilities | (169) | 38,386 | ||||||||
Net debt | (18,184) | (33,999) | (43,353) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,707 | (866) | (5,652) | |||||||
CAPEX | (6,256) | (5,686) | (3,379) | |||||||
Cash from investing activities | (22,417) | (31,714) | (50,174) | |||||||
Cash from financing activities | 15,105 | 16,164 | 33,293 | |||||||
FCF | (36,645) | 8,236 | (3,995) | |||||||
Balance | ||||||||||
Cash | 16,208 | 27,891 | 37,295 | |||||||
Long term investments | 3,977 | 8,724 | 8,798 | |||||||
Excess cash | 16,789 | 33,656 | 43,523 | |||||||
Stockholders' equity | 124,924 | 112,531 | 102,711 | |||||||
Invested Capital | 109,291 | 80,362 | 99,196 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 416,364 | 378,565 | 343,509 | |||||||
Price | 0.55 -19.12% | 0.68 -56.41% | 1.56 4.70% | |||||||
Market cap | 229,000 -11.04% | 257,424 -51.96% | 535,874 30.20% | |||||||
EV | 205,659 | 220,562 | 489,721 | |||||||
EBITDA | (19,575) | 7,771 | 8,275 | |||||||
EV/EBITDA | 28.38 | 59.18 | ||||||||
Interest | 769 | 2,265 | 521 | |||||||
Interest/NOPBT |