Loading...
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

D1W1MN
XASX:FDV chart
P/E
P/S
2.33
EPS
Div Yield, %
0.00%
Shrs. gr., 5y
11.74%
Rev. gr., 5y
39.70%
Revenues
68m
+14.81%
002,139,55110,034,97812,765,51915,345,78420,827,07151,412,15859,160,42667,923,488
Net income
-9m
L-28.48%
0-2,537,389-3,667,433-13,894,501-10,231,939-4,094,114-15,942,385-19,509,104-12,018,129-8,595,573
CFO
4m
P
-157,65910,480-5,050,266-7,008,152-7,172,160-4,090,672-2,048,881-5,652,322-865,8383,706,986
Earnings
May 16, 2025

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.
IPO date
Aug 26, 2016
Employees
300
Domiciled in
MY
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
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