XJPX7050
Market cap47mUSD
Jan 15, Last price
1,664.00JPY
1D
-0.83%
1Q
4.00%
IPO
-50.03%
Name
Frontier International Inc
Chart & Performance
P/E
15.17
P/S
0.44
EPS
109.69
Div Yield, %
3.49%
Shrs. gr., 5y
-0.16%
Rev. gr., 5y
5.80%
Revenues
16.94b
-0.60%
Net income
488m
-62.51%
CFO
1.54b
P
Dividend
Apr 28, 202565 JPY/sh
Profile
Frontier International Inc. plans, produces, and manages various sales promotions, events, and campaigns. The company also plans, develops, and produces various sales promotion tools, as well as content for TV programs, PV, radio programs, and other soft content; designs and fabricates exteriors of various facilities, space design, and event stages; and plans, develops, produces, and manages interactive communication, including websites and ASP business. It also provides temporary employee placement and management for various sales support and sales promotions. The company was founded in 1990 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑04 | 2023‑04 | 2022‑04 | 2021‑04 | 2020‑04 | 2019‑04 | 2018‑04 | 2017‑04 | |
| Income | ||||||||
Revenues | 16,944,764 -0.60% | 17,047,839 -32.18% | 25,136,556 59.88% | |||||
Cost of revenue | 15,734,123 | 15,172,583 | 22,001,481 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 1,210,641 | 1,875,256 | 3,135,075 | |||||
NOPBT Margin | 7.14% | 11.00% | 12.47% | |||||
Operating Taxes | 338,676 | 679,746 | 1,055,378 | |||||
Tax Rate | 27.97% | 36.25% | 33.66% | |||||
NOPAT | 871,965 | 1,195,510 | 2,079,697 | |||||
Net income | 488,129 -62.51% | 1,302,176 -38.61% | 2,121,082 308.38% | |||||
Dividends | (258,150) | (407,230) | (108,564) | |||||
Dividend yield | 3.40% | 4.14% | 0.88% | |||||
Proceeds from repurchase of equity | (167,956) | |||||||
BB yield | 1.71% | |||||||
| Debt | ||||||||
Debt current | 168,654 | (47,554) | (33,924) | |||||
Long-term debt | 200,022 | |||||||
Deferred revenue | ||||||||
Other long-term liabilities | 394,978 | 340,794 | 357,525 | |||||
Net debt | (7,141,222) | (6,123,622) | (7,301,948) | |||||
| Cash flow | ||||||||
Cash from operating activities | 1,541,116 | (578,702) | 3,124,814 | |||||
CAPEX | (10,280) | (17,242) | (8,147) | |||||
Cash from investing activities | (42,312) | (803,551) | (223,873) | |||||
Cash from financing activities | (312,210) | (575,186) | (108,564) | |||||
FCF | 2,290,005 | (182,636) | 2,793,189 | |||||
| Balance | ||||||||
Cash | 6,434,254 | 5,100,410 | 6,974,933 | |||||
Long term investments | 1,075,644 | 975,658 | 293,091 | |||||
Excess cash | 6,662,660 | 5,223,676 | 6,011,196 | |||||
Stockholders' equity | 8,152,866 | 7,901,515 | 7,059,729 | |||||
Invested Capital | 2,346,935 | 2,721,806 | 518,132 | |||||
ROIC | 34.41% | 73.80% | 165.60% | |||||
ROCE | 13.44% | 23.52% | 47.58% | |||||
| EV | ||||||||
Common stock shares outstanding | 4,451 | 4,524 | 4,530 | |||||
Price | 1,705.00 -21.54% | 2,173.00 -20.37% | 2,729.00 63.12% | |||||
Market cap | 7,588,677 -22.81% | 9,830,704 -20.47% | 12,361,647 61.64% | |||||
EV | 447,455 | 3,707,082 | 5,059,699 | |||||
EBITDA | 1,242,105 | 1,898,150 | 3,155,589 | |||||
EV/EBITDA | 0.36 | 1.95 | 1.60 | |||||
Interest | 1,107 | |||||||
Interest/NOPBT | 0.09% | |||||||