XJSEFTH
Market cap121mUSD
Dec 23, Last price
769.00ZAR
1D
0.00%
1Q
-3.88%
IPO
39.82%
Name
Frontier Transport Holdings Ltd
Chart & Performance
P/E
577.14
P/S
86.36
EPS
1.33
Div Yield, %
0.25%
Shrs. gr., 5y
0.47%
Rev. gr., 5y
7.92%
Revenues
2.61b
+8.86%
Net income
390m
+40.52%
CFO
478m
+108.39%
Dividend
Jun 12, 202424.2 ZAR/sh
Earnings
May 21, 2025
Profile
Frontier Transport Holdings Limited, an investment holding company, operates in the commuter transport sector. It operates buses for scheduled passenger services; and commuter buses and luxury coaches in the schools and tourism markets. The company also provides trunk services; used trucks, buses, and branded aftermarket spare parts; and tire retreading, trailer and tire inspections, and rim refinishing services. In addition, it sells new tires; and owns and lets properties. The company operates a fleet of 48 luxury and semi-luxury coaches in the schools and luxury tour markets; 58 buses providing services from Atlantis to the Cape Metropole; 78 vehicles, which offer trunk services along the Atlantic corridor from Table View to the CBD, as well as services from the CBD to Sea Point and Camps Bay; and eight vehicles that provide shuttle services. The company was formerly known as Hosken Passenger Logistics and Rail Limited and changed its name to Frontier Transport Holdings Limited in September 2021. The company was founded in 1861 and is based in Cape Town, South Africa. Frontier Transport Holdings Limited is a subsidiary of Hosken Consolidated Investments Limited.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | |
| Income | |||||||||
Revenues | 2,605,820 8.86% | 2,393,841 15.09% | 2,080,002 26.75% | ||||||
Cost of revenue | 2,077,391 | 99,788 | 92,028 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 528,429 | 2,294,053 | 1,987,974 | ||||||
NOPBT Margin | 20.28% | 95.83% | 95.58% | ||||||
Operating Taxes | 111,252 | 107,355 | 96,452 | ||||||
Tax Rate | 21.05% | 4.68% | 4.85% | ||||||
NOPAT | 417,177 | 2,186,698 | 1,891,522 | ||||||
Net income | 389,940 40.52% | 277,489 6.24% | 261,199 27.54% | ||||||
Dividends | (571,846) | (156,731) | (133,400) | ||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 76,572 | 100,226 | 101,700 | ||||||
Long-term debt | 452,458 | 266,572 | 129,309 | ||||||
Deferred revenue | 144,361 | 190,809 | |||||||
Other long-term liabilities | 62,195 | (82,096) | (124,259) | ||||||
Net debt | 63,314 | (317,805) | (348,974) | ||||||
| Cash flow | |||||||||
Cash from operating activities | 477,625 | 229,201 | 247,453 | ||||||
CAPEX | (58,302) | (32,066) | (12,402) | ||||||
Cash from investing activities | (25,606) | (9,496) | (12,959) | ||||||
Cash from financing activities | (668,439) | (119,324) | (154,035) | ||||||
FCF | 308,148 | 2,198,327 | 1,983,090 | ||||||
| Balance | |||||||||
Cash | 462,201 | 678,621 | 578,240 | ||||||
Long term investments | 3,515 | 5,982 | 1,743 | ||||||
Excess cash | 335,425 | 564,911 | 475,983 | ||||||
Stockholders' equity | 3,052,562 | 3,209,822 | 3,071,108 | ||||||
Invested Capital | 1,373,661 | 1,214,184 | 1,231,884 | ||||||
ROIC | 32.24% | 178.79% | 148.01% | ||||||
ROCE | 26.93% | 110.47% | 99.04% | ||||||
| EV | |||||||||
Common stock shares outstanding | 296,856 | 292,432 | 291,775 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 633,822 | 2,393,840 | 2,080,002 | ||||||
EV/EBITDA | |||||||||
Interest | 23,897 | 16,469 | 19,880 | ||||||
Interest/NOPBT | 4.52% | 0.72% | 1.00% | ||||||