Frontline Corporation Ltd

Frontline Corp. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Frontline Corporation Ltd

₹ 45.4 6.62%
21 May 10:08 a.m.
frontlinecorporation.org BSE: 532042
About

Incorporated in 1989, Frontline Corporation Ltd is in the business of Transportation, Wind Energy, Trading of Automotive Parts, Renting of Immovable Properties, and distribution of fuel energy

Key Points

Business Overview:[1]
Company manages a fleet of 70+ HCVs for transportation activities of raw materials and finished products for Hindustan Coca Cola Beverages Pvt. Ltd. It has dealerships of Auto components brands viz., MICO (Bosch) and Mahindra & Mahindra (M&M) and has a petrol pump at Haldia, West Bengal. Company has also ventured into providing FTL (Full Truck Load) service through hiring / leasing of market vehicles to clients like Reliance Retail, L&T, RMD Kwikform, Waree Energy, Rayzon Solar, JMC Infra, DEC Infra, etc., Company is also into hiring of trailers and ODC consignments for infrastructure customers

Website BSE
  • Market Cap ₹ 22.7 Cr.
  • Current Price ₹ 45.4
  • High / Low ₹ 81.2 / 33.0
  • Stock P/E 10.0
  • Book Value ₹ 27.5
  • Dividend Yield 0.00 %
  • ROCE 2.29 %
  • ROE 8.31 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.3.62 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Trading Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
18.25 20.95 15.56 19.60 20.56 22.84 21.27 21.18 22.56 24.86 25.26 25.34
18.79 20.73 15.00 18.64 21.48 22.82 20.94 21.02 23.02 24.43 24.58 24.56
Operating Profit -0.54 0.22 0.56 0.96 -0.92 0.02 0.33 0.16 -0.46 0.43 0.68 0.78
OPM % -2.96% 1.05% 3.60% 4.90% -4.47% 0.09% 1.55% 0.76% -2.04% 1.73% 2.69% 3.08%
0.98 0.76 0.70 0.73 2.22 0.73 0.79 0.87 0.96 0.78 1.07 0.81
Interest 0.15 0.01 0.01 0.01 0.08 0.01 0.01 0.02 0.18 0.21 0.20 0.18
Depreciation 0.40 0.38 0.39 0.41 0.42 0.42 0.42 0.38 0.38 0.47 0.49 0.49
Profit before tax -0.11 0.59 0.86 1.27 0.80 0.32 0.69 0.63 -0.06 0.53 1.06 0.92
Tax % -36.36% 25.42% 23.26% 24.41% 21.25% 59.38% 37.68% 34.92% -533.33% 28.30% 13.21% 23.91%
-0.07 0.44 0.67 0.97 0.63 0.14 0.42 0.41 0.25 0.39 0.91 0.71
EPS in Rs -0.14 0.88 1.34 1.94 1.26 0.28 0.84 0.82 0.50 0.78 1.82 1.42
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
43.95 41.98 37.52 38.37 43.35 44.25 46.56 48.47 58.60 71.75 76.68 87.85 98.02
43.08 39.68 36.30 38.12 45.55 44.28 47.25 50.25 58.01 71.39 75.85 87.82 96.59
Operating Profit 0.87 2.30 1.22 0.25 -2.20 -0.03 -0.69 -1.78 0.59 0.36 0.83 0.03 1.43
OPM % 1.98% 5.48% 3.25% 0.65% -5.07% -0.07% -1.48% -3.67% 1.01% 0.50% 1.08% 0.03% 1.46%
3.66 4.08 2.89 1.04 10.12 4.42 2.69 3.18 3.15 3.51 4.40 3.36 3.62
Interest 6.51 5.58 5.13 5.39 5.24 0.58 0.59 0.62 0.42 0.28 0.11 0.22 0.77
Depreciation 2.20 2.09 1.04 1.11 1.42 1.49 1.92 1.94 2.01 1.75 1.59 1.61 1.83
Profit before tax -4.18 -1.29 -2.06 -5.21 1.26 2.32 -0.51 -1.16 1.31 1.84 3.53 1.56 2.45
Tax % -61.48% -86.82% -10.68% -18.43% 32.54% 17.24% -35.29% -15.52% 12.21% 21.20% 22.95% 22.44%
-1.61 -0.17 -1.83 -4.25 0.85 1.92 -0.33 -0.99 1.15 1.45 2.71 1.22 2.26
EPS in Rs -3.22 -0.34 -3.66 -8.50 1.70 3.84 -0.66 -1.98 2.30 2.90 5.42 2.44 4.52
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 8%
5 Years: 14%
3 Years: 14%
TTM: 14%
Compounded Profit Growth
10 Years: 9%
5 Years: 34%
3 Years: -4%
TTM: 41%
Stock Price CAGR
10 Years: %
5 Years: 29%
3 Years: 15%
1 Year: 6%
Return on Equity
10 Years: -1%
5 Years: 10%
3 Years: 15%
Last Year: 8%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98 4.98
Reserves 6.94 6.77 4.79 0.54 0.46 2.38 2.06 1.00 2.17 3.61 6.36 7.52 8.79
41.33 37.73 44.93 39.39 50.65 54.10 53.36 52.76 51.54 48.85 49.14 56.99 56.43
23.47 24.16 18.56 31.60 17.02 15.36 14.60 9.63 5.84 5.89 5.99 7.70 8.55
Total Liabilities 76.72 73.64 73.26 76.51 73.11 76.82 75.00 68.37 64.53 63.33 66.47 77.19 78.75
28.74 26.74 25.66 27.52 32.49 35.06 33.36 33.62 31.99 30.66 29.89 34.08 35.23
CWIP 0.20 0.20 0.20 0.20 0.00 0.00 0.04 0.00 0.03 0.28 0.57 2.24 0.77
Investments 7.82 6.96 6.96 6.95 0.24 0.27 0.24 0.07 0.96 0.65 2.32 1.00 0.68
39.96 39.74 40.44 41.84 40.38 41.49 41.36 34.68 31.55 31.74 33.69 39.87 42.07
Total Assets 76.72 73.64 73.26 76.51 73.11 76.82 75.00 68.37 64.53 63.33 66.47 77.19 78.75

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
18.79 1.54 -2.09 13.53 3.54 -0.50 0.44 0.08 0.10 2.30 -0.98 -2.36
-3.97 7.66 -0.41 -1.84 1.47 -2.19 0.74 1.66 1.78 0.26 0.73 -5.11
-17.12 -9.18 2.05 -11.63 -5.18 2.87 -1.33 -1.21 -1.63 -2.97 0.18 7.63
Net Cash Flow -2.30 0.02 -0.45 0.06 -0.17 0.18 -0.15 0.52 0.25 -0.41 -0.08 0.16

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 83.96 74.77 73.74 65.54 76.54 82.49 65.85 57.23 56.93 41.51 38.75 38.35
Inventory Days 106.04 168.51 212.63 207.89 130.22 141.01 142.37 87.63 40.17 35.49 46.65 48.37
Days Payable 180.54 241.89 200.02 64.17 203.22 216.49 192.03 99.89 37.79 23.52 24.04 28.14
Cash Conversion Cycle 9.47 1.39 86.36 209.26 3.54 7.01 16.19 44.97 59.32 53.48 61.36 58.58
Working Capital Days 3.32 19.65 59.73 -10.65 133.29 151.61 140.64 110.40 101.03 84.45 81.54 86.09
ROCE % 1.94% 4.30% 4.97% 0.30% 10.79% 3.85% -0.05% -0.99% 2.86% 3.62% 4.49% 2.29%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
48.63% 48.63% 48.63% 48.63% 48.63% 48.63% 48.63% 48.63% 48.62% 47.76% 47.74% 47.74%
51.37% 51.36% 51.36% 51.36% 51.37% 51.36% 51.36% 51.37% 51.37% 52.25% 52.25% 52.26%
No. of Shareholders 8318709169619549901,1971,1901,2601,2691,3141,340

Documents

Announcements

Annual reports