Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Frontier Capital Ltd.

Finance - NBFC

Rating :

N/A

BSE: 508980 | NSE: Not Listed

Watchlist

NSE BSE

20.9

05-Nov-2024

Open
High
Low
Previous Close

21.13
21.13
19.5
20.13

Volume
Traded Value (lacs)
52 Week High
52 Week Low

12857
270937
40.58
5.26

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35.03
272.11
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

35.05
N/A
13.57

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-20.82
4.94
-36.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-12.02
-
-34.67

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.05
-
-49.22

P:E (Median)

8 Years
5 Years
3 Years

65.60
65.60
65.60

P:BV (Average)

8 Years
5 Years
3 Years

10.11
10.11
10.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

115.58
115.58
115.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.14 0.06 133.33% 0.10 0.08 25.00% 0.06 0.08 -25.00% 0.06 0.08 -25.00%
Expenses 0.11 0.04 175.00% 0.08 0.17 -52.94% 0.03 0.04 -25.00% 0.03 0.13 -76.92%
EBITDA 0.03 0.02 50.00% 0.02 -0.09 - 0.03 0.04 -25.00% 0.03 -0.05 -
EBIDTM 23.74% 33.93% 22.55% -120.78% 47.54% 44.30% 51.61% -68.35%
Other Income 0.00 0.00 0 0.01 0.43 -97.67% 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.03 0.02 50.00% 0.03 0.34 -91.18% 0.03 0.03 0.00% 0.03 -0.05 -
Tax 0.00 0.00 0 0.00 -0.04 - 0.00 0.00 0 0.00 0.00 0
PAT 0.03 0.02 50.00% 0.03 0.38 -92.11% 0.03 0.03 0.00% 0.03 -0.05 -
PATM 23.74% 33.93% 29.41% 490.91% 47.54% 44.30% 51.61% -68.35%
EPS 0.02 0.01 100.00% 0.02 0.23 -91.30% 0.02 0.02 0.00% 0.02 -0.03 -

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 0.36 0.28 0.31 1.11 0.27 0.22 0.00 0.01 0.76 2.15 2.89 Net Sales Growth 20.00% -9.68% -72.07% 311.11% 22.73% 0 -100% -98.68% -64.65% -25.61% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.36 0.28 0.31 1.11 0.27 0.22 0.00 0.01 0.76 2.15 2.89 GP Margin 101.11% 100% 100% 100% 100% 100% 0 100% 100% 100% 100% Total Expenditure 0.25 0.18 0.50 0.27 1.15 0.61 0.38 8.15 1.54 1.06 2.53 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0% 0% 0% Employee Cost - 0.01 0.04 0.07 0.19 0.19 0.16 0.11 0.03 0.05 0.42 % Of Sales - 3.57% 12.90% 6.31% 70.37% 86.36% 0 1100% 3.95% 2.33% 14.53% Manufacturing Exp. - 0.06 0.35 0.09 0.07 0.09 0.10 0.03 0.03 0.00 0.08 % Of Sales - 21.43% 112.90% 8.11% 25.93% 40.91% 0 300% 3.95% 0% 2.77% General & Admin Exp. - 0.11 0.09 0.10 0.13 0.30 0.12 0.15 0.18 0.24 1.81 % Of Sales - 39.29% 29.03% 9.01% 48.15% 136.36% 0 1500% 23.68% 11.16% 62.63% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0% 0% 0% Miscellaneous Exp. - 0.00 0.01 0.01 0.76 0.03 0.01 7.86 1.29 0.77 0.00 % Of Sales - 0% 3.23% 0.90% 281.48% 13.64% 0 78600% 169.74% 35.81% 7.61% EBITDA 0.11 0.10 -0.19 0.84 -0.88 -0.39 -0.38 -8.14 -0.78 1.09 0.36 EBITDA Margin 30.56% 35.71% -61.29% 75.68% -325.93% -177.27% 0 -81400% -102.63% 50.70% 12.46% Other Income 0.01 0.01 0.43 0.00 0.04 0.61 0.01 0.04 0.18 0.07 0.08 Interest 0.00 0.00 0.00 0.01 0.01 0.35 0.76 0.00 0.55 0.18 0.02 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.35 0.46 0.46 0.10 PBT 0.12 0.11 0.24 0.84 -0.85 -0.12 -1.13 -8.45 -1.61 0.52 0.31 Tax 0.00 0.00 -0.04 0.00 0.00 0.00 0.06 0.36 -0.37 0.14 0.16 Tax Rate 0.00% 0.00% -16.67% 0.00% 0.00% 0.00% -5.31% -4.26% 22.98% 26.92% 51.61% PAT 0.12 0.11 0.28 0.84 -0.85 -6.28 -1.19 -8.81 -1.24 0.38 0.15 PAT before Minority Interest 0.12 0.11 0.28 0.84 -0.85 -6.28 -1.19 -8.81 -1.24 0.38 0.15 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 33.33% 39.29% 90.32% 75.68% -314.81% -2854.55% 0 -88100% -163.16% 17.67% 5.19% PAT Growth -68.42% -60.71% -66.67% - - - - - - 153.33% EPS 0.07 0.07 0.17 0.50 -0.51 -3.74 -0.71 -5.24 -0.74 0.23 0.09

Description TTM Mar 15 Mar 14 Mar 13 Mar 12
Net Sales - 2.89 2.98 1.83 2.54 Net Sales Growth - -3.02% 62.84% -27.95% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 Gross Profit - 2.89 2.98 1.83 2.54 GP Margin - 100% 100% 100% 100% Total Expenditure - 1.42 1.24 0.85 0.65 Power & Fuel Cost - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Employee Cost - 0.42 0.00 0.00 0.00 % Of Sales - 14.53% 0% 0% 0% Manufacturing Exp. - 0.04 0.16 0.01 0.16 % Of Sales - 1.38% 5.37% 0.55% 6.30% General & Admin Exp. - 0.89 1.06 0.32 0.31 % Of Sales - 30.80% 35.57% 17.49% 12.20% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 0.07 0.02 0.52 0.19 % Of Sales - 2.42% 0.67% 28.42% 7.48% EBITDA - 1.47 1.74 0.98 1.89 EBITDA Margin - 50.87% 58.39% 53.55% 74.41% Other Income - 0.08 0.06 0.04 0.10 Interest - 0.02 0.16 0.03 0.00 Depreciation - -0.01 0.02 0.07 0.08 PBT - 1.53 1.62 0.92 1.91 Tax - 0.55 0.60 0.57 0.67 Tax Rate - 35.95% 37.04% 61.96% 35.08% PAT - 0.98 1.02 0.35 1.23 PAT before Minority Interest - 0.98 1.02 0.35 1.23 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 33.91% 34.23% 19.13% 48.43% PAT Growth - -3.92% 191.43% -71.54% EPS - 0.58 0.61 0.21 0.73

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2.45 2.34 2.06 1.22 2.07 -8.15 8.62 17.43 18.67 18.32 Share Capital 16.76 16.76 16.76 16.76 16.76 0.26 14.26 14.26 14.24 14.24 Total Reserves -14.31 -14.42 -14.70 -15.54 -14.69 -8.41 -5.65 3.17 4.43 4.07 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.04 7.50 3.73 -0.36 0.06 0.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.04 7.50 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 3.73 0.00 0.00 0.00 Current Liabilities 0.66 0.60 1.27 1.04 0.62 1.09 5.86 2.00 0.32 0.21 Trade Payables 0.52 0.50 0.31 0.43 0.28 0.36 0.12 0.12 0.06 0.12 Other Current Liabilities 0.06 0.02 0.54 0.49 0.31 0.14 0.05 0.01 0.01 0.02 Short Term Borrowings 0.07 0.07 0.39 0.09 0.00 0.58 0.58 0.59 0.04 0.00 Short Term Provisions 0.01 0.01 0.04 0.03 0.03 0.00 5.11 1.28 0.21 0.07 Total Liabilities 3.11 2.94 3.33 2.26 2.73 0.44 18.21 19.07 19.05 18.63 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.35 0.81 1.27 Gross Block 0.14 0.14 0.14 0.14 0.14 0.14 1.46 1.46 1.46 1.46 Accumulated Depreciation 0.14 0.14 0.14 0.14 0.14 0.14 1.46 1.11 0.65 0.20 Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 7.47 0.35 0.89 1.76 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 7.46 0.00 0.00 0.01 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.37 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.11 Current Assets 3.11 2.95 3.33 2.26 2.73 0.44 10.74 18.71 18.17 16.87 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.05 0.37 0.08 0.01 0.01 0.02 0.04 0.74 0.28 0.11 Other Current Assets 3.04 0.31 0.25 0.00 2.73 0.42 10.70 17.97 17.88 16.76 Short Term Loans & Adv. 2.81 2.26 3.00 2.26 2.73 0.42 10.65 17.88 16.58 16.20 Net Current Assets 2.45 2.34 2.06 1.22 2.11 -0.65 4.88 16.72 17.84 16.66 Total Assets 3.11 2.95 3.33 2.26 2.73 0.44 18.21 19.06 19.06 18.63

Description Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 19.15 24.20 17.63 17.31 Share Capital 14.24 0.25 0.25 0.25 Total Reserves 4.91 3.95 2.38 2.06 Non-Current Liabilities 0.00 0.01 0.56 2.68 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.55 2.68 Long Term Provisions 0.00 0.01 0.01 0.00 Current Liabilities 0.45 0.80 0.55 3.14 Trade Payables 0.12 0.18 0.05 1.51 Other Current Liabilities 0.02 0.09 0.02 1.07 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 0.31 0.53 0.47 0.55 Total Liabilities 19.60 25.01 18.74 23.13 Net Block 0.07 0.05 0.09 0.16 Gross Block 0.15 0.15 0.29 0.29 Accumulated Depreciation 0.09 0.10 0.20 0.13 Non Current Assets 2.26 5.91 4.62 0.19 Capital Work in Progress 1.31 0.16 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.03 Long Term Loans & Adv. 0.79 5.32 0.16 0.00 Other Non Current Assets 0.09 0.38 4.37 0.00 Current Assets 17.35 19.09 14.12 22.93 Current Investments 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 16.84 Sundry Debtors 1.68 1.46 3.03 2.17 Cash & Bank 0.14 0.23 1.73 3.45 Other Current Assets 15.53 12.33 3.51 0.48 Short Term Loans & Adv. 14.97 5.08 5.85 0.00 Net Current Assets 16.89 18.30 13.57 19.79 Total Assets 19.61 25.00 18.74 23.12

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.32 0.61 -0.22 -0.05 -2.53 0.01 -0.70 -0.08 0.16 7.05 PBT 0.11 0.24 0.84 -0.85 -0.12 -1.13 -8.45 -1.61 0.52 0.31 Adjustment -0.24 -0.31 0.01 0.48 -0.46 0.74 8.14 1.34 -1.42 -0.96 Changes in Working Capital -0.51 0.68 -1.07 0.32 -2.19 0.40 -0.39 -1.20 0.01 7.38 Cash after chg. in Working capital -0.64 0.61 -0.22 -0.05 -2.77 0.01 -0.71 -1.46 -0.89 6.73 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.01 1.46 1.27 1.07 Tax Paid 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -0.08 -0.21 -0.76 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -1.10 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -1.15 Net Investments 0.00 0.00 0.00 0.00 0.00 7.46 -7.46 0.00 0.01 0.00 Others 0.00 0.00 0.00 0.00 0.00 -8.78 7.46 0.00 0.00 0.05 Cash from Financing Activity 0.00 -0.32 0.30 0.05 2.51 0.00 -0.01 0.51 0.00 -6.04 Net Cash Inflow / Outflow -0.32 0.29 0.07 0.00 -0.02 0.01 -0.71 0.44 0.18 -0.09 Opening Cash & Equivalents 0.37 0.07 0.00 0.00 0.02 0.01 0.72 0.28 0.11 0.20 Closing Cash & Equivalent 0.05 0.37 0.07 0.00 0.00 0.02 0.01 0.72 0.28 0.11

Description Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 7.03 -6.33 1.37 0.12 PBT 1.53 1.62 0.92 1.91 Adjustment -0.02 -0.03 0.55 0.16 Changes in Working Capital 6.27 -7.37 0.71 -1.49 Cash after chg. in Working capital 7.79 -5.77 2.18 0.57 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.76 -0.56 -0.81 -0.45 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.10 -0.10 0.07 0.05 Net Fixed Assets -1.15 -0.04 0.00 Net Investments 0.00 0.04 0.03 Others 0.05 -0.10 0.04 Cash from Financing Activity -6.02 4.97 -3.15 -1.72 Net Cash Inflow / Outflow -0.09 -1.45 -1.71 -1.55 Opening Cash & Equivalents 0.23 1.73 3.45 4.99 Closing Cash & Equivalent 0.14 0.23 1.73 3.45

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.46 1.40 1.23 0.73 1.24 -310.70 -205.38 130.82 143.01 132.18 ROA 3.62% 9.06% 29.90% -33.95% -395.60% -12.79% -47.29% -6.52% 2.04% 0.67% ROE 4.57% 12.90% 50.89% -51.45% 0.00% 0.00% 0.00% -30.66% 8.57% 3.45% ROCE 4.46% 10.06% 44.73% -48.82% -578.58% -8.19% -62.10% -5.76% 3.79% 1.56% Fixed Asset Turnover 2.01 2.23 7.94 1.95 1.57 0.00 0.01 0.52 1.47 3.59 Receivable days 29.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 294.98 85.47 59.81 60.93 87.54 Cash Conversion Cycle 29.48 0.00 0.00 0.00 0.00 -294.98 -85.47 -59.81 -60.93 -87.54 Total Debt/Equity 0.03 0.03 0.19 0.07 0.02 -0.99 0.07 0.03 0.00 0.00 Interest Cover 366.67 111.14 168.18 -71.50 -17.17 -0.49 -2205.02 -1.92 3.97 15.81

Description Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 157.72 128.51 80.46 70.56 ROA 4.42% 4.68% 1.68% 5.33% ROE 21.06% 29.96% 14.27% 53.49% ROCE 7.17% 8.43% 5.00% 9.53% Fixed Asset Turnover 19.20 13.70 6.35 8.80 Receivable days 198.45 275.09 517.84 311.57 Inventory Days 0.00 0.00 0.00 2423.02 Payable days 118.56 230.50 3814.11 2328.59 Cash Conversion Cycle 79.89 44.59 -3296.27 406.00 Total Debt/Equity 0.00 0.00 0.21 1.16 Interest Cover 72.85 10.86 28.69 8081.66

Top Investors:

narayanbhai keshavlal patel

Annual Reports:

News Update:

Frontier Capital - Quarterly Results
13th Aug 2024, 18:24 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback