Stock 500 FRONTIER SERVICES GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Frontier Services Group Limited

Equities

500

BMG3729C1001

Air Freight & Logistics

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.205 HKD +6.22% Intraday chart for Frontier Services Group Limited -4.21% -8.89%
Apr. 25 Frontier Services Group Limited Announces Resignation of Li Xiaopeng as Chief Executive Officer CI
Apr. 25 Frontier Services Group Limited Announces Resignation of Li Xiaopeng Executive Director CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,378 2,908 1,641 1,477 1,454 773.8
Enterprise Value (EV) 1 2,532 2,260 1,361 1,221 1,409 806.6
P/E ratio -10.4 x -9.11 x -4.63 x -6.48 x -9.1 x -26.7 x
Yield - - - - - -
Capitalization / Revenue 3.28 x 3.35 x 2.26 x 2.44 x 1.92 x 0.8 x
EV / Revenue 3.5 x 2.61 x 1.88 x 2.02 x 1.86 x 0.84 x
EV / EBITDA -16.3 x -11.2 x -5.4 x -7.11 x -15.4 x -16.8 x
EV / FCF -16.6 x -16.9 x -13.9 x 15.7 x -47.3 x -23.8 x
FCF Yield -6.04% -5.91% -7.21% 6.36% -2.12% -4.21%
Price to Book 9.02 x 2.73 x 2.28 x 2.9 x 3.78 x 2.2 x
Nbr of stocks (in thousands) 1,449,703 2,344,819 2,344,819 2,344,819 2,344,819 2,344,819
Reference price 2 1.640 1.240 0.7000 0.6300 0.6200 0.3300
Announcement Date 4/26/18 4/25/19 4/27/20 4/28/21 4/28/22 4/26/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 724.4 866.7 725.9 605.2 756.1 964.2
EBITDA 1 -155.5 -201.1 -251.9 -171.8 -91.2 -48.06
EBIT 1 -190.8 -238.3 -275.5 -191.9 -112.1 -74.5
Operating Margin -26.34% -27.5% -37.95% -31.7% -14.83% -7.73%
Earnings before Tax (EBT) 1 -233.1 -262.3 -371.5 -238.1 -142.8 -13.08
Net income 1 -223.8 -258.8 -354.8 -228 -159.7 -28.97
Net margin -30.89% -29.86% -48.87% -37.68% -21.12% -3%
EPS 2 -0.1584 -0.1361 -0.1513 -0.0972 -0.0681 -0.0124
Free Cash Flow 1 -152.8 -133.6 -98.22 77.71 -29.81 -33.95
FCF margin -21.1% -15.42% -13.53% 12.84% -3.94% -3.52%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/26/18 4/25/19 4/27/20 4/28/21 4/28/22 4/26/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 155 - - - - 32.8
Net Cash position 1 - 647 280 256 45 -
Leverage (Debt/EBITDA) -0.9942 x - - - - -0.6828 x
Free Cash Flow 1 -153 -134 -98.2 77.7 -29.8 -34
ROE (net income / shareholders' equity) -56.7% -32.5% -35.1% -31.1% -27.8% -5.38%
ROA (Net income/ Total Assets) -13.3% -12.5% -12.6% -11.1% -6.63% -4.11%
Assets 1 1,686 2,077 2,812 2,057 2,409 704.5
Book Value Per Share 2 0.1800 0.4500 0.3100 0.2200 0.1600 0.1500
Cash Flow per Share 2 0.0400 0.2900 0.1500 0.1400 0.1100 0.0800
Capex 1 10.1 14.4 20.3 14.8 34.3 14.2
Capex / Sales 1.39% 1.66% 2.8% 2.45% 4.54% 1.47%
Announcement Date 4/26/18 4/25/19 4/27/20 4/28/21 4/28/22 4/26/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Air Freight & Logistics

1st Jan change Capi.
FRONTIER SERVICES GROUP LIMITED Stock Frontier Services Group Limited
-8.89% 62.94M
UNITED PARCEL SERVICE INC. Stock United Parcel Service Inc.
-6.13% 126B
FEDEX CORPORATION Stock FedEx Corporation
+5.09% 65.42B
DHL GROUP Stock DHL Group
-13.41% 48.51B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC. Stock Expeditors International of Washington Inc.
-10.93% 16.08B
INPOST S.A. Stock InPost S.A.
+22.81% 8.2B
J&T GLOBAL EXPRESS LIMITED Stock J&T Global Express Limited
-59.73% 7.17B
SG HOLDINGS CO.,LTD. Stock SG Holdings Co.,Ltd.
-10.03% 7.24B
GXO LOGISTICS, INC. Stock GXO Logistics, Inc.
-17.41% 6.03B
SINOTRANS LIMITED Stock Sinotrans Limited
+30.89% 5.68B
Other Air Freight & Logistics
  1. Stock Market
  2. Equities
  3. 500 Stock
  4. Financials Frontier Services Group Limited