Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.11 EUR | 0.00% | 0.00% | -5.17% |
2023 | Frontier IP Group CFO Plans May 2024 Departure | MT |
2023 | Frontier IP Chair to Step Down; Successor Named | MT |
Valuation
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Capitalization 1 | 18.45 | 27.68 | 36.91 | 34.14 | 23.07 | 15.8 |
Enterprise Value (EV) 1 | 34.79 | 45.09 | 56.1 | 47.48 | 29.96 | 24.73 |
P/E ratio | 7.28 x | 20.8 x | -24.6 x | -49.3 x | -3.1 x | -32 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 7.33 x | 9.42 x | 12.3 x | 14.2 x | 10.6 x | 7.52 x |
EV / Revenue | 13.8 x | 15.3 x | 18.8 x | 19.7 x | 13.7 x | 11.8 x |
EV / EBITDA | -75.5 x | -14.9 x | -19.3 x | -17.1 x | -9.48 x | -9.49 x |
EV / FCF | 5.29 x | -74.6 x | -11 x | 18.3 x | -1.73 x | -2.29 x |
FCF Yield | 18.9% | -1.34% | -9.13% | 5.45% | -57.7% | -43.8% |
Price to Book | 0.26 x | 0.39 x | 0.53 x | 0.47 x | 0.62 x | 0.26 x |
Nbr of stocks (in thousands) | 115,293 | 115,343 | 115,343 | 115,343 | 115,343 | 115,343 |
Reference price 2 | 0.1600 | 0.2400 | 0.3200 | 0.2960 | 0.2000 | 0.1370 |
Announcement Date | 02/05/17 | 30/04/18 | 30/04/19 | 30/04/20 | 31/05/21 | 29/04/22 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Net sales 1 | 2.516 | 2.94 | 2.989 | 2.404 | 2.186 | 2.102 |
EBITDA 1 | -0.461 | -3.016 | -2.909 | -2.777 | -3.162 | -2.606 |
EBIT 1 | -0.474 | -3.071 | -5.823 | -2.941 | -3.199 | -2.636 |
Operating Margin | -18.84% | -104.46% | -194.81% | -122.32% | -146.34% | -125.4% |
Earnings before Tax (EBT) 1 | 2.176 | -1.246 | -5.801 | -2.889 | -8.636 | 0.28 |
Net income 1 | 2.693 | 1.414 | -1.567 | -0.714 | -7.898 | -0.524 |
Net margin | 107.03% | 48.1% | -52.43% | -29.7% | -361.3% | -24.93% |
EPS 2 | 0.0220 | 0.0115 | -0.0130 | -0.005999 | -0.0645 | -0.004278 |
Free Cash Flow 1 | 6.571 | -0.6044 | -5.119 | 2.589 | -17.3 | -10.82 |
FCF margin | 261.18% | -20.56% | -171.27% | 107.69% | -791.23% | -514.77% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | 244.01% | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 02/05/17 | 30/04/18 | 30/04/19 | 30/04/20 | 31/05/21 | 29/04/22 |
Balance Sheet Analysis
Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
---|---|---|---|---|---|---|
Net Debt 1 | 16.3 | 17.4 | 19.2 | 13.3 | 6.89 | 8.93 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | -35.44 x | -5.771 x | -6.596 x | -4.802 x | -2.18 x | -3.425 x |
Free Cash Flow 1 | 6.57 | -0.6 | -5.12 | 2.59 | -17.3 | -10.8 |
ROE (net income / shareholders' equity) | 2.84% | -1.66% | -8.06% | -4.08% | -13.2% | 0.44% |
ROA (Net income/ Total Assets) | -0.28% | -1.64% | -3.42% | -1.74% | -2.02% | -1.79% |
Assets 1 | -975.4 | -86.22 | 45.78 | 41.06 | 390.1 | 29.3 |
Book Value Per Share 2 | 0.6000 | 0.6100 | 0.6000 | 0.6400 | 0.3200 | 0.5200 |
Cash Flow per Share 2 | 0.1800 | 0.0100 | 0.0200 | 0.0400 | 0.0200 | 0.0100 |
Capex 1 | 0.47 | 0.23 | 0.48 | 0.91 | 1.21 | 0.03 |
Capex / Sales | 18.76% | 7.89% | 16.09% | 37.94% | 55.54% | 1.38% |
Announcement Date | 02/05/17 | 30/04/18 | 30/04/19 | 30/04/20 | 31/05/21 | 29/04/22 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-5.17% | 13.55M | |
+36.16% | 27.94B | |
-13.08% | 26.97B | |
+21.98% | 26.95B | |
+3.39% | 25.32B | |
+44.49% | 22.58B | |
+3.54% | 19.59B | |
+6.40% | 19.52B | |
+28.54% | 16.23B | |
-14.67% | 14.98B |
- Stock Market
- Equities
- FIPP Stock
- Financials FIPP