Frontage Holdings Corporation Financial Ratios — 1521.HK

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	54.07	119.57	167,490.91	85,750	92,140	52.89	10.52	0.73	6.14
Return on Assets (%)	- -	20.36	16.7	9.38	4.91	4.29	5.01	1.93	0.14	1.24
Return on Capital (%)	- -	37.01	60.25	128.13	59.59	38.69	20.33	6.79	1.2	4.44
Return on Invested Capital (%)	- -	38.46	22.73	7.57	5.19	6.05	6.07	3.2	0.43	2.39
Gross Margin (%)	39.66	44.25	40.78	37.14	32.97	36.16	35.63	30.17	27.39	26.96
EBITDA Margin (%)	21.39	28.38	15.71	14.36	14.2	15.46	14.08	7.87	3.66	7.64
Operating Margin (%)	21.39	28.38	15.71	14.36	14.2	15.46	14.08	7.87	3.66	7.64
Incremental Operating Margin (%)	- -	44.11	-53.42	7.86	13.58	18.15	10.25	-156.04	224.51	576.07
Pretax Margin (%)	21.32	22.97	16.96	20.78	15.52	13.59	14.42	5.61	1.08	4.51
Profit Margin (%)	13.66	14.47	13.52	18.35	13.63	9.99	10.28	4.16	0.31	2.65
Net Income to Common Margin (%)	13.66	14.47	13.52	18.35	13.63	9.99	10.28	4.16	0.31	2.65
Effective Tax Rate (%)	30.22	36.99	20.24	11.65	10.79	24.51	28.25	26.4	77.44	41.64
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	54.07	119.57	167,490.91	85,750	92,140	52.89	10.52	0.73	6.14

Credit (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	8	11	9	21	41	58	118	145	154	128
ST Debt	2	4	6	4	5	7	24	32	61	56
LT Debt	6	7	3	17	35	51	94	113	93	72
Total Debt/EBITDA	0.74	0.54	0.68	1.45	2.27	2.03	3.35	7.1	16.53	6.51
Net Debt/EBITDA	0.04	0.1	-0.89	-14.37	-11.87	-5.07	-1.09	1.38	5.52	2.01
Total Debt/EBIT	0.74	0.54	0.68	1.45	2.27	2.03	3.35	7.1	16.53	6.51
Net Debt/EBIT	0.04	0.1	-0.89	-14.37	-11.87	-5.07	-1.09	1.38	5.52	2.01
EBITDA to Interest Expense	38.26	63.28	34.55	11.7	8.14	11.05	8.93	2.89	0.98	2.6
EBITDA-CapEx/Interest Expense	23.48	53.08	20.74	0.44	1.26	-8.58	-3.24	-0.1	-1.73	1.05
EBIT to Interest Expense	38.26	63.28	34.55	11.7	8.14	11.05	8.93	2.89	0.98	2.6
Interest Expense	- -	- -	- -	1	2	3	4	7	10	8
Common Equity/Total Assets	44.09	32.87	- -	0.01	0.01	- -	17.67	18.9	19.39	21.09
Long-Term Debt/Equity (%)	31.16	22.45	6.44	6.27	12.27	15.65	27.97	32.82	27.89	20.57
Long-Term Debt/Capital (%)	22.05	23.02	31.78	76.98	85.08	82.72	43.04	44.28	35.46	29.47
Long-Term Debt/Total Assets (%)	13.72	11.86	3.63	5.27	9.26	10.62	17.06	19.81	16.84	13.24
Total Debt/Equity (%)	41.2	35.31	20.26	7.88	14.06	17.91	35.19	42.04	46.18	36.67
Total Debt/Capital (%)	29.16	36.21	99.98	96.76	97.54	94.66	54.15	56.71	58.71	52.52
Total Debt/Total Assets (%)	18.15	18.66	11.41	6.63	10.61	12.16	21.47	25.37	27.88	23.59
Net Debt to Equity	2.03	6.86	-26.67	-78.13	-73.42	-44.76	-11.49	8.18	15.43	11.31
Net Debt/Capital (%)	1.64	8.25	155.98	111.34	124.43	173.16	-29.49	13.94	23.57	19.05
EBITDA	10	20	13	14	18	29	35	20	9	20
EBITDA-CapEx	6	17	8	1	3	-22	-13	-1	-17	8
Operating Income (Loss)	10	20	13	14	18	29	35	20	9	20

Liquidity (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.21	0.22	0.55	7.15	4.71	2.04	0.93	0.55	0.4	0.38
Current Ratio	1.11	1.55	1.49	8.34	5.59	2.89	1.76	1.42	1.23	1.33
Quick Ratio	0.21	0.22	0.55	7.15	4.71	2.04	0.93	0.55	0.4	0.38
CFO/Avg Current Liab	- -	0.38	0.92	0.64	0.85	0.75	0.73	0.4	0.38	0.41
Common Equity/Total Assets	44.09	32.87	- -	0.01	0.01	- -	17.67	18.9	19.39	21.09
Long-Term Debt/Equity (%)	31.16	22.45	6.44	6.27	12.27	15.65	27.97	32.82	27.89	20.57
Long-Term Debt/Capital (%)	22.05	23.02	31.78	76.98	85.08	82.72	43.04	44.28	35.46	29.47
Long-Term Debt/Total Assets (%)	13.72	11.86	3.63	5.27	9.26	10.62	17.06	19.81	16.84	13.24
Total Debt/Equity (%)	41.2	35.31	20.26	7.88	14.06	17.91	35.19	42.04	46.18	36.67
Total Debt/Capital (%)	29.16	36.21	99.98	96.76	97.54	94.66	54.15	56.71	58.71	52.52
Total Debt/Total Assets (%)	18.15	18.66	11.41	6.63	10.61	12.16	21.47	25.37	27.88	23.59
CFO/Total Liabilities	39.17	25.06	66.98	37.46	33.73	29.16	29.08	17.53	18.53	22.76
CFO/CapEx	2.33	2.1	4.34	1.35	2.1	0.88	1.3	1.88	1.57	3.77
Altman's Z-Score	2	2.6	1.85	13.61	8.39	5.27	3.73	3.11	2.66	2.39

Working Capital (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.97	6.54	6.45	6.44	6.55	6.25	5.32	4.59	4.2
Days Sales Outstanding	- -	45.79	55.77	56.63	56.67	55.7	58.39	68.59	79.59	87
Inventory Turnover	- -	- -	1,348.38	513.2	188.02	141.01	78.03	60.63	65.21	64.05
Days Inventory Outstanding	- -	- -	0.27	0.71	1.94	2.59	4.68	6.02	5.6	5.7
Accounts Payable Turnover	- -	17.47	14.55	15.31	14.03	12.5	14.55	15.34	17.41	19.9
Accounts Payable Turnover Days	- -	20.9	25.09	23.84	26.01	29.2	25.09	23.8	20.97	18.34
Cash Conversion Cycle	- -	24.89	30.96	33.5	32.61	29.09	37.98	50.81	64.22	74.35
Inventory to Cash Days	- -	45.79	55.5	55.92	54.73	53.12	53.71	62.57	73.99	81.3
Inventories	- -	- -	- -	- -	1	1	3	3	3	3
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	1	1	3	3	3	3

Enterprise Value (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	1,022	1,113	1,038	760	606	464	260
- Cash & Cash Equivalents	3	4	16	208	212	145	87	53	44	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	1	1	3	3	3	1	1
+ Total Debt	8	11	9	21	41	58	118	145	154	128
Enterprise Value	4	6	-7	836	940	950	791	699	576	350
Total Capital	27	29	9	22	42	61	218	256	263	243
Total Debt/Capital (%)	29.16	36.21	99.98	96.76	97.54	94.66	54.15	56.71	58.71	52.52
Total Debt / EV	1.73	1.69	-1.18	0.02	0.04	0.06	0.15	0.21	0.27	0.36
EV/Sales	0.09	0.09	- -	8.33	7.47	5.15	3.16	2.69	2.26	1.36
EV/EBITDA	0.43	0.32	- -	58	52.63	33.34	22.43	34.19	61.65	17.85
EV/EBIT	0.43	0.32	- -	58	52.63	33.34	22.43	34.19	61.65	17.85
EV/Cash Flow to Firm	0.47	0.91	- -	42.2	27.97	20.44	12.12	15.55	13.45	7.24
EV/Free Cash Flow to Firm	0.33	0.62	- -	24.83	19.3	9.78	6.98	10.58	8.38	5.84
Diluted Market Cap	- -	- -	- -	1,055	1,150	1,072	774	615	465	260
Diluted Enterprise Value	4	6	-7	869	979	988	807	709	577	353
EV per Share	- -	- -	- -	0.46	0.47	0.46	0.39	0.34	0.28	0.17
TTM Sales	49	70	83	100	126	184	250	260	255	257
TTM EBITDA	10	20	13	14	18	29	35	20	9	20
TTM Operating Income	10	20	13	14	18	29	35	20	9	20
TTM Cash Flow to Firm	10	7	23	20	34	46	65	45	43	48
TTM Free Cash Flow to Firm	14	10	28	34	49	97	113	66	69	60

Multiples (USD)

API Chat

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	32.36	24.59	11.26	7	10.1	6.99	4.69
EV/EBIT	0.43	0.32	- -	58	52.63	33.34	22.43	34.19	61.65	17.85
Enterprise Value	4	6	-7	836	940	950	791	699	576	350
Low Price	- -	- -	- -	0.37	0.39	0.45	0.2	0.22	0.06	0.11
EV/Sales	0.09	0.09	- -	8.33	7.47	5.15	3.16	2.69	2.26	1.36
EV/EBITDA	0.43	0.32	- -	58	52.63	33.34	22.43	34.19	61.65	17.85
Price/Earnings	- -	- -	- -	55.5	64.91	56.33	29.55	56.06	586.8	38.33
Price/Earnings Average	- -	- -	- -	50.56	61.68	76.62	28.11	54.95	389.57	48.17
Price/Earnings High	- -	- -	- -	72.74	81.96	131.47	44.62	80.37	743.63	71.07
Price/Earnings Low	- -	- -	- -	36.19	45.4	49.88	16.22	40.75	154.38	33.78
Price/Book Value	- -	- -	- -	51,123.73	55,661.4	51,899.38	7.82	5.6	4.33	2.28
Price/Book Value Average	- -	- -	- -	46,572.42	52,886.91	70,595.9	7.44	5.49	2.87	2.87
Price/Book Value High	- -	- -	- -	67,012.03	70,277.71	121,134.14	11.8	8.04	5.48	4.23
Price/Book Value Low	- -	- -	- -	33,341.09	38,930.1	45,961.69	4.29	4.07	1.14	2.01
Price/Tangible Book Value	- -	- -	- -	4.07	4.47	4.72	4.96	4.88	3.96	1.9
Price/Tangible Book Value Average	- -	- -	- -	3.7	4.25	6.42	4.72	4.79	2.63	2.39
Price/Tangible Book Value High	- -	- -	- -	5.33	5.64	11.02	7.5	7	5.02	3.52
Price/Tangible Book Value Low	- -	- -	- -	2.65	3.12	4.18	2.72	3.55	1.04	1.67
Price/Sales	- -	- -	- -	10.18	8.85	5.63	3.04	2.33	1.82	1.01
Price/Sales Average	- -	- -	- -	9.28	8.41	7.66	2.89	2.29	1.21	1.27
Price/Sales High	- -	- -	- -	13.35	11.17	13.14	4.59	3.34	2.31	1.88
Price/Sales Low	- -	- -	- -	6.64	6.19	4.98	1.67	1.7	0.48	0.89
Price/Cash Flow	- -	- -	- -	54.6	35.17	23.3	12.18	15.25	11.42	5.93
Price/Cash Flow Average	- -	- -	- -	49.74	33.42	31.69	11.59	14.94	7.58	7.45
Price/Cash Flow High	- -	- -	- -	71.56	44.4	54.38	18.39	21.86	14.47	10.99
Price/Cash Flow Low	- -	- -	- -	35.61	24.6	20.63	6.68	11.08	3	5.22
Price/Free Cash Flow Average	- -	- -	- -	29.48	23.37	15.31	6.66	9.9	4.64	5.89
Price/Free Cash Flow High	- -	- -	- -	42.42	31.05	26.28	10.58	14.47	8.86	8.69
Price/Free Cash Flow Low	- -	- -	- -	21.11	17.2	9.97	3.84	7.34	1.84	4.13
EV/Sales Average	0.09	0.09	- -	7.42	7.05	7.2	3.02	2.65	1.65	1.64
EV/Sales High	0.09	0.09	- -	11.49	9.82	12.68	4.72	3.71	2.75	2.24
EV/Sales Low	0.09	0.09	- -	4.79	4.83	4.53	1.8	2.06	0.92	1.25
EV/EBITDA Average	0.43	0.32	-0.57	51.69	49.66	46.6	21.47	33.67	44.94	21.4
EV/EBITDA High	0.43	0.32	-0.57	80.04	69.13	82.06	33.52	47.11	74.94	29.33
EV/EBITDA Low	0.43	0.32	-0.57	33.33	34.04	29.32	12.79	26.17	25.02	16.42
EV/EBIT Average	0.43	0.32	-0.57	51.69	49.66	46.6	21.47	33.67	44.94	21.4
EV/EBIT High	0.43	0.32	-0.57	80.04	69.13	82.06	33.52	47.11	74.94	29.33
EV/EBIT Low	0.43	0.32	-0.57	33.33	34.04	29.32	12.79	26.17	25.02	16.42
Last Price	- -	- -	- -	0.57	0.55	0.51	0.37	0.3	0.23	0.13
High Price	- -	- -	- -	0.74	0.7	1.18	0.56	0.43	0.29	0.24
Enterprise Value Average	4	6	-7	745	887	1,328	757	688	420	420
Enterprise Value High	4	6	-7	1,154	1,235	2,339	1,182	963	700	575
Enterprise Value Low	4	6	-7	481	608	836	451	535	234	322

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	2,008	2,008	2,008	2,008	2,037	2,051	2,056	2,047	2,024	2,028
Diluted Weighted Avg Shares	2,008	2,008	2,008	1,860	2,079	2,116	2,084	2,070	2,031	2,028
Basic Weighted Avg Shares	2,008	2,008	2,008	1,803	2,012	2,049	2,048	2,040	2,026	2,027
Revenue per Share	0.02	0.03	0.04	0.06	0.06	0.09	0.12	0.13	0.13	0.13
EBITDA per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	- -	0.01
Operating Income per Share	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	- -	0.01
Basic EPS, GAAP	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	- -	- -
Basic EPS from Cont Ops	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	- -	- -
Diluted EPS, GAAP	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	- -	- -
Diluted EPS from Cont Ops	- -	0.01	0.01	0.01	0.01	0.01	0.01	0.01	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	0.01	0.01	0.02	0.02	0.03	0.02	0.02	0.02
Free Cash Flow per Basic Share	- -	- -	0.01	- -	0.01	- -	0.01	0.01	0.01	0.02
Cash & Equivalents per Share	- -	- -	0.01	0.12	0.11	0.07	0.04	0.03	0.02	0.02
Book Value per Share	0.01	0.01	- -	- -	- -	- -	0.05	0.05	0.05	0.06
Tangible Book Value per Share	0.01	0.02	0.02	0.14	0.12	0.11	0.07	0.06	0.06	0.07

Frontage Holdings Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)