Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Nov'23
Nov'22
Nov'21
Nov'20
Nov'19
Nov'18
Nov'17
Net Sales
2,161.29
1,917.66
1,676.56
1,480.87
1,239.17
1,063.16
1,196.14
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
2,161.29
1,917.66
1,676.56
1,480.87
1,239.17
1,063.16
1,196.14
Raw Material Cost
1,449.93
1,352.04
1,115.72
965.64
775.15
659.52
783.54
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
14.58
10.95
6.47
6.86
6.20
6.19
5.91
Selling and Distribution Expenses
595.04
496.08
472.44
436.79
403.21
393.62
350.64
Other Expenses
-1.08
-0.19
-0.38
-0.49
-0.38
-0.62
-0.53
Total Expenditure (Excl Depreciation)
2,048.75
1,857.15
1,590.82
1,404.37
1,180.77
1,053.14
1,134.74
Operating Profit (PBDIT) excl Other Income
112.5
60.5
85.7
76.5
58.4
10
61.4
Other Income
9.58
-7.18
1.42
7.33
1.85
1.38
-0.54
Operating Profit (PBDIT)
137.96
58.07
91.24
87.67
63.45
15.30
61.37
Interest
14.58
10.95
6.47
6.86
6.20
6.19
5.91
Exceptional Items
0.00
1.99
1.90
0.92
5.45
0.35
0.00
Gross Profit (PBDT)
711.36
565.61
560.84
515.23
464.02
403.64
412.59
Depreciation
15.85
4.75
4.08
3.83
3.21
3.90
0.51
Profit Before Tax
107.54
44.37
82.59
77.90
59.49
5.56
54.95
Tax
25.97
5.25
16.71
16.60
-4.22
3.00
-10.39
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
81.57
39.12
65.88
61.30
63.71
2.56
65.34
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
81.57
39.12
65.88
61.30
63.71
2.56
65.34
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
81.57
39.12
65.88
61.30
63.71
2.56
65.34
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
437.88
367.23
301.91
185.61
127.09
64.55
61.59
Earnings per share (EPS)
117.43
56.33
103.82
97.3
101.13
4.06
103.72
Diluted Earnings per share
117.43
56.33
103.82
97.3
101.13
4.06
103.72
Operating Profit Margin (Excl OI)
5.21%
3.16%
5.11%
5.17%
4.71%
0.94%
5.13%
Gross Profit Margin
5.71%
2.56%
5.17%
5.52%
5.06%
0.89%
4.64%
PAT Margin
3.77%
2.04%
3.93%
4.14%
5.14%
0.24%
5.46%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Nov 2023 is 12.70% vs 14.38% in Nov 2022
Consolidate Net Profit
YoY Growth in year ended Nov 2023 is 108.70% vs -40.67% in Nov 2022
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Nov 2023 is 96.63% vs -27.28% in Nov 2022
Interest
YoY Growth in year ended Nov 2023 is 33.94% vs 67.69% in Nov 2022
Operating Profit Margin (Excl OI)
YoY Growth in year ended Nov 2023 has improved from Nov 2022
Compare Annual Results Of Frontier, Inc. (Fukuoka) With
Figures in Million
Consolidate Annual Results
Change(JPY)
Change(%)
Net Sales
2,161.29
4,186.02
-2,024.73
-48.37%
Other Operating Income
0.00
0.00
0.00
Total Operating income
2,161.29
4,186.02
-2,024.73
-48.37%
Raw Material Cost
1,449.93
3,674.57
-2,224.64
-60.54%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
1,016.32
-1,016.32
-100.00%
Power Cost
0
0
0.00
Manufacturing Expenses
14.58
42.27
-27.69
-65.51%
Selling and Distribution Expenses
595.04
536.84
58.20
10.84%
Other Expenses
-1.08
-100.77
99.69
98.93%
Total Expenditure (Excl Depreciation)
2,048.75
4,262.34
-2,213.59
-51.93%
Operating Profit (PBDIT) excl Other Income
112.54
-76.33
188.87
247.44%
Other Income
9.58
23.49
-13.91
-59.22%
Operating Profit (PBDIT)
137.96
267.71
-129.75
-48.47%
Interest
14.58
42.27
-27.69
-65.51%
Exceptional Items
0.00
5.30
-5.30
-100.00%
Gross Profit (PBDT)
711.36
511.44
199.92
39.09%
Depreciation
15.85
334.91
-319.06
-95.27%
Profit Before Tax
107.54
-104.18
211.72
203.23%
Tax
25.97
0.82
25.15
3,067.07%
Provisions and contingencies
0.00
0
0.00
Profit After Tax
81.57
-105.00
186.57
177.69%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
81.57
-105.00
186.57
177.69%
Share in Profit of Associates
0.00
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
81.57
-105.00
186.57
177.69%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
437.88
2,600.03
-2,162.15
-83.16%
Earnings per share (EPS)
117.43
-40.53
157.96
389.74%
Diluted Earnings per share
117.43
-40.53
157.96
389.74%
Operating Profit Margin (Excl OI)
5.21%
-2.17%
0.00
7.38%
Gross Profit Margin
5.71%
5.51%
0.00
0.20%
PAT Margin
3.77%
-2.51%
0.00
6.28%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 216.13 Million
in Nov 2023Figures in Million
YoY Growth in year ended Nov 2023 is 12.70% vs 14.38% in Nov 2022
Annual - Consolidate Net Profit
Consolidate Net Profit 8.16 Million
in Nov 2023Figures in Million
YoY Growth in year ended Nov 2023 is 108.70% vs -40.67% in Nov 2022
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 12.84 Million
in Nov 2023Figures in Million
YoY Growth in year ended Nov 2023 is 96.63% vs -27.28% in Nov 2022
Annual - Interest
Interest 1.46 Million
in Nov 2023Figures in Million
YoY Growth in year ended Nov 2023 is 33.94% vs 67.69% in Nov 2022
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 5.21%
in Nov 2023Figures in %
YoY Growth in year ended Nov 2023 has improved from Nov 2022
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
