Frontier International, Inc. Quarterly Results: Standalone & Consolidated Reports

Quarterly Results

Results Snapshot

YoYQoQ

Figures in Million

Consolidate Quarterly Results

Apr'25

Jan'25

Oct'24

Jul'24

Apr'24

Jan'24

Oct'23

Net Sales

6,558.61

5,126.30

4,701.05

3,949.16

4,678.15

3,965.11

5,166.10

Other Operating Income

0.00

Total Operating income

6,558.61

5,126.30

4,701.05

3,949.16

4,678.15

3,965.11

5,166.10

Raw Material Cost

5,242.84

4,168.07

3,766.95

3,263.28

3,933.10

3,171.25

3,930.40

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

0.77

1.14

0.63

1.09

1.11

0.00

Selling and Distribution Expenses

820.21

592.94

601.65

600.00

664.50

497.14

537.64

Other Expenses

-0.08

-0.11

-0.06

-0.11

0.00

Total Expenditure (Excl Depreciation)

6,063.05

4,761.01

4,368.60

3,863.29

4,597.60

3,668.39

4,468.04

Operating Profit (PBDIT) excl Other Income

495.6

365.3

332.5

85.9

80.5

296.70000000000005

698.1

Other Income

-3.08

2.36

-9.16

2.38

-0.85

-3.21

5.24

Operating Profit (PBDIT)

518.25

392.65

338.01

102.46

94.35

299.19

708.92

Interest

0.77

1.14

0.63

1.09

1.11

0.00

Exceptional Items

0.00

100.95

0.00

-380.14

0.00

Gross Profit (PBDT)

1,315.78

958.23

934.11

685.87

745.04

793.86

1,235.70

Depreciation

25.77

25.00

14.71

14.21

14.66

5.68

5.62

Profit Before Tax

491.70

366.51

423.62

87.15

78.58

-86.63

703.30

Tax

204.52

109.13

140.77

42.30

77.25

-30.19

246.20

Provisions and contingencies

0.00

Profit After Tax

289.84

258.52

282.85

44.85

3.10

-56.44

457.10

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

289.84

258.52

282.85

44.85

3.10

-56.44

457.10

Share in Profit of Associates

0.00

Minority Interest

-2.66

-1.14

0.00

-1.76

0.00

Other related items

0.00

Consolidated Net Profit

287.19

257.38

282.85

44.85

1.34

-56.44

457.10

Equity Capital

0.00

Face Value

0.0

Reserves

8,950.16

8,662.04

8,407.99

8,122.98

8,248.06

8,247.04

8,283.25

Earnings per share (EPS)

65.13

58.1

63.56

10.08

0.69

-12.68

102.69

Diluted Earnings per share

65.13

58.1

63.56

10.08

0.69

-12.68

102.69

Operating Profit Margin (Excl OI)

7.56%

7.13%

7.07%

2.17%

1.72%

7.48%

13.51%

Gross Profit Margin

7.89%

7.64%

9.32%

2.57%

1.99%

-2.04%

13.72%

PAT Margin

4.42%

5.04%

6.02%

1.14%

0.07%

-1.42%

8.85%

Public Share Holdings (%)

0.0%

Pledged Promotor Holding (%)

0.0%

Quarterly Analysis Highlights - QoQ

Net Sales

QoQ Growth in quarter ended Apr 2025 is 27.94% vs 9.04% in Jan 2025

Consolidate Net Profit

QoQ Growth in quarter ended Apr 2025 is 11.58% vs -8.98% in Jan 2025

Operating Profit (PBDIT) excl Other Income

QoQ Growth in quarter ended Apr 2025 is 33.56% vs 12.41% in Jan 2025

Interest

QoQ Growth in quarter ended Apr 2025 is -27.27% vs 83.33% in Jan 2025

Operating Profit Margin (Excl OI)

QoQ Growth in quarter ended Apr 2025 has improved from Jan 2025

Compare Quarterly Results Of Frontier International, Inc. With

Select Peers

Figures in Million

Consolidate Quarterly Results

Change(JPY)

Change(%)

Net Sales

6,558.61

674.35

5,884.26

872.58%

Other Operating Income

0.00

Total Operating income

6,558.61

674.35

5,884.26

872.58%

Raw Material Cost

5,242.84

107.60

5,135.24

4,772.53%

Purchase of Finished goods

0.00

(Increase) / Decrease In Stocks

0.00

Employee Cost

0.00

Power Cost

0.00

Manufacturing Expenses

0.77

0.10

0.67

670.00%

Selling and Distribution Expenses

820.21

370.98

449.23

121.09%

Other Expenses

-0.08

-0.01

-0.07

-700.00%

Total Expenditure (Excl Depreciation)

6,063.05

478.58

5,584.47

1,166.88%

Operating Profit (PBDIT) excl Other Income

495.56

195.76

299.80

153.15%

Other Income

-3.08

-1.27

-1.81

-142.52%

Operating Profit (PBDIT)

518.25

212.71

305.54

143.64%

Interest

0.77

0.10

0.67

670.00%

Exceptional Items

0.00

7.69

-7.69

-100.00%

Gross Profit (PBDT)

1,315.78

566.74

749.04

132.17%

Depreciation

25.77

18.22

7.55

41.44%

Profit Before Tax

491.70

202.09

289.61

143.31%

Tax

204.52

60.27

144.25

239.34%

Provisions and contingencies

0.00

Profit After Tax

289.84

141.82

148.02

104.37%

Extraordinary Items

0.00

Prior Period Expenses

0.00

Other Adjustments

0.00

Net Profit

289.84

141.82

148.02

104.37%

Share in Profit of Associates

0.00

Minority Interest

-2.66

0.00

-2.66

Other related items

0.00

Consolidated Net Profit

287.19

141.82

145.37

102.50%

Equity Capital

0.00

Face Value

0.00

Reserves

8,950.16

4,119.49

4,830.67

117.26%

Earnings per share (EPS)

65.13

20.26

44.87

221.47%

Diluted Earnings per share

65.13

20.26

44.87

221.47%

Operating Profit Margin (Excl OI)

7.56%

29.03%

0.00

-21.47%

Gross Profit Margin

7.89%

32.67%

0.00

-24.78%

PAT Margin

4.42%

21.03%

0.00

-16.61%

Public Share Holdings (%)

0.00

0.00%

Pledged Promotor Holding (%)

0.00

0.00%

Quarterly - Net Sales

Net Sales 655.86 Million

in Apr 2025

Figures in Million

QoQ Growth in quarter ended Apr 2025 is 27.94% vs 9.04% in Jan 2025

YoY Growth in quarter ended Apr 2025 is 40.20% vs 4.41% in Apr 2024

Quarterly - Consolidate Net Profit

Consolidate Net Profit 28.72 Million

in Apr 2025

Figures in Million

QoQ Growth in quarter ended Apr 2025 is 11.58% vs -8.98% in Jan 2025

YoY Growth in quarter ended Apr 2025 is 21,992.31% vs -99.60% in Apr 2024

Quarterly - Operating Profit (PBDIT)

Operating Profit (PBDIT) 52.13 Million

in Apr 2025

Figures in Million

QoQ Growth in quarter ended Apr 2025 is 33.56% vs 12.41% in Jan 2025

YoY Growth in quarter ended Apr 2025 is 447.58% vs -73.51% in Apr 2024

Quarterly - Interest

Interest 0.08 Million

in Apr 2025

Figures in Million

QoQ Growth in quarter ended Apr 2025 is -27.27% vs 83.33% in Jan 2025

YoY Growth in quarter ended Apr 2025 is -27.27% vs 0.00% in Apr 2024

Quarterly - Operating Profit Margin (Excl OI)

Operating Profit Margin (Excl OI) 7.56%

in Apr 2025

Figures in %

QoQ Growth in quarter ended Apr 2025 has improved from Jan 2025

YoY Growth in quarter ended Apr 2025 has improved from Apr 2024