Frontline PLC FRO

47.73 (0.24) (0.50%) as of 25 Sep
Market cap
$10.5B
P/E
7.1×
Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21 Dec '22 Dec '23 Dec '24 Dec '25
P/E ratio
10.07 0.00 0.00 16.36 2.93 0.00 5.37 6.83 6.39 12.84
P/S ratio
1.55 1.23 1.27 2.33 1.00 1.87 1.72 2.46 1.46 2.46
P/FCF ratio
0.00 0.00 0.00 26.51 2.78 0.00 19.09 0.00 12.49 6.87
P/Operating CF
34.73 78.37 27.07 20.50 45.99 29.57 (6.67) 44.66 18.82 17.14
P/B ratio
0.78 0.67 0.81 1.48 0.76 0.86 1.09 1.97 1.35 1.93
Price to Tangible BV
0.92 0.74 0.89 1.60 0.81 0.92 1.15 2.07 1.42 2.03
EV/Sales
3.04 3.85 3.60 3.98 2.62 4.80 3.04 4.18 3.00 3.89
EV/EBITDA
7.32 41.31 12.85 12.50 4.94 21.45 7.19 7.81 8.30 12.81
EV/Operating CF
8.03 19.06 57.82 13.61 5.30 42.42 11.34 8.91 8.81 11.24
EV/FCF
(14.07) (4.27) (15.69) 45.28 7.31 (11.72) 33.75 (12.06) 25.63 10.85
Quick Ratio
1.61 0.97 0.78 0.35 0.98 0.70 1.64 1.12 0.94 0.81
Current Ratio
2.10 1.45 1.44 0.53 1.34 1.16 2.25 1.78 1.39 1.43
Net Debt/EBITDA
3.59 28.11 8.33 4.37 3.06 13.11 3.12 3.21 2.97 3.03
Debt/Assets
45.45% 58.58% 59.09% 47.86% 55.75% 56.63% 50.13% 58.78% 60.20% 53.32%
Debt/Equity
0.90 1.55 1.56 1.17 1.36 1.42 1.06 1.52 1.60 1.22
Asset Turnover
0.26 0.21 0.24 0.28 0.32 0.19 0.32 0.34 0.36 0.33
Operating CF/Net income
2.44 (0.49) (5.20) 2.00 1.46 (5.70) 0.81 1.30 1.49 1.80
Capex/Depreciation
(3.30) (4.97) (1.73) (1.60) (1.18) (2.46) (1.58) (6.45) (1.43) 0.08
Interest Coverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ROE
7.94% (19.71%) (0.76%) 10.47% 26.45% (0.92%) 24.37% 28.93% 21.47% 15.63%
ROA
4.00% (8.68%) (0.29%) 4.13% 10.84% (0.37%) 10.72% 12.33% 8.19% 6.33%
ROIC
4.22% (1.81%) 1.79% 4.84% 8.82% 0.14% 6.70% 8.61% 8.62% 7.03%
Return on Tangible Assets
6.97% (10.85%) (0.35%) 6.42% 12.13% (0.43%) 11.49% 13.26% 9.05% 7.40%
Average Days of Receivables
35.61 40.63 38.82 39.76 23.07 41.28 38.82 28.77 23.20 27.24
Research and Development Expense of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Selling, General and Administrative Expense of Revenue
4.91% 5.82% 5.02% 4.70% 3.62% 3.51% 3.29% 2.93% 1.67% 2.61%
Intangible Assets out of Total Assets
0.08 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0.02 0.02
Share Based Compensation of Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.59% (0.10%) 0.28%
Graham Net Nets
(0.93) (2.04) (1.71) (0.78) (1.58) (1.52) (0.66) (0.64) (0.97) (0.52)
Graham Number
12.61 0.00 0.00 12.40 19.82 0.00 22.60 26.06 22.91 20.77
Earnings Yield
9.93% (33.12%) (0.90%) 6.11% 34.08% (0.71%) 18.61% 14.63% 15.64% 7.79%
Free Cash Flow Yield
(13.96%) (73.37%) (18.12%) 3.77% 36.01% (21.93%) 5.24% (14.09%) 8.01% 14.56%
Revenue per Share
4.81 3.81 4.37 5.52 6.24 3.79 6.72 8.20 9.71 8.85
Operating CF per Share
1.82 0.77 0.27 1.61 3.09 0.43 1.80 3.85 3.31 3.07
Capex per Share
(2.86) (4.20) (1.27) (1.13) (0.85) (1.98) (1.20) (6.69) (2.17) 0.11
Free Cash Flow per Share
(1.04) (3.43) (1.00) 0.49 2.24 (1.55) 0.61 (2.84) 1.14 3.18
Cash per Share
1.41 0.85 0.52 1.09 1.01 0.58 2.29 1.42 1.88 1.14
Shareholders Equity per Share
9.55 6.99 6.86 8.70 8.24 8.25 10.56 10.23 10.51 11.28
Interest Debt per Share
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book value per Share
9.55 6.99 6.86 8.70 8.24 8.25 10.56 10.23 10.51 11.28
Free Cash Flow
(163.26) (583.07) (170.14) 84.22 438.23 (308.50) 129.52 (632.50) 253.01 707.08
Working Capital
200.88 99.61 94.03 (399.63) 96.96 45.74 489.39 318.87 230.36 212.55
Capital Expenditures
(449.27) (713.56) (216.31) (195.97) (165.83) (393.76) (255.81) (1,488.68) (483.40) 24.62
Net Current Asset Value
(1,082.92) (1,624.48) (1,605.38) (1,739.12) (1,928.35) (2,131.81) (1,627.49) (2,877.49) (3,054.61) (2,535.50)
EV/EBIT
12.94 0.00 32.28 15.92 6.31 426.76 9.81 10.22 8.30 12.81
Capex to Sales
0.60 1.10 0.29 0.20 0.14 0.52 0.18 0.82 0.22 (0.01)
Net Profit Margin
15.51% (40.98%) (1.20%) 14.62% 33.81% (1.99%) 33.06% 35.94% 22.92% 19.23%
Price to Operating Income
6.59 0.00 11.35 9.32 2.40 165.98 5.55 6.01 4.04 8.11
Other line items
Depreciation/Fixed assets
0.09 0.06 0.05 0.05 0.04 0.05 0.04 0.05 0.06 0.07
Cash ROIC
(38.82%) (69.83%) (79.15%) (66.30%) (67.68%) (82.83%) (63.52%) (62.42%) (69.34%) (72.52%)
Accounts Receivable Turnover
8.86 8.88 9.84 10.45 13.46 9.28 12.08 12.30 15.37 13.85
Accounts Payable Turnover
50.49 51.42 31.14 31.82 52.22 21.75 12.50 8.85 10.21 8.21
Inventory Turnover
11.00 8.34 8.12 8.28 8.77 8.03 8.31 6.56 7.39 7.72
Average Days of Payables
4.52 10.39 15.31 8.49 5.26 28.42 38.12 45.09 35.86 52.63
Days of Inventory on Hand
39.43 54.31 47.39 43.38 38.70 52.94 50.08 62.05 49.72 44.15
Average Receivables
85.16 72.77 75.45 91.62 90.74 81.19 119.08 148.45 140.71 142.28
Average Payables
6.91 8.07 17.01 17.63 10.45 25.61 62.45 89.88 98.52 120.97
Average Inventory
31.74 49.71 65.24 67.71 62.26 69.32 93.95 121.14 136.08 128.53
Average Assets
2,924.89 3,050.02 3,105.78 3,387.83 3,808.02 4,012.41 4,437.52 5,325.60 6,051.79 5,987.22
Average Common Equity
1,473.06 1,343.70 1,175.92 1,337.21 1,560.88 1,626.80 1,950.97 2,268.62 2,308.76 2,425.53

Fold the line items

Columns are period end dates