Saturday 17 October 2026 Export FTDR’s income statement to Excel — free account

Frontdoor Inc.

FTDR Consumer Cyclical Personal Services

Frontdoor Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 13.6% from fiscal 2024. In the quarter to June 2026, revenue grew 4.54%, EPS grew 19.2%, free cash flow was flat and total debt fell 2.19%, each against the same quarter a year earlier. Revenue growth for five consecutive years, operating cash flow growth for three.

79.00 0.74 +0.95%

Follow FTDR

Alert me

Market cap: $5.4B
P/E: 20.5×
Fwd P/E: 16.4×
Dividend yield: —
F-score: 7/9
Altman Z: 3.62
Beneish M: −2.90
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 4.57

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	1	—	—	—	—	3	—	—

Insider Ownership 2.17%

Capital & Financial Ratios $m

Market Cap 5,390.00

Revenue 2,146.00

Net Income 274.00

Free Cash Flow 386.00

Net Debt 533.00

Current Ratio 1.59

Debt/Equity 4.08

P/E ratio 20.52

Fwd P/E 16.40

P/S ratio 2.57

P/B ratio 19.44

Past 5Y EPS Growth 21.16%

This Y EPS Growth 14.51%

Next Y EPS Growth 9.45%

Next Y revenue growth 5.11%

Next 5Y EPS Growth 10.93%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 46.59%

10-year low 10-year high

P/S against its own 10 years 75.32%

10-year low 10-year high

P/B against its own 10 years 50.67%

10-year low 10-year high

EV/Sales against its own 10 years 71.46%

10-year low 10-year high

EV/FCF against its own 10 years 17.31%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2024	Powerpack
2023	Powerpack
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	325	436	566	627
Receivables	6	10	10	11
Inventory	—	—	—	—
Other	—	—	4	9
	363	488	624	692

	2023	2024	2025	Q'26
Payables	76	71	89	118
ST’ Debt	17	29	29	29
Other	136	146	150	140
	331	369	402	435

Compound Annual Growth %

	10y	5y	3y
Sales	—	7.26%	7.99%
Cash Flow	—	14.98%	43.09%
Earnings	—	17.89%	53.14%
Book Value	—	0.00%	58.31%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	451	645	—	—	—
’25	426	617	618	432	2,093
’24	378	542	540	383	1,843
’23	367	523	524	366	1,780
’22	351	487	484	340	1,662
’21	329	462	471	340	1,602
’20	294	417	440	323	1,474

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	119	126	—	—	—
’25	124	127	64	101	416
’24	84	103	25	58	270
’23	60	52	27	63	202
’22	47	47	(14)	62	142
’21	52	67	23	43	185
’20	60	80	14	53	207

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	113	120	—	—	—
’25	117	120	58	95	390
’24	74	91	16	50	231
’23	52	45	19	54	170
’22	38	37	(25)	52	102
’21	45	59	15	35	154
’20	52	70	6	47	175

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.57	1.76	—	—	—
’25	0.49	1.48	1.42	0.02	3.42
’24	0.43	1.18	1.30	0.12	3.01
’23	0.27	0.85	0.89	0.11	2.12
’22	0.02	0.40	0.34	0.10	0.87
’21	0.06	0.47	0.89	0.08	1.50
’20	0.15	0.57	0.57	0.01	1.31

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	20.66	24.37	30.06	32.06	19.06	20.56	29.41	35.61	Analyst estimates 2026–2028 Powerpack
	High	—	—	49.92	53.30	51.67	58.94	39.01	38.97	60.42	70.14
People
People	Employees	—	2,700	2,200	2,300	2,190	2,081	1,712	1,716	2,120	2,034
	Revenue/emp, $m	0.00	0.43	0.57	0.59	0.67	0.77	0.97	1.04	0.87	1.03
Income, $m
Income, $m	Revenue	1,020	1,157	1,258	1,365	1,474	1,602	1,662	1,780	1,843	2,093
	Gross margin, %	48.43	49.09	45.47	49.67	48.58	48.94	42.72	49.72	53.77	55.28
	EBT	196	220	166	204	149	168	93	229	309	338
	EBT margin, %	19.22	19.01	13.20	14.95	10.11	10.49	5.60	12.87	16.77	16.15
	Net income	124	160	125	153	112	128	71	171	235	255
	Depreciation	14	17	21	24	34	35	48	37	39	89
Per share, $
Per share, $	Revenue	12.07	13.69	14.89	16.12	17.30	18.82	20.32	22.11	23.94	28.63
	Earnings	1.47	1.89	1.47	1.81	1.32	1.51	0.87	2.13	3.05	3.48
	Cash flow	1.83	2.30	2.24	2.36	2.43	2.17	1.74	2.51	3.51	5.69
	Capex	(0.13)	(0.18)	(0.32)	(0.26)	(0.38)	(0.36)	(0.49)	(0.40)	(0.51)	(0.36)
	Free cash flow	1.70	2.12	1.92	2.10	2.05	1.81	1.25	2.11	3.00	5.34
	Book value	0.00	7.82	(4.07)	(2.11)	(0.72)	0.02	0.75	1.69	3.10	3.31
	Shares, m	85	85	85	85	85	85	82	81	77	73
Valuation, ×
Valuation, ×	P/E	72.41	72.41	18.15	26.34	38.56	24.43	24.77	15.93	17.98	16.58
	P/S	0.00	0.00	1.79	2.94	2.90	1.95	1.05	1.54	2.28	2.01
	P/B	0.00	0.00	0.00	0.00	0.00	1,039.64	28.56	20.04	17.61	17.43
	EV/Sales	0.00	0.00	2.33	3.34	3.16	2.17	1.24	1.69	2.70	2.30
	EV/FCF	8.93	8.93	18.07	25.63	26.61	22.61	20.19	17.73	21.53	12.37
Cash, $m
Cash, $m	Operating cash flow	155	194	189	200	207	185	142	202	270	416
	Capex	(11)	(15)	(27)	(22)	(32)	(31)	(40)	(32)	(39)	(26)
	Free cash flow	144	179	162	178	175	154	102	170	231	390
Balance, $m
Balance, $m	Working capital	—	36	(15)	97	223	(83)	(34)	32	119	222
	Total debt	—	9	984	980	975	625	609	594	1,199	1,173
	Net debt	—	(298)	679	545	378	363	317	269	763	607
	Shareholders’ equity	—	661	(344)	(179)	(61)	2	61	136	239	242
Returns, %
Returns, %	ROA	17.51	22.60	10.18	13.36	8.44	10.35	6.60	15.75	14.71	12.00
	ROIC	0.00	38.05	30.97	34.84	29.38	33.73	15.54	35.03	19.46	24.88
	ROE	0.00	100.95	78.62	(58.62)	(93.33)	(441.38)	221.88	172.73	125.00	106.03

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
ROL Rollins, Inc.	$16.3B	30.4×	38.7×	+7.91% (above 0%: growing)	+3.45% (above 0%: growing)	−2.08% (below 0%: shrinking)	52.84%	18.67%	Compare
SCI Service Corporation International	$11.0B	21.0×	16.9×	+3.55% (above 0%: growing)	+4.60% (above 0%: growing)	+71.36% (above 0%: growing)	24.79%	20.99%	Compare
ANDG Andersen Group Inc.	$6.7B	—	—	+4.61% (above 0%: growing)	n/m	+517.12% (above 0%: growing)	20.26%	(4.10%)	Compare
HRB H&R Block, Inc.	$5.9B	8.5×	7.1×	+3.05% (above 0%: growing)	+4.55% (above 0%: growing)	−1.99% (below 0%: shrinking)	51.91%	32.91%	Compare
FTDR Frontdoor Inc.	$5.4B	20.5×	16.4×	+4.54% (above 0%: growing)	+19.21% (above 0%: growing)	0.00%	58.60%	29.46%
BFAM Bright Horizons Family Solutions Inc.	$3.4B	22.3×	13.8×	+6.51% (above 0%: growing)	−17.71% (below 0%: shrinking)	−34.04% (below 0%: shrinking)	24.25%	10.24%	Compare
CSV Carriage Services, Inc.	$573.8M	12.7×	10.9×	+0.79% (above 0%: growing)	+4.00% (above 0%: growing)	−57.53% (below 0%: shrinking)	34.04%	23.27%	Compare
MED MEDIFAST INC	$134.8M	— (loss-making)	— (loss-making)	−27.64% (below 0%: shrinking)	n/m	+115.31% (above 0%: growing)	69.90%	(5.66%)	Compare
RGS Regis Corporation	$73.0M	10.5×	— (loss-making)	−7.28% (below 0%: shrinking)	−96.38% (below 0%: shrinking)	−42.31% (below 0%: shrinking)	100.00%	11.81%	Compare
Median of peers	$4.7B	16.9×	13.8×	+3.30%	+3.73%	−2.03%	42.97%	15.24%

All 15 Personal Services stocks →

Frontdoor Inc. (FTDR) key facts

Strength: Frontdoor Inc.’s revenue for fiscal 2025 (year ended December 2025) was $2.1 billion, up 13.6% from fiscal 2024.
Frontdoor Inc. (FTDR) is a Personal Services company in the Consumer Cyclical sector, listed on Nasdaq.
As of October 16, 2026, FTDR traded at $79.00, a market capitalization of $5.4 billion.
Return on equity was 106.0% and debt-to-equity 4.08.
Its Piotroski F-score is 7 out of 9 and its Altman Z-score is 3.62 (safe zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.