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
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
7 | 6 | 9 | 6 | 8 | 5 | 7 | — | — | — |
P/E ratio |
16.58 | 17.98 | 15.93 | 24.77 | 24.43 | 38.56 | 26.34 | 18.15 | 72.41 | 72.41 |
P/S ratio |
2.01 | 2.28 | 1.54 | 1.05 | 1.95 | 2.90 | 2.94 | 1.79 | 0.00 | 0.00 |
Altman Z-Score |
3.62 | 3.23 | 4.69 | 3.05 | 3.96 | 3.40 | 3.38 | 2.33 | — | — |
P/FCF ratio |
10.81 | 18.22 | 16.15 | 17.08 | 20.25 | 24.45 | 22.56 | 13.88 | 8.93 | 8.93 |
Altman Z″-Score (non-manufacturers) |
3.39 | 2.51 | 2.98 | 1.03 | 1.14 | 1.80 | 1.35 | (0.16) | — | — |
P/Operating CF |
41.75 | 72.58 | 43.57 | 28.10 | 72.53 | 80.71 | 87.31 | 35.69 | 34.73 | 34.73 |
Beneish M-Score |
(2.90) | (1.88) | (2.50) | (2.98) | (2.25) | (3.30) | (2.76) | (3.87) | — | — |
P/B ratio |
17.43 | 17.61 | 20.04 | 28.56 | 1,039.64 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
2.30 | 2.70 | 1.69 | 1.24 | 2.17 | 3.16 | 3.34 | 2.33 | 0.00 | 0.00 |
EV/EBITDA |
9.14 | 12.10 | 9.42 | 11.63 | 12.85 | 19.48 | 15.41 | 13.68 | 0.00 | 0.00 |
EV/Operating CF |
11.60 | 18.42 | 14.92 | 14.50 | 18.82 | 22.49 | 22.81 | 15.49 | 8.02 | 8.02 |
EV/FCF |
12.37 | 21.53 | 17.73 | 20.19 | 22.61 | 26.61 | 25.63 | 18.07 | 8.93 | 8.93 |
Quick Ratio |
1.43 | 1.21 | 1.00 | 0.82 | 0.71 | 1.49 | 1.23 | 0.92 | 1.01 | — |
Current Ratio |
1.55 | 1.32 | 1.10 | 0.91 | 0.78 | 1.55 | 1.27 | 0.96 | 1.05 | — |
Net Debt/EBITDA |
1.15 | 1.86 | 0.84 | 1.79 | 1.33 | 1.58 | 1.84 | 3.17 | (1.22) | 0.00 |
Debt/Assets |
54.76% | 56.91% | 54.55% | 56.28% | 58.47% | 69.40% | 78.40% | 94.52% | 0.64% | 0.00% |
Debt/Equity |
4.85 | 5.02 | 4.37 | 9.98 | 312.50 | (15.98) | (5.47) | (2.86) | 0.01 | 0.00 |
Asset Turnover |
0.99 | 1.15 | 1.64 | 1.55 | 1.30 | 1.11 | 1.19 | 1.02 | 1.63 | 1.44 |
Operating CF/Net income |
1.63 | 1.15 | 1.18 | 2.00 | 1.45 | 1.85 | 1.31 | 1.51 | 1.21 | 1.25 |
Capex/Depreciation |
(0.29) | (1.00) | (0.86) | (0.83) | (0.89) | (0.94) | (0.92) | (1.29) | (0.88) | (0.79) |
Interest Coverage |
5.56 | 9.30 | 7.08 | 4.16 | 6.08 | 3.60 | 4.39 | 8.39 | 227.00 | — |
| 106.03% | 125.00% | 172.73% | 221.88% | (441.38%) | (93.33%) | (58.62%) | 78.62% | 100.95% | 0.00% | |
| 12.00% | 14.71% | 15.75% | 6.60% | 10.35% | 8.44% | 13.36% | 10.18% | 22.60% | 17.51% | |
ROIC |
24.88% | 19.46% | 35.03% | 15.54% | 33.73% | 29.38% | 34.84% | 30.97% | 38.05% | 0.00% |
Return on Tangible Assets |
91.40% | 122.40% | 185.87% | 221.88% | (752.94%) | 39.58% | 103.38% | 390.63% | 238.81% | 0.00% |
Average Days of Receivables |
1.74 | 1.98 | 1.23 | 1.10 | 1.59 | 1.24 | 2.94 | 3.48 | 128.08 | 0.00 |
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 |
31.96% | 33.21% | 32.64% | 31.35% | 31.90% | 31.68% | 28.72% | 26.87% | 26.97% | 28.04% |
Intangible Assets out of Total Assets |
0.63 | 0.67 | 0.59 | 0.60 | 0.63 | 0.49 | 0.55 | 0.61 | 0.45 | 0.00 |
Share Based Compensation of Revenue |
1.62% | 1.41% | 1.46% | 1.32% | 1.56% | 1.15% | 0.66% | 0.32% | 0.35% | 0.39% |
Graham Net Nets |
(0.30) | (0.33) | (0.21) | (0.40) | (0.25) | (0.20) | (0.24) | (0.47) | 0.00 | 0.00 |
Graham Number |
16.10 | 14.57 | 9.05 | 3.80 | 1.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
6.03% | 5.56% | 6.28% | 4.04% | 4.09% | 2.59% | 3.80% | 5.51% | 1.38% | 1.38% |
Free Cash Flow Yield |
9.25% | 5.49% | 6.19% | 5.85% | 4.94% | 4.09% | 4.43% | 7.20% | 11.20% | 11.20% |
Revenue per Share |
28.63 | 23.94 | 22.11 | 20.32 | 18.82 | 17.30 | 16.12 | 14.89 | 13.69 | 12.07 |
Operating CF per Share |
5.69 | 3.51 | 2.51 | 1.74 | 2.17 | 2.43 | 2.36 | 2.24 | 2.30 | 1.83 |
Capex per Share |
(0.36) | (0.51) | (0.40) | (0.49) | (0.36) | (0.38) | (0.26) | (0.32) | (0.18) | (0.13) |
Free Cash Flow per Share |
5.34 | 3.00 | 2.11 | 1.25 | 1.81 | 2.05 | 2.10 | 1.92 | 2.12 | 1.70 |
Cash per Share |
7.74 | 5.66 | 4.04 | 3.57 | 3.08 | 7.01 | 5.14 | 3.61 | 3.63 | 0.00 |
Shareholders Equity per Share |
3.31 | 3.10 | 1.69 | 0.75 | 0.02 | (0.72) | (2.11) | (4.07) | 7.82 | 0.00 |
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 |
3.31 | 3.10 | 1.69 | 0.75 | 0.02 | (0.72) | (2.11) | (4.07) | 7.82 | 0.00 |
Free Cash Flow |
390.00 | 231.00 | 170.00 | 102.00 | 154.00 | 175.00 | 178.00 | 162.00 | 179.00 | 144.00 |
Working Capital |
222.00 | 119.00 | 32.00 | (34.00) | (83.00) | 223.00 | 97.00 | (15.00) | 36.00 | — |
Capital Expenditures |
(26.00) | (39.00) | (32.00) | (40.00) | (31.00) | (32.00) | (22.00) | (27.00) | (15.00) | (11.00) |
Net Current Asset Value |
(1,276.00) | (1,380.00) | (590.00) | (691.00) | (772.00) | (840.00) | (968.00) | (1,055.00) | (14.00) | 0.00 |
EV/EBIT |
10.99 | 13.37 | 10.65 | 15.96 | 14.69 | 22.71 | 16.77 | 15.17 | 0.00 | 0.00 |
Capex to Sales |
0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 |
Price to Operating Income |
12.48 | 13.49 | 12.09 | 18.54 | 15.83 | 28.71 | 19.69 | 13.55 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
1.56 | 0.53 | 0.62 | 0.73 | 0.53 | 0.57 | 0.47 | 0.45 | 0.55 | 0.00 |
Cash ROIC |
19.69% | 12.33% | 16.11% | 10.60% | 17.32% | 11.58% | 14.40% | 17.14% | 18.32% | 0.00% |
Accounts Receivable Turnover |
209.30 | 230.38 | 323.64 | 277.00 | 267.00 | 184.25 | 118.70 | 6.02 | 5.54 | 0.00 |
Accounts Payable Turnover |
11.70 | 11.59 | 11.47 | 13.04 | 13.52 | 14.72 | 15.44 | 18.54 | 15.92 | 0.00 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
34.71 | 30.42 | 30.99 | 30.67 | 29.45 | 26.48 | 25.50 | 21.81 | 20.45 | 0.00 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
10.00 | 8.00 | 5.50 | 6.00 | 6.00 | 8.00 | 11.50 | 209.00 | 209.00 | — |
Average Payables |
80.00 | 73.50 | 78.00 | 73.00 | 60.50 | 51.50 | 44.50 | 37.00 | 37.00 | — |
Average Assets |
2,124.50 | 1,598.00 | 1,085.50 | 1,075.50 | 1,237.00 | 1,327.50 | 1,145.50 | 1,228.50 | 708.00 | 708.00 |
Average Common Equity |
240.50 | 188.00 | 99.00 | 32.00 | (29.00) | (120.00) | (261.00) | 159.00 | 158.50 | — |
Columns are period end dates