FRONTIER INTERNATIONAL INC.

7050・Growth Market・Services

Official website

FRONTIER INTERNATIONAL INC.

7050・Growth Market・Services

Official website

FRONTIER INTERNATIONAL INC.7050

Reference Indicators

Market Cap

126¥100M

P/E (Forecast)

9.4x

P/B

1.2x

Dividend Yield (Forecast)

5.37%

ROE

13.3%

EV/EBITDA

1.7x

Financial Summary

Unit: ¥M

Item	2022Apr 2022	2023Apr 2023	2024Apr 2024	2025Apr 2025	2026Apr 2026
Net Sales	25,136	17,047	16,944	20,335	29,948
Cost of Sales	19,854	12,941	13,474	16,441	24,416
Gross Profit	5,282	4,105	3,470	3,893	5,531
SG&A Expenses	2,150	2,230	2,260	2,616	3,431
Operating Income	3,131	1,875	1,210	1,277	2,100
Non-operating Income	53	6	29	40	36
Non-operating Expenses	2	16	7	50	28
Ordinary Income	3,182	1,864	1,232	1,267	2,108
Extraordinary Income	1	132	—	104	4
Extraordinary Losses	6	14	407	2	19
Pre-tax Income	3,176	1,981	825	1,368	2,094
Income Taxes	1,055	679	338	496	693
Net Income	2,121	1,302	488	876	1,245
EBITDA	3,151	1,898	1,241	1,357	2,230
Gross Margin	21.0%	24.1%	20.5%	19.1%	18.5%
Operating Margin	12.5%	11.0%	7.1%	6.3%	7.0%
ROA	16.7%	11.7%	4.2%	6.0%	7.4%
ROE	33.6%	17.0%	6.0%	10.2%	13.3%