First Time Loading...
F

Frontier Management Inc
TSE:7038

Watchlist Manager
Frontier Management Inc
TSE:7038
Watchlist
Price: 1 510 JPY 0.87% Market Closed
Updated: Apr 23, 2024

Intrinsic Value

Frontier Management Inc. engages in financial consulting business. [ Read More ]

The intrinsic value of one Frontier Management Inc stock under the Base Case scenario is 1 683.51 JPY. Compared to the current market price of 1 510 JPY, Frontier Management Inc is Undervalued by 10%.

Key Points:
Intrinsic Value
Base Case
1 683.51 JPY
Undervaluation 10%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation Backtest
Frontier Management Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Frontier Management Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Frontier Management Inc

Provide an overview of the primary business activities
of Frontier Management Inc.

What unique competitive advantages
does Frontier Management Inc hold over its rivals?

What risks and challenges
does Frontier Management Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Frontier Management Inc.

Provide P/S
for Frontier Management Inc.

Provide P/E
for Frontier Management Inc.

Provide P/OCF
for Frontier Management Inc.

Provide P/FCFE
for Frontier Management Inc.

Provide P/B
for Frontier Management Inc.

Provide EV/S
for Frontier Management Inc.

Provide EV/GP
for Frontier Management Inc.

Provide EV/EBITDA
for Frontier Management Inc.

Provide EV/EBIT
for Frontier Management Inc.

Provide EV/OCF
for Frontier Management Inc.

Provide EV/FCFF
for Frontier Management Inc.

Provide EV/IC
for Frontier Management Inc.

Compare the intrinsic valuations
of Frontier Management Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Frontier Management Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Frontier Management Inc compared to its peers.

Compare the P/E ratios
of Frontier Management Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Frontier Management Inc with its peers.

Analyze the financial leverage
of Frontier Management Inc compared to its main competitors.

Show all profitability ratios
for Frontier Management Inc.

Provide ROE
for Frontier Management Inc.

Provide ROA
for Frontier Management Inc.

Provide ROIC
for Frontier Management Inc.

Provide ROCE
for Frontier Management Inc.

Provide Gross Margin
for Frontier Management Inc.

Provide Operating Margin
for Frontier Management Inc.

Provide Net Margin
for Frontier Management Inc.

Provide FCF Margin
for Frontier Management Inc.

Show all solvency ratios
for Frontier Management Inc.

Provide D/E Ratio
for Frontier Management Inc.

Provide D/A Ratio
for Frontier Management Inc.

Provide Interest Coverage Ratio
for Frontier Management Inc.

Provide Altman Z-Score Ratio
for Frontier Management Inc.

Provide Quick Ratio
for Frontier Management Inc.

Provide Current Ratio
for Frontier Management Inc.

Provide Cash Ratio
for Frontier Management Inc.

What is the historical Revenue growth
over the last 5 years for Frontier Management Inc?

What is the historical Net Income growth
over the last 5 years for Frontier Management Inc?

What is the current Free Cash Flow
of Frontier Management Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Frontier Management Inc.

Financials

Balance Sheet Decomposition
Frontier Management Inc

Current Assets 8.2B
Cash & Short-Term Investments 6.4B
Receivables 1.5B
Other Current Assets 325.2m
Non-Current Assets 2.7B
Long-Term Investments 1.3B
PP&E 282.3m
Intangibles 259.8m
Other Non-Current Assets 868.6m
Current Liabilities 2.6B
Accounts Payable 111.5m
Accrued Liabilities 1B
Other Current Liabilities 1.4B
Non-Current Liabilities 4.5B
Long-Term Debt 1.4B
Other Non-Current Liabilities 3.2B
Efficiency

Earnings Waterfall
Frontier Management Inc

Revenue
10B JPY
Cost of Revenue
-4.5B JPY
Gross Profit
5.5B JPY
Operating Expenses
-4.3B JPY
Operating Income
1.3B JPY
Other Expenses
-470.9m JPY
Net Income
780.7m JPY

Free Cash Flow Analysis
Frontier Management Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Frontier Management Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
Positive 3-Year Average ROE
65/100
Profitability
Score

Frontier Management Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Frontier Management Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Short-Term Solvency
Low D/E
81/100
Solvency
Score

Frontier Management Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Frontier Management Inc

There are no price targets for Frontier Management Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Frontier Management Inc

1M 1M
-9%
6M 6M
0%
1Y 1Y
+58%
3Y 3Y
-15%
5Y 5Y
+138%
10Y 10Y
+8%
Annual Price Range
1 510
52w Low
916
52w High
1 946
Price Metrics
Average Annual Return 58.44%
Standard Deviation of Annual Returns 116.22%
Max Drawdown -80%
Shares Statistics
Market Capitalization 17.7B JPY
Shares Outstanding 11 899 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Frontier Management Inc

Country

Japan

Industry

Professional Services

Market Cap

17.7B JPY

Dividend Yield

5.48%

Description

Frontier Management Inc. engages in financial consulting business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 257 full-time employees. The company went IPO on 2018-09-28. The management consulting business is related to management execution strategy such as company strategy, business strategy, function specific strategy, execution support from formulation of medium-term management plan to execution support services. The financial advisory business engages in advisory and assistance on general operations such as planning M & A strategy, selection and approach of target company, corporate value calculation and others. The rehabilitation support business provides total supporting services, adjustment of interests with financial institutions, management participation, and support for various rehabilitation procedures. The other business engages in rehabilitation support business and financial advisory business.

Contact

TOKYO-TO
Minato-ku
41F, Sumitomo Fudosan Roppongi Grand Tower, 3-2-1, Roppongi
+81368625180.0
https://www.frontier-mgmt.com/

IPO

2018-09-28

Employees

257

Officers

President, Executive Officer, Head of Management Consulting Department & Representative Director
Mr. Shoichiro Onishi
Head of Corporate Strategy Department & Director
Mr. Masahiro Matsuoka
Director of the Board of Administration Department
Mr. Kazunari Fuwa
EVP, Deputy President, Exe. Officer, Head of Financial Advisory Dept. & Marketing Dept. and Director
Mr. Tadaaki Komori
Senior Managing Executive Officer
Mr. Toshiyuki Mitsuzawa
Senior Managing Exec. Officer, GM of Business Development Department, Osaka Branch & Fukuoka Branch
Mr. Juno Nishizawa
Show More
Exec. Officer, Dpty Head of Mgmt. Consulting Dept. & Co-Head of Mgmt. Innovation Support Div.
Mr. Shinji Hikoe
Executive Officer
Mr. Tomohiro Murata
Senior Managing Executive Officer & GM of Management Execution Support Department
Mr. Akinori Nishida
Show Less

See Also

Discover More
What is the Intrinsic Value of one Frontier Management Inc stock?

The intrinsic value of one Frontier Management Inc stock under the Base Case scenario is 1 683.51 JPY.

Is Frontier Management Inc stock undervalued or overvalued?

Compared to the current market price of 1 510 JPY, Frontier Management Inc is Undervalued by 10%.