Reported Earnings • Jun 17
Full year 2026 earnings released: EPS: JP¥140 (vs JP¥98.43 in FY 2025) Full year 2026 results: EPS: JP¥140 (up from JP¥98.43 in FY 2025). Revenue: JP¥29.9b (up 47% from FY 2025). Net income: JP¥1.25b (up 42% from FY 2025). Profit margin: 4.2% (in line with FY 2025). Over the last 3 years on average, earnings per share has increased by 6% per year whereas the company’s share price has increased by 8% per year. Duyuru • Jun 17
Frontier International Inc., Annual General Meeting, Jul 30, 2026 Frontier International Inc., Annual General Meeting, Jul 30, 2026. Duyuru • May 13
Frontier International Inc. to Report Fiscal Year 2026 Results on Jun 15, 2026 Frontier International Inc. announced that they will report fiscal year 2026 results on Jun 15, 2026 Upcoming Dividend • Apr 21
Upcoming dividend of JP¥65.00 per share Eligible shareholders must have bought the stock before 28 April 2026. Payment date: 31 July 2026. Payout ratio is a comfortable 34% and this is well supported by cash flows. Trailing yield: 3.8%. Within top quartile of Japanese dividend payers (3.6%). Higher than average of industry peers (1.9%). Reported Earnings • Mar 14
Third quarter 2026 earnings released Third quarter 2026 results: Revenue: JP¥8.46b (up 65% from 3Q 2025). Net income: JP¥406.0m (up 57% from 3Q 2025). Profit margin: 4.8% (down from 5.1% in 3Q 2025). The decrease in margin was driven by higher expenses. New Risk • Jan 22
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 5.4% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 7.0% per year over the past 5 years. Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (5.4% average weekly change). Market cap is less than US$100m (JP¥13.1b market cap, or US$82.9m). Reported Earnings • Dec 17
Second quarter 2026 earnings released: EPS: JP¥99.78 (vs JP¥63.60 in 2Q 2025) Second quarter 2026 results: EPS: JP¥99.78 (up from JP¥63.60 in 2Q 2025). Revenue: JP¥8.78b (up 87% from 2Q 2025). Net income: JP¥444.0m (up 57% from 2Q 2025). Profit margin: 5.1% (down from 6.0% in 2Q 2025). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 27% per year but the company’s share price has increased by 9% per year, which means it is well ahead of earnings. Valuation Update With 7 Day Price Move • Dec 16
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to JP¥2,747, the stock trades at a trailing P/E ratio of 12.5x. Average trailing P/E is 16x in the Media industry in Japan. Total returns to shareholders of 43% over the past three years. Duyuru • Nov 05
Frontier International Inc. to Report Q2, 2026 Results on Dec 15, 2025 Frontier International Inc. announced that they will report Q2, 2026 results on Dec 15, 2025 Reported Earnings • Sep 15
First quarter 2026 earnings released: EPS: JP¥21.57 (vs JP¥9.89 in 1Q 2025) First quarter 2026 results: EPS: JP¥21.57 (up from JP¥9.89 in 1Q 2025). Revenue: JP¥5.69b (up 44% from 1Q 2025). Net income: JP¥96.0m (up 118% from 1Q 2025). Profit margin: 1.7% (up from 1.1% in 1Q 2025). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 45% per year but the company’s share price has only fallen by 4% per year, which means it has not declined as severely as earnings. Duyuru • Aug 08
Frontier International Inc. to Report Q1, 2026 Results on Sep 12, 2025 Frontier International Inc. announced that they will report Q1, 2026 results on Sep 12, 2025 Reported Earnings • Aug 02
Full year 2025 earnings released: EPS: JP¥197 (vs JP¥110 in FY 2024) Full year 2025 results: EPS: JP¥197 (up from JP¥110 in FY 2024). Revenue: JP¥20.3b (up 20% from FY 2024). Net income: JP¥876.0m (up 80% from FY 2024). Profit margin: 4.3% (up from 2.9% in FY 2024). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 52% per year but the company’s share price has only fallen by 19% per year, which means it has not declined as severely as earnings. Reported Earnings • Jun 15
Full year 2025 earnings released: EPS: JP¥197 (vs JP¥110 in FY 2024) Full year 2025 results: EPS: JP¥197 (up from JP¥110 in FY 2024). Revenue: JP¥20.3b (up 20% from FY 2024). Net income: JP¥876.0m (up 80% from FY 2024). Profit margin: 4.3% (up from 2.9% in FY 2024). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 52% per year but the company’s share price has only fallen by 5% per year, which means it has not declined as severely as earnings. Duyuru • Jun 13
Frontier International Inc., Annual General Meeting, Jul 30, 2025 Frontier International Inc., Annual General Meeting, Jul 30, 2025. Valuation Update With 7 Day Price Move • May 02
Investor sentiment deteriorates as stock falls 18% After last week's 18% share price decline to JP¥1,753, the stock trades at a trailing P/E ratio of 13.2x. Average trailing P/E is 17x in the Media industry in Japan. Total loss to shareholders of 28% over the past three years. Duyuru • May 01
Frontier International Inc. to Report Fiscal Year 2025 Results on Jun 13, 2025 Frontier International Inc. announced that they will report fiscal year 2025 results on Jun 13, 2025 Upcoming Dividend • Apr 21
Upcoming dividend of JP¥94.00 per share Eligible shareholders must have bought the stock before 28 April 2025. Payment date: 29 July 2025. Payout ratio is a comfortable 29% and this is well supported by cash flows. Trailing yield: 4.5%. Within top quartile of Japanese dividend payers (4.0%). Higher than average of industry peers (2.1%). New Risk • Apr 07
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 5.5% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Earnings have declined by 3.3% per year over the past 5 years. Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (5.5% average weekly change). Profit margins are more than 30% lower than last year (3.2% net profit margin). Market cap is less than US$100m (JP¥8.33b market cap, or US$56.9m). Reported Earnings • Mar 15
Third quarter 2025 earnings released: EPS: JP¥58.20 (vs JP¥12.59 loss in 3Q 2024) Third quarter 2025 results: EPS: JP¥58.20 (up from JP¥12.59 loss in 3Q 2024). Revenue: JP¥5.13b (up 29% from 3Q 2024). Net income: JP¥259.0m (up JP¥315.0m from 3Q 2024). Profit margin: 5.1% (up from net loss in 3Q 2024). The move to profitability was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 52% per year but the company’s share price has only fallen by 16% per year, which means it has not declined as severely as earnings. Duyuru • Jan 30
Frontier International Inc. to Report Q3, 2025 Results on Mar 14, 2025 Frontier International Inc. announced that they will report Q3, 2025 results on Mar 14, 2025 Reported Earnings • Dec 15
Second quarter 2025 earnings released: EPS: JP¥63.60 (vs JP¥103 in 2Q 2024) Second quarter 2025 results: EPS: JP¥63.60 (down from JP¥103 in 2Q 2024). Revenue: JP¥4.70b (down 9.0% from 2Q 2024). Net income: JP¥283.0m (down 38% from 2Q 2024). Profit margin: 6.0% (down from 8.8% in 2Q 2024). Over the last 3 years on average, earnings per share has fallen by 42% per year but the company’s share price has only fallen by 6% per year, which means it has not declined as severely as earnings. Reported Earnings • Sep 17
First quarter 2025 earnings released: EPS: JP¥9.89 (vs JP¥18.88 in 1Q 2024) First quarter 2025 results: EPS: JP¥9.89 (down from JP¥18.88 in 1Q 2024). Revenue: JP¥3.95b (up 26% from 1Q 2024). Net income: JP¥44.0m (down 48% from 1Q 2024). Profit margin: 1.1% (down from 2.7% in 1Q 2024). Over the last 3 years on average, earnings per share has fallen by 25% per year but the company’s share price has only fallen by 19% per year, which means it has not declined as severely as earnings. Duyuru • Sep 11
Frontier International Inc. (TSE:7050) agreed to acquire an additional 52.95% stake in Cinebridge Inc. for approximately ¥150 million. Frontier International Inc. (TSE:7050) agreed to acquire an additional 52.95% stake in Cinebridge Inc. for approximately ¥150 million on September 10, 2024. A cash consideration of ¥153 million will be paid by Frontier International Inc. For the period ending February 29, 2024, Cinebridge Inc. reported total revenue of ¥1.12 billion, EBIT of ¥81 million and net income of ¥82 million. As of February 29, 2024, Cinebridge Inc. reported total assets of ¥648 million and total common equity of ¥438 million. The expected completion of the transaction is September 17, 2024. Reported Earnings • Aug 05
Full year 2024 earnings released: EPS: JP¥110 (vs JP¥289 in FY 2023) Full year 2024 results: EPS: JP¥110 (down from JP¥289 in FY 2023). Revenue: JP¥16.9b (flat on FY 2023). Net income: JP¥488.0m (down 63% from FY 2023). Profit margin: 2.9% (down from 7.6% in FY 2023). Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has increased by 4% per year, which means it is well ahead of earnings. Reported Earnings • Jun 16
Full year 2024 earnings released: EPS: JP¥110 (vs JP¥289 in FY 2023) Full year 2024 results: EPS: JP¥110 (down from JP¥289 in FY 2023). Revenue: JP¥16.9b (flat on FY 2023). Net income: JP¥488.0m (down 63% from FY 2023). Profit margin: 2.9% (down from 7.6% in FY 2023). Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has only fallen by 2% per year, which means it has not declined as severely as earnings. Duyuru • Jun 15
Frontier International Inc., Annual General Meeting, Jul 26, 2024 Frontier International Inc., Annual General Meeting, Jul 26, 2024. Duyuru • Apr 28
Frontier International Inc. to Report Fiscal Year 2024 Results on Jun 14, 2024 Frontier International Inc. announced that they will report fiscal year 2024 results on Jun 14, 2024 Upcoming Dividend • Apr 19
Upcoming dividend of JP¥45.00 per share Eligible shareholders must have bought the stock before 26 April 2024. Payment date: 31 July 2024. Payout ratio is a comfortable 32% and this is well supported by cash flows. Trailing yield: 3.3%. Within top quartile of Japanese dividend payers (3.2%). Higher than average of industry peers (2.1%). Valuation Update With 7 Day Price Move • Mar 22
Investor sentiment deteriorates as stock falls 17% After last week's 17% share price decline to JP¥1,818, the stock trades at a trailing P/E ratio of 10x. Average trailing P/E is 16x in the Media industry in Japan. Total loss to shareholders of 2.5% over the past three years. New Risk • Mar 18
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of Japanese stocks, typically moving 5.8% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (5.8% average weekly change). Profit margins are more than 30% lower than last year (4.8% net profit margin). Market cap is less than US$100m (JP¥8.03b market cap, or US$53.9m). Reported Earnings • Mar 17
Third quarter 2024 earnings released: JP¥12.59 loss per share (vs JP¥69.01 profit in 3Q 2023) Third quarter 2024 results: JP¥12.59 loss per share (down from JP¥69.01 profit in 3Q 2023). Revenue: JP¥3.97b (down 6.5% from 3Q 2023). Net loss: JP¥56.0m (down 118% from profit in 3Q 2023). Over the last 3 years on average, earnings per share has increased by 10% per year but the company’s share price has remained flat, which means it is significantly lagging earnings. Duyuru • Jan 28
Frontier International Inc. to Report Q3, 2024 Results on Mar 15, 2024 Frontier International Inc. announced that they will report Q3, 2024 results on Mar 15, 2024 Valuation Update With 7 Day Price Move • Dec 21
Investor sentiment improves as stock rises 17% After last week's 17% share price gain to JP¥2,036, the stock trades at a trailing P/E ratio of 7.7x. Average trailing P/E is 16x in the Media industry in Japan. Total returns to shareholders of 34% over the past three years. Reported Earnings • Dec 15
Second quarter 2024 earnings released: EPS: JP¥103 (vs JP¥66.10 in 2Q 2023) Second quarter 2024 results: EPS: JP¥103 (up from JP¥66.10 in 2Q 2023). Revenue: JP¥5.17b (up 35% from 2Q 2023). Net income: JP¥457.0m (up 53% from 2Q 2023). Profit margin: 8.8% (up from 7.8% in 2Q 2023). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 22% per year but the company’s share price has only increased by 7% per year, which means it is significantly lagging earnings growth. Duyuru • Oct 28
Frontier International Inc. to Report Q2, 2024 Results on Dec 14, 2023 Frontier International Inc. announced that they will report Q2, 2024 results on Dec 14, 2023 Duyuru • Sep 09
Frontier International Inc. to Report Q1, 2024 Results on Sep 14, 2023 Frontier International Inc. announced that they will report Q1, 2024 results on Sep 14, 2023 Reported Earnings • Aug 02
Full year 2023 earnings released: EPS: JP¥289 (vs JP¥469 in FY 2022) Full year 2023 results: EPS: JP¥289 (down from JP¥469 in FY 2022). Revenue: JP¥17.0b (down 32% from FY 2022). Net income: JP¥1.30b (down 39% from FY 2022). Profit margin: 7.6% (down from 8.4% in FY 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 38% per year but the company’s share price has only increased by 17% per year, which means it is significantly lagging earnings growth. New Risk • Jun 16
New major risk - Earnings quality The company has a high level of non-cash earnings. Accrual ratio: 117% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (117% accrual ratio). Minor Risks Paying a dividend despite having no free cash flows. Market cap is less than US$100m (JP¥8.84b market cap, or US$62.7m). Reported Earnings • Jun 16
Full year 2023 earnings released: EPS: JP¥289 (vs JP¥469 in FY 2022) Full year 2023 results: EPS: JP¥289 (down from JP¥469 in FY 2022). Revenue: JP¥17.0b (down 32% from FY 2022). Net income: JP¥1.30b (down 39% from FY 2022). Profit margin: 7.6% (down from 8.4% in FY 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 38% per year but the company’s share price has only increased by 3% per year, which means it is significantly lagging earnings growth. Duyuru • Jun 15
Frontier International Inc., Annual General Meeting, Jul 28, 2023 Frontier International Inc., Annual General Meeting, Jul 28, 2023. Upcoming Dividend • Apr 20
Upcoming dividend of JP¥64.00 per share at 4.0% yield Eligible shareholders must have bought the stock before 27 April 2023. Payment date: 31 July 2023. Payout ratio is a comfortable 27% and this is well supported by cash flows. Trailing yield: 4.0%. Within top quartile of Japanese dividend payers (3.5%). Higher than average of industry peers (2.5%). Reported Earnings • Mar 17
Third quarter 2023 earnings released: EPS: JP¥69.01 (vs JP¥141 in 3Q 2022) Third quarter 2023 results: EPS: JP¥69.01 (down from JP¥141 in 3Q 2022). Revenue: JP¥4.24b (down 38% from 3Q 2022). Net income: JP¥312.0m (down 51% from 3Q 2022). Profit margin: 7.4% (down from 9.3% in 3Q 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 39% per year but the company’s share price has only increased by 29% per year, which means it is significantly lagging earnings growth. Duyuru • Jan 14
Frontier International Inc. to Report Q3, 2023 Results on Mar 13, 2023 Frontier International Inc. announced that they will report Q3, 2023 results on Mar 13, 2023 Duyuru • Jan 12
Frontier International Inc. (TSE:7050) announces an Equity Buyback for 100,000 shares, representing 2.21% for ¥210 million. Frontier International Inc. (TSE:7050) announces a share repurchase program. Under the program, the company will repurchase up to 100,000 shares, representing 2.21% of its total shares outstanding (excluding treasury shares), for a total of ¥210 million. The purpose of repurchase program is to execute a flexible capital policy in response to changes in the business environment. The repurchase program is valid till March 12, 2023. As of December 31, 2022, the company had 4,523,700 shares outstanding (excluding treasury shares) and had 95,300 shares in treasury. Valuation Update With 7 Day Price Move • Dec 20
Investor sentiment deteriorated over the past week After last week's 23% share price decline to JP¥2,115, the stock trades at a trailing P/E ratio of 5.1x. Average trailing P/E is 14x in the Media industry in Japan. Total loss to shareholders of 31% over the past three years. Reported Earnings • Dec 15
Second quarter 2023 earnings released: EPS: JP¥66.10 (vs JP¥167 in 2Q 2022) Second quarter 2023 results: EPS: JP¥66.10 (down from JP¥167 in 2Q 2022). Revenue: JP¥3.84b (down 43% from 2Q 2022). Net income: JP¥299.0m (down 60% from 2Q 2022). Profit margin: 7.8% (down from 11% in 2Q 2022). The decrease in margin was driven by lower revenue. Over the last 3 years on average, earnings per share has increased by 39% per year but the company’s share price has fallen by 11% per year, which means it is significantly lagging earnings. Board Change • Nov 16
Less than half of directors are independent Following the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 3 non-independent directors. Statutory Auditor Shinichi Misawa was the last director to join the board, commencing their role in 2020. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Duyuru • Oct 27
Frontier International Inc. to Report Q2, 2023 Results on Dec 13, 2022 Frontier International Inc. announced that they will report Q2, 2023 results on Dec 13, 2022 Valuation Update With 7 Day Price Move • Sep 20
Investor sentiment deteriorated over the past week After last week's 32% share price decline to JP¥2,782, the stock trades at a trailing P/E ratio of 5.4x. Average trailing P/E is 14x in the Media industry in Japan. Total returns to shareholders of 40% over the past three years. Reported Earnings • Sep 15
First quarter 2023 earnings released: EPS: JP¥81.57 (vs JP¥38.46 in 1Q 2022) First quarter 2023 results: EPS: JP¥81.57 (up from JP¥38.46 in 1Q 2022). Revenue: JP¥4.49b (up 28% from 1Q 2022). Net income: JP¥369.0m (up 112% from 1Q 2022). Profit margin: 8.2% (up from 4.9% in 1Q 2022). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 37% per year but the company’s share price has only increased by 12% per year, which means it is significantly lagging earnings growth. Valuation Update With 7 Day Price Move • Aug 31
Investor sentiment deteriorated over the past week After last week's 15% share price decline to JP¥4,075, the stock trades at a trailing P/E ratio of 8.7x. Average trailing P/E is 14x in the Media industry in Japan. Total returns to shareholders of 103% over the past three years. Duyuru • Aug 21
Frontier International Inc. to Report Q1, 2023 Results on Sep 13, 2022 Frontier International Inc. announced that they will report Q1, 2023 results on Sep 13, 2022 Reported Earnings • Aug 03
Full year 2022 earnings released: EPS: JP¥469 (vs JP¥116 in FY 2021) Full year 2022 results: EPS: JP¥469 (up from JP¥116 in FY 2021). Revenue: JP¥25.1b (up 60% from FY 2021). Net income: JP¥2.12b (up 309% from FY 2021). Profit margin: 8.4% (up from 3.3% in FY 2021). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 24% per year whereas the company’s share price has increased by 22% per year. Valuation Update With 7 Day Price Move • Jul 25
Investor sentiment improved over the past week After last week's 17% share price gain to JP¥3,170, the stock trades at a trailing P/E ratio of 6.8x. Average trailing P/E is 15x in the Media industry in Japan. Total returns to shareholders of 54% over the past three years. Valuation Update With 7 Day Price Move • Jun 28
Investor sentiment improved over the past week After last week's 17% share price gain to JP¥2,835, the stock trades at a trailing P/E ratio of 6x. Average trailing P/E is 14x in the Media industry in Japan. Total returns to shareholders of 35% over the past three years. Duyuru • Jun 15
Frontier International Inc., Annual General Meeting, Jul 28, 2022 Frontier International Inc., Annual General Meeting, Jul 28, 2022. Reported Earnings • Jun 14
Full year 2022 earnings released: EPS: JP¥469 (vs JP¥116 in FY 2021) Full year 2022 results: EPS: JP¥469 (up from JP¥116 in FY 2021). Revenue: JP¥25.1b (up 60% from FY 2021). Net income: JP¥2.12b (up 309% from FY 2021). Profit margin: 8.4% (up from 3.3% in FY 2021). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 24% per year but the company’s share price has only increased by 3% per year, which means it is significantly lagging earnings growth. Duyuru • May 04
Frontier International Inc. to Report Fiscal Year 2022 Results on Jun 13, 2022 Frontier International Inc. announced that they will report fiscal year 2022 results on Jun 13, 2022 Board Change • Apr 27
Less than half of directors are independent Following the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 4 non-independent directors. Statutory Auditor Shinichi Misawa was the last director to join the board, commencing their role in 2020. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model. Valuation Update With 7 Day Price Move • Mar 21
Investor sentiment improved over the past week After last week's 36% share price gain to JP¥2,933, the stock trades at a trailing P/E ratio of 8.5x. Average trailing P/E is 14x in the Media industry in Japan. Total returns to shareholders of 22% over the past three years. Reported Earnings • Mar 15
Third quarter 2022 earnings: Revenues and EPS in line with analyst expectations Third quarter 2022 results: EPS: JP¥141 (up from JP¥52.05 in 3Q 2021). Revenue: JP¥6.82b (up 43% from 3Q 2021). Net income: JP¥637.0m (up 175% from 3Q 2021). Profit margin: 9.3% (up from 4.9% in 3Q 2021). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Over the last 3 years on average, earnings per share has increased by 11% per year but the company’s share price has fallen by 1% per year, which means it is significantly lagging earnings. Duyuru • Jan 28
Frontier International Inc. to Report Q3, 2022 Results on Mar 14, 2022 Frontier International Inc. announced that they will report Q3, 2022 results on Mar 14, 2022 Valuation Update With 7 Day Price Move • Dec 20
Investor sentiment deteriorated over the past week After last week's 21% share price decline to JP¥2,075, the stock trades at a trailing P/E ratio of 8.1x. Average trailing P/E is 17x in the Media industry in Japan. Total returns to shareholders of 32% over the past year. Reported Earnings • Dec 16
Second quarter 2022 earnings: Revenues and EPS in line with analyst expectations Second quarter 2022 results: EPS: JP¥167 (up from JP¥92.20 in 2Q 2021). Revenue: JP¥6.76b (up 44% from 2Q 2021). Net income: JP¥755.0m (up 84% from 2Q 2021). Profit margin: 11% (up from 8.8% in 2Q 2021). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Reported Earnings • Sep 17
First quarter 2022 earnings released: EPS JP¥38.46 (vs JP¥28.40 loss in 1Q 2021) The company reported a strong first quarter result with improved earnings, revenues and profit margins. First quarter 2022 results: Revenue: JP¥3.52b (up 79% from 1Q 2021). Net income: JP¥174.0m (up JP¥301.0m from 1Q 2021). Profit margin: 4.9% (up from net loss in 1Q 2021). The move to profitability was driven by higher revenue. Valuation Update With 7 Day Price Move • Sep 14
Investor sentiment improved over the past week After last week's 32% share price gain to JP¥2,192, the stock trades at a trailing P/E ratio of 18.9x. Average trailing P/E is 21x in the Media industry in Japan. Total returns to shareholders of 31% over the past year. Reported Earnings • Aug 04
Full year 2021 earnings released: EPS JP¥116 (vs JP¥188 in FY 2020) The company reported a soft full year result with weaker earnings and profit margins, although revenues improved. Full year 2021 results: Revenue: JP¥15.7b (up 20% from FY 2020). Net income: JP¥519.0m (down 37% from FY 2020). Profit margin: 3.3% (down from 6.3% in FY 2020). The decrease in margin was driven by higher expenses. Reported Earnings • Jun 17
Full year 2021 earnings released: EPS JP¥116 (vs JP¥188 in FY 2020) The company reported a soft full year result with weaker earnings and profit margins, although revenues improved. Full year 2021 results: Revenue: JP¥15.7b (up 20% from FY 2020). Net income: JP¥519.0m (down 37% from FY 2020). Profit margin: 3.3% (down from 6.3% in FY 2020). The decrease in margin was driven by higher expenses. Valuation Update With 7 Day Price Move • Mar 25
Investor sentiment deteriorated over the past week After last week's 19% share price decline to JP¥1,937, the stock trades at a trailing P/E ratio of 15.3x. Average trailing P/E is 23x in the Media industry in Japan. Total returns to shareholders of 54% over the past year. Reported Earnings • Mar 16
Third quarter 2021 earnings released: EPS JP¥52.05 (vs JP¥75.78 in 3Q 2020) The company reported a soft third quarter result with weaker earnings and profit margins, although revenues improved. Third quarter 2021 results: Revenue: JP¥4.76b (up 24% from 3Q 2020). Net income: JP¥232.0m (down 30% from 3Q 2020). Profit margin: 4.9% (down from 8.6% in 3Q 2020). The decrease in margin was driven by higher expenses. Valuation Update With 7 Day Price Move • Feb 26
Investor sentiment improved over the past week After last week's 16% share price gain to JP¥2,348, the stock is trading at a trailing P/E ratio of 15.7x, up from the previous P/E ratio of 13.6x. This compares to an average P/E of 22x in the Media industry in Japan. Total returns to shareholders over the past year are 25%. Is New 90 Day High Low • Feb 24
New 90-day high: JP¥2,206 The company is up 51% from its price of JP¥1,462 on 26 November 2020. The Japanese market is up 10.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 11% over the same period. Is New 90 Day High Low • Feb 05
New 90-day high: JP¥2,098 The company is up 47% from its price of JP¥1,429 on 06 November 2020. The Japanese market is up 12% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 12% over the same period. Duyuru • Jan 28
Frontier International Inc. to Report Q3, 2021 Results on Mar 15, 2021 Frontier International Inc. announced that they will report Q3, 2021 results on Mar 15, 2021 Valuation Update With 7 Day Price Move • Jan 15
Investor sentiment improved over the past week After last week's 16% share price gain to JP¥1,951, the stock is trading at a trailing P/E ratio of 13.1x, up from the previous P/E ratio of 11.2x. This compares to an average P/E of 26x in the Media industry in Japan. Total return to shareholders over the past year is a loss of 42%. Is New 90 Day High Low • Jan 15
New 90-day high: JP¥1,951 The company is up 32% from its price of JP¥1,474 on 16 October 2020. The Japanese market is up 15% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 5.0% over the same period. Is New 90 Day High Low • Dec 29
New 90-day high: JP¥1,716 The company is up 7.0% from its price of JP¥1,610 on 30 September 2020. The Japanese market is up 8.0% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Media industry, which is up 2.0% over the same period. Reported Earnings • Dec 14
Second quarter 2021 earnings released: EPS JP¥92.20 The company reported a solid second quarter result with improved earnings and revenues, although profit margins were weaker. Second quarter 2021 results: Revenue: JP¥4.69b (up 23% from 2Q 2020). Net income: JP¥411.0m (up 11% from 2Q 2020). Profit margin: 8.8% (down from 9.7% in 2Q 2020). The decrease in margin was driven by higher expenses. Duyuru • Sep 12
Frontier International Inc. to Report Q1, 2021 Results on Sep 11, 2020 Frontier International Inc. announced that they will report Q1, 2021 results on Sep 11, 2020 
