Market cap
$1,052 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
6.4 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | -5.99 | -5.14 | 35.10 | 208.69 | 90.79 |
| EBIT | -59.87 | -75.73 | 39.14 | 65.35 | 56.82 |
| Net Profit | 72.98 | -223.94 | -135.72 | -0.07 | -239.43 |
| EPS | 53.34 | -244.83 | -148.44 | -215.45 | -- |
| Book Value | -- | -- | -42.27 | 13.27 | -- |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-22 | Dec-21 |
| EBIT-Margin
| -- | -- | -- | 5.03 | 4.88 |
| Net Margin
| -- | -- | -- | -- | -- |
| Return on equity
| -- | -- | -- | -11.58 | 33.44 |
| Return on Capital
| -- | -- | -- | -2.11 | 7.90 |
| Return on Assets
| -- | -- | -- | -1.82 | 6.68 |
| Debt to Equity (x)
| -- | -- | 0.20 | 6.48 | 3.41 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-2.11
|
14.97
|
7.90
|
2.40
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
--
--
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-11.58
|
63.38
|
33.44
|
9.82
|
|
Peer Median
|
34.64
|
--
|
--
|
--
|
--
|
ROA
--
--
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-1.82
|
12.65
|
6.68
|
1.60
|
|
Peer Median
|
7.39
|
--
|
--
|
--
|
--
|
EBIT Margin
--
--
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
5.03
|
14.23
|
4.88
|
3.20
|
|
Peer Median
|
8.83
|
--
|
--
|
--
|
--
|
Net Margin
--
--
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-1.56
|
11.18
|
5.90
|
1.16
|
|
Peer Median
|
6.63
|
--
|
--
|
--
|
--
|
Revenue Growth
--
--
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
0.35
|
0.51
|
0.60
|
13.40
|
|
Peer Median
|
3.93
|
--
|
--
|
--
|
--
|
EBIT Growth
--
--
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
39.14
|
573.05
|
202.76
|
178.46
|
|
Peer Median
|
4.02
|
--
|
--
|
--
|
--
|
Net Profit Growth
--
--
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-135.72
|
1,351.44
|
1,654.08
|
136.63
|
|
Peer Median
|
3.43
|
--
|
--
|
--
|
--
|
EPS Growth
-148.44
Lower than Peers by 244.53
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
-148.44
|
-1.37
|
--
|
13.93
|
--
|
|
Peer Median
|
96.09
|
--
|
--
|
--
|
--
|
Book Value Growth
-65.72
Lower than Peers by 108.16
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
-65.72
|
--
|
--
|
--
|
--
|
|
Peer Median
|
42.43
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
0.20
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
0.20
|
6.48
|
3.41
|
3.41
|
2.89
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
2.37
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
2.37
|
1.25
|
0.86
|
0.86
|
0.62
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
1.37
Lower than Peers by 0.12
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
1.37
|
1.39
|
1.32
|
1.32
|
1.05
|
|
Peer Median
|
1.49
|
--
|
--
|
--
|
--
|
Quick Ratio
0.60
Higher than Peers by 0.08
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
0.60
|
0.61
|
0.72
|
0.72
|
0.49
|
|
Peer Median
|
0.52
|
--
|
--
|
--
|
--
|
Interest Coverage
--
--
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
0.65
|
3.48
|
1.19
|
0.68
|
|
Peer Median
|
17.37
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
--
--
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
3.87
|
3.65
|
3.65
|
4.21
|
|
Peer Median
|
1.98
|
--
|
--
|
--
|
--
|
Asset Turnover
--
--
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
1.17
|
1.13
|
1.13
|
1.37
|
|
Peer Median
|
1.19
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
12.00
|
11.74
|
11.74
|
14.45
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
101.65
|
92.75
|
92.75
|
94.86
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
56.77
|
64.23
|
61.03
|
66.75
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
56.87
|
40.26
|
43.46
|
42.57
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
--
--
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
--
|
-13,654.95
|
--
|
11,162.46
|
--
|
|
Peer Median
|
18.86
|
--
|
--
|
--
|
--
|
Price / Book Value
1.73
Lower than Peers by 1.98
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
1.73
|
2,222.13
|
--
|
2,809.03
|
--
|
|
Peer Median
|
3.71
|
--
|
--
|
--
|
--
|
Dividend Yield
6.43
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
6.43
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
7.12
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
7.12
|
2,647.77
|
4.30
|
9,256.26
|
7.32
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
1,052
Higher than Peers by 896
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-22
|
Apr-22
|
Dec-21
|
Apr-21
|
|---|---|---|---|---|---|
|
Franchise Group (FRG)
|
1,052
|
--
|
--
|
--
|
--
|
|
Peer Median
|
155
|
--
|
--
|
--
|
--
|