Frontier Developments Plc (FDEV) - Net Assets

Latest as of May 2025: GBX95.16 Million GBX ≈ $11.58K USD

Based on the latest financial reports, Frontier Developments Plc (FDEV) has net assets worth GBX95.16 Million GBX (≈ $11.58K USD) as of May 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX130.69 Million ≈ $15.90K USD) and total liabilities (GBX35.53 Million ≈ $4.32K USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check Frontier Developments Plc liquid asset ratio to evaluate the company's liquid asset resilience ratio.

Key Net Assets Metrics

Metric	Value
Current Net Assets	GBX95.16 Million
% of Total Assets	72.81%
Annual Growth Rate	19.27%
5-Year Change	-15.9%
10-Year Change	318.04%
Growth Volatility	36.45

Frontier Developments Plc - Net Assets Trend (2010–2025)

This chart illustrates how Frontier Developments Plc's net assets have evolved over time, based on quarterly financial data. Also explore FDEV current and non-current assets for the complete picture of this company's asset base.

Annual Net Assets for Frontier Developments Plc (2010–2025)

The table below shows the annual net assets of Frontier Developments Plc from 2010 to 2025. For live valuation and market cap data, see Frontier Developments Plc stock valuation.

Year	Net Assets	Change
2025-05-31	GBX95.16 Million ≈ $11.58K	+23.87%
2024-05-31	GBX76.82 Million ≈ $9.35K	-19.95%
2023-05-31	GBX95.97 Million ≈ $11.68K	-18.93%
2022-05-31	GBX118.37 Million ≈ $14.40K	+4.61%
2021-05-31	GBX113.15 Million ≈ $13.77K	+16.97%
2020-05-31	GBX96.73 Million ≈ $11.77K	+35.08%
2019-05-31	GBX71.61 Million ≈ $8.71K	+29.53%
2018-05-31	GBX55.29 Million ≈ $6.73K	+76.67%
2017-05-31	GBX31.30 Million ≈ $3.81K	+37.48%
2016-05-31	GBX22.76 Million ≈ $2.77K	+8.99%
2015-05-31	GBX20.89 Million ≈ $2.54K	+10.56%
2014-05-31	GBX18.89 Million ≈ $2.30K	+125.04%
2013-05-31	GBX8.39 Million ≈ $1.02K	+24.13%
2012-05-31	GBX6.76 Million ≈ $822.86	+26.06%
2011-05-31	GBX5.37 Million ≈ $652.77	-20.73%
2010-05-31	GBX6.77 Million ≈ $823.47	--

Equity Component Analysis

This analysis shows how different components contribute to Frontier Developments Plc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

Retained earnings have grown by 1503.4% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (May 2025)

Component	Amount	Percentage
Retained Earnings	GBX72.78 Million	76.48%
Common Stock	GBX197.00K	0.21%
Other Comprehensive Income	GBX-14.36 Million	-15.09%
Other Components	GBX36.55 Million	38.41%
Total Equity	GBX95.16 Million	100.00%

Frontier Developments Plc Competitors by Market Cap

The table below lists competitors of Frontier Developments Plc ranked by their market capitalization.

Company	Market Cap
Greenlite Ventures Inc. NASDAQ:GRNLD	$1.37 Million
Tasfoods Ltd AU:TFL	$1.37 Million
Hargreave Hale Aim Vct PLC LSE:HHV	$1.37 Million
Assetowl Ltd AU:AO1	$1.38 Million
VULTUS AB F:V06	$1.37 Million
Elbit Med Tech TA:EMTC	$1.36 Million
Smartfren Telecom Tbk JK:FREN	$1.36 Million
Luminar Technologies Inc. Class A NASDAQ:LAZRQ	$1.36 Million

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Frontier Developments Plc's equity between the two most recent reporting periods.

Equity Growth Insights

From 2024 to 2025, total equity changed from 76,823,000 to 95,162,000, a change of 18,339,000 (23.9%).
Net income of 16,387,000 contributed positively to equity growth.
Other comprehensive income decreased equity by 206,000.
Other factors increased equity by 2,158,000.

Equity Change Factors (2024 to 2025)

Factor	Impact	Contribution
Net Income	GBX16.39 Million	+17.22%
Other Comprehensive Income	GBX-206.00K	-0.22%
Other Changes	GBX2.16 Million	+2.27%
Total Change	GBX-	23.87%

Book Value vs Market Value Analysis

This analysis compares Frontier Developments Plc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

Current price-to-book ratio: 131.80x
The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
The price-to-book ratio has decreased from 1428.83x to 131.80x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date	Book Value per Share	Market Price	P/B Ratio
2010-05-31	GBX0.22	GBX311.50	x
2011-05-31	GBX0.17	GBX311.50	x
2012-05-31	GBX0.22	GBX311.50	x
2013-05-31	GBX0.33	GBX311.50	x
2014-05-31	GBX0.62	GBX311.50	x
2015-05-31	GBX0.59	GBX311.50	x
2016-05-31	GBX0.64	GBX311.50	x
2017-05-31	GBX0.91	GBX311.50	x
2018-05-31	GBX1.40	GBX311.50	x
2019-05-31	GBX1.78	GBX311.50	x
2020-05-31	GBX2.40	GBX311.50	x
2021-05-31	GBX2.80	GBX311.50	x
2022-05-31	GBX2.92	GBX311.50	x
2023-05-31	GBX2.46	GBX311.50	x
2024-05-31	GBX1.99	GBX311.50	x
2025-05-31	GBX2.36	GBX311.50	x

Capital Efficiency Dashboard

This dashboard shows how efficiently Frontier Developments Plc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

Current Return on Equity (ROE): 17.22%
The company demonstrates strong efficiency in generating profits from shareholder equity.
DuPont Analysis Breakdown:
• Net Profit Margin: 18.09%
• Asset Turnover: 0.69x
• Equity Multiplier: 1.37x
Recent ROE (17.22%) is above the historical average (4.53%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year	Return on Equity	Net Profit Margin	Asset Turnover	Equity Multiplier	Economic Value Added
2010	-5.64%	-3.98%	1.15x	1.24x	GBX-1.06 Million
2011	-26.51%	-12.70%	1.52x	1.37x	GBX-1.96 Million
2012	20.67%	9.87%	1.82x	1.15x	GBX721.70K
2013	12.45%	8.66%	0.93x	1.55x	GBX205.50K
2014	-9.28%	-18.38%	0.42x	1.22x	GBX-3.64 Million
2015	7.89%	7.23%	0.91x	1.20x	GBX-441.70K
2016	6.29%	6.70%	0.75x	1.25x	GBX-844.40K
2017	24.64%	20.64%	0.97x	1.23x	GBX4.58 Million
2018	6.50%	10.51%	0.52x	1.19x	GBX-1.93 Million
2019	24.31%	19.42%	1.07x	1.17x	GBX10.25 Million
2020	16.43%	20.89%	0.51x	1.53x	GBX6.22 Million
2021	19.05%	23.77%	0.56x	1.43x	GBX10.24 Million
2022	8.13%	8.44%	0.67x	1.43x	GBX-2.21 Million
2023	-21.78%	-19.99%	0.74x	1.47x	GBX-30.50 Million
2024	-27.95%	-24.05%	0.76x	1.53x	GBX-29.15 Million
2025	17.22%	18.09%	0.69x	1.37x	GBX6.87 Million

Industry Comparison

This section compares Frontier Developments Plc's net assets metrics with peer companies in the Electronic Gaming & Multimedia industry.

Industry Context

Industry: Electronic Gaming & Multimedia
Average net assets among peers: $11,157,000
Average return on equity (ROE) among peers: 4.95%

Peer Company Comparison

Company	Net Assets	Return on Equity	Debt-to-Equity	Market Cap
Frontier Developments Plc (FDEV)	GBX95.16 Million	-5.64%	0.37x	$1.37 Million
Devolver Digital Inc (DEVO)	$20.64 Million	38.07%	0.64x	$1.22 Million
Gaming Realms plc (GMR)	$7.74 Million	-18.65%	0.04x	$1.22 Million
Tinybuild Inc (TBLD)	$5.09 Million	-4.57%	0.54x	$370.85K

About Frontier Developments Plc

LSE:FDEV UK Electronic Gaming & Multimedia

Market Cap

$1.37 Million

GBX11.26 Billion GBX

Market Cap Rank

#30014 Global

#745 in UK

Share Price

GBX311.50

Change (1 day)

+0.48%

52-Week Range

GBX185.00 - GBX567.00

All Time High

GBX3430.00