Frontline Ltd (FRO) - Net Assets
Based on the latest financial reports, Frontline Ltd (FRO) has net assets worth Nkr2.51 Billion NOK (≈ $264.22 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr5.75 Billion ≈ $605.45 Million USD) and total liabilities (Nkr3.24 Billion ≈ $341.23 Million 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 FRO tangible net worth ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr2.51 Billion |
| % of Total Assets | 43.64% |
| Annual Growth Rate | 10.32% |
| 5-Year Change | 51.94% |
| 10-Year Change | 67.42% |
| Growth Volatility | 59.17 |
Frontline Ltd - Net Assets Trend (1993–2025)
This chart illustrates how Frontline Ltd's net assets have evolved over time, based on quarterly financial data. See Frontline Ltd defensive liquidity buffer to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Frontline Ltd (1993–2025)
The table below shows the annual net assets of Frontline Ltd from 1993 to 2025. For live valuation and market cap data, see Frontline Ltd market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Nkr2.51 Billion ≈ $264.22 Million |
+7.29% |
| 2024-12-31 | Nkr2.34 Billion ≈ $246.25 Million |
+2.76% |
| 2023-12-31 | Nkr2.28 Billion ≈ $239.64 Million |
+0.43% |
| 2022-12-31 | Nkr2.27 Billion ≈ $238.61 Million |
+37.22% |
| 2021-12-31 | Nkr1.65 Billion ≈ $173.90 Million |
+2.54% |
| 2020-12-31 | Nkr1.61 Billion ≈ $169.58 Million |
+6.71% |
| 2019-12-31 | Nkr1.51 Billion ≈ $158.92 Million |
+29.72% |
| 2018-12-31 | Nkr1.16 Billion ≈ $122.51 Million |
-1.97% |
| 2017-12-31 | Nkr1.19 Billion ≈ $124.97 Million |
-20.81% |
| 2016-12-31 | Nkr1.50 Billion ≈ $157.82 Million |
+3.69% |
| 2015-12-31 | Nkr1.45 Billion ≈ $152.20 Million |
+2147.22% |
| 2014-12-31 | Nkr-70.65 Million ≈ $-7.43 Million |
-291.39% |
| 2013-12-31 | Nkr-18.05 Million ≈ $-1.90 Million |
-113.76% |
| 2012-12-31 | Nkr131.15 Million ≈ $13.80 Million |
-38.57% |
| 2011-12-31 | Nkr213.48 Million ≈ $22.46 Million |
-71.88% |
| 2010-12-31 | Nkr759.04 Million ≈ $79.87 Million |
+1.10% |
| 2009-12-31 | Nkr750.75 Million ≈ $79.00 Million |
+5.91% |
| 2008-12-31 | Nkr708.85 Million ≈ $74.59 Million |
+58.95% |
| 2007-12-31 | Nkr445.97 Million ≈ $46.93 Million |
-63.13% |
| 2006-12-31 | Nkr1.21 Billion ≈ $127.29 Million |
+2.00% |
| 2005-12-31 | Nkr1.19 Billion ≈ $124.79 Million |
-4.88% |
| 2004-12-31 | Nkr1.25 Billion ≈ $131.19 Million |
-0.69% |
| 2003-12-31 | Nkr1.26 Billion ≈ $132.11 Million |
+2.32% |
| 2002-12-31 | Nkr1.23 Billion ≈ $129.11 Million |
-2.56% |
| 2001-12-31 | Nkr1.26 Billion ≈ $132.51 Million |
+21.60% |
| 2000-12-31 | Nkr1.04 Billion ≈ $108.97 Million |
+73.98% |
| 1999-12-31 | Nkr595.20 Million ≈ $62.63 Million |
+30.05% |
| 1998-12-31 | Nkr457.68 Million ≈ $48.16 Million |
+264.98% |
| 1997-12-31 | Nkr125.40 Million ≈ $13.20 Million |
+5.03% |
| 1996-12-31 | Nkr119.40 Million ≈ $12.56 Million |
+1.62% |
| 1995-12-31 | Nkr117.50 Million ≈ $12.36 Million |
+1.29% |
| 1994-12-31 | Nkr116.00 Million ≈ $12.21 Million |
+6.91% |
| 1993-12-31 | Nkr108.50 Million ≈ $11.42 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Frontline Ltd'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 5610.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Nkr679.51 Million | 27.06% |
| Other Components | Nkr1.83 Billion | 72.94% |
| Total Equity | Nkr2.51 Billion | 100.00% |
Frontline Ltd Competitors by Market Cap
The table below lists competitors of Frontline Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sunoco LP
NYSE:SUN
|
$8.68 Billion |
|
Aurobindo Pharma Limited
NSE:AUROPHARMA
|
$8.69 Billion |
|
Argan Inc
NYSE:AGX
|
$8.69 Billion |
|
S-Oil Corp
KO:010950
|
$8.71 Billion |
|
Tianshui Huatian Technology Co Ltd
SHE:002185
|
$8.67 Billion |
|
Alstom S.A.
PA:ALO
|
$8.66 Billion |
|
Shanghai International Airport Co Ltd
SHG:600009
|
$8.66 Billion |
|
Yangzhou Yangjie Electronic Technology Co Ltd
SHE:300373
|
$8.65 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Frontline Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,340,653,000 to 2,511,350,000, a change of 170,697,000 (7.3%).
- Net income of 379,081,000 contributed positively to equity growth.
- Dividend payments of 207,039,000 reduced retained earnings.
- Other comprehensive income decreased equity by 1,782,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr379.08 Million | +15.09% |
| Dividends Paid | Nkr207.04 Million | -8.24% |
| Other Comprehensive Income | Nkr-1.78 Million | -0.07% |
| Other Changes | Nkr437.00K | +0.02% |
| Total Change | Nkr- | 7.29% |
Book Value vs Market Value Analysis
This analysis compares Frontline Ltd'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: 32.83x
- 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 52.53x to 32.83x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1993-12-31 | Nkr7.05 | Nkr370.40 | x |
| 1994-12-31 | Nkr7.54 | Nkr370.40 | x |
| 1995-12-31 | Nkr7.64 | Nkr370.40 | x |
| 1996-12-31 | Nkr12.95 | Nkr370.40 | x |
| 1997-12-31 | Nkr13.60 | Nkr370.40 | x |
| 1998-12-31 | Nkr50.01 | Nkr370.40 | x |
| 1999-12-31 | Nkr60.28 | Nkr370.40 | x |
| 2000-12-31 | Nkr70.44 | Nkr370.40 | x |
| 2001-12-31 | Nkr81.92 | Nkr370.40 | x |
| 2002-12-31 | Nkr82.73 | Nkr370.40 | x |
| 2003-12-31 | Nkr83.57 | Nkr370.40 | x |
| 2004-12-31 | Nkr61.85 | Nkr370.40 | x |
| 2005-12-31 | Nkr47.79 | Nkr370.40 | x |
| 2006-12-31 | Nkr44.67 | Nkr370.40 | x |
| 2007-12-31 | Nkr29.78 | Nkr370.40 | x |
| 2008-12-31 | Nkr45.93 | Nkr370.40 | x |
| 2009-12-31 | Nkr47.64 | Nkr370.40 | x |
| 2010-12-31 | Nkr47.91 | Nkr370.40 | x |
| 2011-12-31 | Nkr12.91 | Nkr370.40 | x |
| 2012-12-31 | Nkr7.66 | Nkr370.40 | x |
| 2013-12-31 | Nkr-1.69 | Nkr370.40 | x |
| 2014-12-31 | Nkr-3.55 | Nkr370.40 | x |
| 2015-12-31 | Nkr9.25 | Nkr370.40 | x |
| 2016-12-31 | Nkr9.55 | Nkr370.40 | x |
| 2017-12-31 | Nkr6.99 | Nkr370.40 | x |
| 2018-12-31 | Nkr6.85 | Nkr370.40 | x |
| 2019-12-31 | Nkr8.41 | Nkr370.40 | x |
| 2020-12-31 | Nkr8.15 | Nkr370.40 | x |
| 2021-12-31 | Nkr8.45 | Nkr370.40 | x |
| 2022-12-31 | Nkr11.59 | Nkr370.40 | x |
| 2023-12-31 | Nkr10.23 | Nkr370.40 | x |
| 2024-12-31 | Nkr10.51 | Nkr370.40 | x |
| 2025-12-31 | Nkr11.28 | Nkr370.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Frontline Ltd 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): 15.09%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 19.29%
- • Asset Turnover: 0.34x
- • Equity Multiplier: 2.29x
- Recent ROE (15.09%) is above the historical average (12.81%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1993 | 3.87% | 16.80% | 0.14x | 1.66x | Nkr-6.65 Million |
| 1994 | 7.24% | 28.77% | 0.16x | 1.54x | Nkr-3.20 Million |
| 1995 | 1.53% | 5.37% | 0.14x | 2.06x | Nkr-9.95 Million |
| 1996 | 1.68% | 4.76% | 0.18x | 1.97x | Nkr-9.94 Million |
| 1997 | 5.02% | 19.15% | 0.19x | 1.37x | Nkr-6.24 Million |
| 1998 | 5.90% | 13.24% | 0.15x | 3.01x | Nkr-18.77 Million |
| 1999 | -14.60% | -34.32% | 0.15x | 2.90x | Nkr-146.42 Million |
| 2000 | 30.31% | 52.32% | 0.22x | 2.69x | Nkr210.31 Million |
| 2001 | 30.39% | 59.12% | 0.21x | 2.41x | Nkr256.81 Million |
| 2002 | -0.73% | -2.14% | 0.14x | 2.47x | Nkr-131.60 Million |
| 2003 | 32.61% | 34.88% | 0.26x | 3.56x | Nkr283.82 Million |
| 2004 | 111.48% | 55.15% | 0.43x | 4.73x | Nkr931.59 Million |
| 2005 | 84.85% | 40.09% | 0.33x | 6.39x | Nkr535.32 Million |
| 2006 | 77.18% | 32.58% | 0.35x | 6.87x | Nkr449.14 Million |
| 2007 | 127.91% | 43.88% | 0.35x | 8.44x | Nkr525.82 Million |
| 2008 | 99.51% | 31.11% | 0.56x | 5.74x | Nkr628.55 Million |
| 2009 | 13.85% | 9.04% | 0.31x | 5.01x | Nkr28.57 Million |
| 2010 | 21.60% | 13.49% | 0.31x | 5.08x | Nkr86.69 Million |
| 2011 | -263.50% | -67.11% | 0.43x | 9.16x | Nkr-549.70 Million |
| 2012 | -69.15% | -12.39% | 0.40x | 14.11x | Nkr-94.72 Million |
| 2013 | 0.00% | -36.45% | 0.38x | 0.00x | Nkr-185.81 Million |
| 2014 | 0.00% | -29.11% | 0.58x | 0.00x | Nkr-155.84 Million |
| 2015 | 10.69% | 33.69% | 0.16x | 2.00x | Nkr10.00 Million |
| 2016 | 7.80% | 15.51% | 0.25x | 1.98x | Nkr-32.95 Million |
| 2017 | -22.31% | -40.98% | 0.21x | 2.64x | Nkr-383.59 Million |
| 2018 | -0.76% | -1.20% | 0.24x | 2.64x | Nkr-125.26 Million |
| 2019 | 9.27% | 14.62% | 0.26x | 2.45x | Nkr-11.03 Million |
| 2020 | 25.61% | 33.81% | 0.31x | 2.43x | Nkr251.67 Million |
| 2021 | -0.67% | -1.49% | 0.18x | 2.49x | Nkr-176.45 Million |
| 2022 | 20.97% | 33.25% | 0.30x | 2.11x | Nkr248.73 Million |
| 2023 | 28.82% | 36.42% | 0.31x | 2.58x | Nkr428.63 Million |
| 2024 | 21.17% | 24.17% | 0.33x | 2.66x | Nkr261.52 Million |
| 2025 | 15.09% | 19.29% | 0.34x | 2.29x | Nkr127.95 Million |
Industry Comparison
This section compares Frontline Ltd's net assets metrics with peer companies in the Oil & Gas Midstream industry.
Industry Context
- Industry: Oil & Gas Midstream
- Average net assets among peers: $385,395,200
- Average return on equity (ROE) among peers: -1066.25%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Frontline Ltd (FRO) | Nkr2.51 Billion | 3.87% | 1.29x | $8.68 Billion |
| Awilco LNG ASA (ALNG) | $137.25 Million | 12.47% | 1.44x | $44.63 Million |
| BW LPG Ltd (BWLPG) | $1.18 Billion | 23.26% | 1.17x | $2.96 Billion |
| FLEX LNG Ltd (FLNG) | $5.68 Million | -5255.90% | 0.20x | $1.45 Billion |
| Hoegh LNG Partners LP (HLNG) | $596.06 Million | 0.22% | 1.87x | $187.76 Million |
| Hunter Group ASA (HUNT) | $10.66 Million | -111.31% | 0.23x | $126.53 Million |
About Frontline Ltd
Frontline plc, a shipping company, engages in the ownership and operation of oil and product tankers worldwide. The company owns and operates oil and product tankers, such as very large crude carriers (VLCCs), Suezmax tankers, and LR2/Aframax tankers. As of December 31, 2025, it operated a fleet of 80 vessels, including 41 VLCCs, 21 Suezmax tankers, and 18 LR2/Aframax tankers. The company is also… Read more