Fraser and Neave Ltd
SGX:F99

Watchlist Manager
Fraser and Neave Ltd Logo
Fraser and Neave Ltd
SGX:F99
Watchlist
Price: 1.33 SGD 0.76%
Market Cap: 1.9B SGD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+3%
3 Years
+15%
5 Years
+14%
7 Years
+14%
10 Years
+3%
0
Operating Income
+0%
Growth Rates:
1 Year
+35%
3 Years
+33%
5 Years
+30%
7 Years
+120%
10 Years
+35%
0
Net Income
+0%
Growth Rates:
1 Year
+13%
3 Years
+7%
5 Years
-1%
7 Years
-88%
10 Years
+3%

Earnings Waterfall
Fraser and Neave Ltd

Revenue
2.2B SGD
Cost of Revenue
-1.5B SGD
Gross Profit
688.8m SGD
Operating Expenses
-481.8m SGD
Operating Income
206.9m SGD
Other Expenses
-56m SGD
Net Income
150.9m SGD

Income Statement
Fraser and Neave Ltd

Rotate your device to view
Income Statement
Currency: SGD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
2 928
N/A
3 569
+22%
3 355
-6%
3 145
-6%
2 767
-12%
2 294
-17%
2 322
+1%
2 344
+1%
2 378
+1%
2 093
-12%
2 047
-2%
1 956
-4%
1 880
-4%
2 121
+13%
2 065
-3%
2 045
-1%
2 027
-1%
1 979
-2%
1 994
+1%
1 967
-1%
1 921
-2%
1 898
-1%
1 866
-2%
1 866
+0%
1 842
-1%
1 835
0%
1 837
+0%
1 852
+1%
1 883
+2%
1 902
+1%
1 943
+2%
1 947
+0%
1 834
-6%
2 822
+54%
1 879
-33%
1 901
+1%
2 003
+5%
2 039
+2%
2 099
+3%
2 125
+1%
2 162
+2%
Gross Profit
Cost of Revenue
(2 138)
(2 385)
(2 255)
(2 120)
(1 869)
(1 520)
(1 534)
(1 544)
(1 566)
(1 434)
(1 420)
(1 372)
(1 330)
(1 425)
(1 366)
(1 328)
(1 284)
(1 250)
(1 245)
(1 234)
(1 228)
(1 237)
(1 243)
(1 267)
(1 264)
(1 252)
(1 241)
(1 245)
(1 260)
(1 279)
(1 305)
(1 308)
(1 238)
(1 907)
(1 296)
(1 351)
(1 429)
(1 454)
(1 476)
(1 446)
(1 473)
Gross Profit
790
N/A
1 184
+50%
1 100
-7%
1 025
-7%
898
-12%
774
-14%
788
+2%
800
+2%
812
+2%
659
-19%
626
-5%
584
-7%
551
-6%
696
+26%
699
+0%
717
+3%
743
+4%
728
-2%
749
+3%
733
-2%
694
-5%
661
-5%
622
-6%
599
-4%
578
-3%
583
+1%
595
+2%
607
+2%
623
+3%
624
+0%
638
+2%
640
+0%
596
-7%
915
+54%
583
-36%
549
-6%
574
+4%
585
+2%
623
+7%
678
+9%
689
+2%
Operating Income
Operating Expenses
(420)
(729)
(707)
(669)
(616)
(584)
(587)
(571)
(567)
(505)
(503)
(518)
(521)
(615)
(609)
(619)
(635)
(603)
(629)
(620)
(600)
(567)
(535)
(511)
(484)
(458)
(456)
(457)
(457)
(465)
(476)
(482)
(455)
(672)
(427)
(424)
(440)
(456)
(470)
(476)
(482)
Selling, General & Administrative
(406)
(736)
(714)
(671)
(616)
(584)
(587)
(597)
(595)
(541)
(541)
(531)
(533)
(622)
(616)
(628)
(642)
(613)
(638)
(629)
(610)
(576)
(542)
(517)
(488)
(467)
(466)
(468)
(468)
(473)
(484)
(489)
(477)
(703)
(440)
(431)
(445)
(465)
(475)
(482)
(492)
Other Operating Expenses
(15)
7
8
1
0
1
0
26
28
36
38
13
13
6
7
8
8
10
9
9
10
9
7
6
5
9
10
11
11
8
8
7
22
31
13
7
6
9
6
5
10
Operating Income
370
N/A
455
+23%
394
-14%
355
-10%
283
-21%
190
-33%
201
+5%
229
+14%
245
+7%
154
-37%
124
-20%
66
-46%
30
-54%
81
+167%
90
+11%
98
+9%
108
+11%
125
+15%
120
-4%
113
-6%
94
-17%
94
+0%
87
-8%
88
+1%
95
+8%
125
+33%
139
+11%
149
+8%
166
+11%
159
-4%
162
+2%
158
-3%
141
-11%
243
+73%
156
-36%
125
-20%
134
+7%
128
-4%
154
+20%
202
+32%
207
+2%
Pre-Tax Income
Interest Income Expense
167
366
366
370
371
71
62
57
50
24
24
20
23
47
57
56
60
62
61
62
1 291
1 271
1 277
1 282
72
69
80
100
91
96
98
100
104
143
82
86
75
82
90
72
58
Non-Reccuring Items
19
38
(48)
(113)
(113)
(186)
(128)
(63)
(68)
(100)
(102)
(97)
(97)
(28)
(27)
(28)
(27)
(0)
(2)
(2)
(7)
(26)
(25)
(24)
(19)
4
4
3
13
12
11
11
(0)
(1)
(8)
(15)
(7)
2
(20)
(20)
(0)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
Total Other Income
(0)
(0)
(0)
(1)
(0)
(1)
0
0
0
0
0
0
0
2
0
0
0
2
0
(0)
(0)
2
(0)
0
0
2
0
0
0
2
0
0
(0)
0
(0)
0
(0)
0
(0)
0
(0)
Pre-Tax Income
556
N/A
859
+54%
711
-17%
612
-14%
541
-12%
75
-86%
134
+79%
224
+67%
227
+2%
78
-66%
46
-41%
(11)
N/A
(44)
-298%
102
N/A
120
+18%
125
+4%
141
+13%
188
+33%
178
-5%
172
-3%
1 378
+699%
1 340
-3%
1 340
0%
1 347
+1%
148
-89%
200
+36%
222
+11%
252
+13%
271
+7%
268
-1%
272
+1%
269
-1%
244
-9%
385
+58%
230
-40%
197
-15%
202
+3%
213
+5%
224
+5%
254
+13%
267
+5%
Net Income
Tax Provision
(66)
(98)
(87)
(104)
(95)
(49)
(47)
(49)
(42)
(27)
(21)
(8)
(6)
(19)
(20)
(20)
(21)
(23)
(20)
(17)
(11)
(15)
(14)
(15)
(14)
(20)
(27)
(35)
(48)
(56)
(57)
(59)
(37)
(60)
(35)
(26)
(25)
(18)
(19)
(34)
(48)
Income from Continuing Operations
490
761
624
508
446
26
88
175
186
51
25
(19)
(49)
82
100
105
121
166
158
156
1 367
1 326
1 326
1 332
134
181
196
217
223
212
215
211
208
325
195
171
177
195
205
220
219
Income to Minority Interest
(110)
(48)
(48)
(50)
(55)
(70)
(73)
(86)
(91)
(53)
(45)
(26)
(15)
(44)
(54)
(57)
(58)
(58)
(54)
(55)
(50)
(46)
(43)
(42)
(49)
(57)
(59)
(61)
(62)
(60)
(60)
(61)
(58)
(94)
(55)
(47)
(52)
(65)
(72)
(73)
(68)
Net Income (Common)
754
N/A
838
+11%
5 520
+559%
5 482
-1%
5 448
-1%
5 430
0%
727
-87%
697
-4%
634
-9%
147
-77%
25
-83%
35
+37%
31
-11%
633
+1 941%
623
-1%
609
-2%
608
0%
108
-82%
105
-3%
101
-3%
1 318
+1 204%
1 279
-3%
1 283
+0%
1 290
+1%
85
-93%
124
+45%
136
+10%
157
+15%
161
+3%
152
-5%
154
+1%
150
-3%
149
-1%
232
+55%
140
-39%
123
-12%
125
+1%
130
+4%
133
+2%
147
+10%
151
+3%
EPS (Diluted)
0.52
N/A
0.58
+12%
3.85
+564%
3.84
0%
3.78
-2%
3.76
-1%
0.51
-86%
0.5
-2%
0.43
-14%
0.1
-77%
0.01
-90%
0.02
+100%
0.02
N/A
0.43
+2 050%
0.43
N/A
0.4
-7%
0.42
+5%
0.07
-83%
0.08
+14%
0.08
N/A
0.92
+1 050%
0.88
-4%
0.9
+2%
0.9
N/A
0.07
-92%
0.09
+29%
0.1
+11%
0.11
+10%
0.11
N/A
0.11
N/A
0.11
N/A
0.1
-9%
0.1
N/A
0.16
+60%
0.1
-38%
0.08
-20%
0.09
+13%
0.09
N/A
0.09
N/A
0.1
+11%
0.1
N/A

See Also

Summary
F99 intrinsic value, competitors valuation, and company profile.
DCF Valuation
F99 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
F99 stock valuation using valuation multiples.
Wall Street Estimates
F99 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
F99 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 240,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.