Stock WIZZ WIZZ AIR HOLDINGS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wizz Air Holdings Plc

Equities

WIZZ

JE00BN574F90

Airlines

Market Closed - London S.E.
Other stock markets
 11:35:23 2024-06-07 am EDT 		5-day change 1st Jan Change
2,456 GBX +0.16% Intraday chart for Wizz Air Holdings Plc +7.16% +11.08%
Jun. 07 Wizz Air Launches Tender to Select Engine Manufacturer for 177 Airbus Jets MT
Jun. 06 Wizz Air in process of picking engine provider for 177 Airbus jets on order RE

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,546 2,216 4,853 3,539 3,492 2,988 - -
Enterprise Value (EV) 1 1,259 2,945 6,543 6,287 7,385 2,594 7,476 7,922
P/E ratio 15.1 x 11.7 x -8.42 x -5.42 x -6.67 x 8.48 x 6.97 x 6.36 x
Yield - - - - - - - -
Capitalization / Revenue 1.1 x 0.8 x 6.57 x 2.13 x 0.9 x 0.51 x 0.54 x 0.45 x
EV / Revenue 0.54 x 1.07 x 8.85 x 3.78 x 1.9 x 0.51 x 1.36 x 1.19 x
EV / EBITDA 3.21 x 3.76 x -35.8 x -331 x 55 x 2.17 x 4.74 x 4.28 x
EV / FCF 5.93 x 9.21 x -10.2 x -36.2 x -33.9 x 18.4 x 13.5 x 12.4 x
FCF Yield 16.9% 10.9% -9.78% -2.76% -2.95% 5.42% 7.38% 8.07%
Price to Book 2.91 x 2.67 x 5.36 x 13 x -9.43 x 209 x 5.27 x 2.88 x
Nbr of stocks (in thousands) 72,757 85,395 85,635 103,073 103,276 103,361 - -
Reference price 2 34.99 25.95 56.67 34.33 33.81 28.91 28.91 28.91
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 5/23/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,319 2,761 739 1,663 3,896 5,073 5,494 6,639
EBITDA 1 392.5 783.4 -182.8 -19 134.3 1,193 1,578 1,852
EBIT 1 299.8 338.3 -528.1 -465.3 -466.8 437.9 732.6 823.4
Operating Margin 12.93% 12.25% -71.46% -27.97% -11.98% 8.63% 13.34% 12.4%
Earnings before Tax (EBT) 1 300.2 294.1 -566.5 -641.5 -564.6 341.1 572.3 642.5
Net income 1 291.6 281.1 -572.1 -631.8 -523 376.6 555.6 581.4
Net margin 12.57% 10.18% -77.42% -37.98% -13.43% 7.42% 10.11% 8.76%
EPS 2 2.310 2.220 -6.730 -6.330 -5.070 2.960 4.150 4.544
Free Cash Flow 1 212.2 319.7 -639.8 -173.8 -218 393.7 551.9 639.6
FCF margin 9.15% 11.58% -86.58% -10.45% -5.6% 7.68% 10.05% 9.63%
FCF Conversion (EBITDA) 54.06% 40.81% - - - 33.3% 34.97% 34.54%
FCF Conversion (Net income) 72.77% 113.73% - - - 110.35% 99.34% 110.01%
Dividend per Share 2 - - - - - - - -
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 5/23/24 - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3
Net sales 1 471.2 199 681.4 - 408.4 374.6 808.8 1,385 2,194 911.7 790.2 1,237 1,816 - 1,065 1,015 1,264 1,883 1,245
EBITDA 1 -80.9 -17.8 182.1 - -87.5 -95.8 -154.4 372.2 - -2.8 -80.7 236.7 641.4 - 18.7 275.9 365.8 844.2 242.6
EBIT 1 -147.4 -108.6 52.4 - -213.6 -195.5 -284.5 220.7 -63.8 -155.5 -247.5 79.9 443 - -180.4 74.79 166.6 623 16.92
Operating Margin -31.28% -54.57% 7.69% - -52.3% -52.19% -35.18% 15.94% -2.91% -17.06% -31.32% 6.46% 24.4% - -16.94% 7.37% 13.18% 33.08% 1.36%
Earnings before Tax (EBT) 1 - - -6.1 - -266.1 -255.8 -451.1 61.4 - 36.4 -211.3 67.1 - - -118.4 26.67 - - -
Net income 1 - -114.4 -6.5 -120.9 -264.9 -250.6 -452.5 77.7 - 38.2 -186.4 61.1 344 405.1 -113.1 65.99 100.6 480.1 -66.94
Net margin - -57.49% -0.95% - -64.86% -66.9% -55.95% 5.61% - 4.19% -23.59% 4.94% 18.95% - -10.62% 6.5% 7.96% 25.49% -5.38%
EPS 2 - -0.8967 -0.3800 - -2.079 -2.971 -3.544 0.0865 - 0.2991 - 0.4784 2.702 - -0.4405 0.5196 0.8883 4.204 -0.8682
Dividend per Share 2 - - - - - - - - - - - - - - - - - - -
Announcement Date 11/5/20 7/28/21 11/4/21 11/4/21 1/26/22 6/8/22 7/27/22 11/2/22 11/2/22 1/26/23 6/8/23 8/3/23 11/9/23 11/9/23 1/25/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 729 1,690 2,748 3,893 4,272 4,488 4,934
Net Cash position 1 1,287 - - - - - - -
Leverage (Debt/EBITDA) - 0.9304 x -9.244 x -144.6 x 28.99 x 3.612 x 2.843 x 2.664 x
Free Cash Flow 1 212 320 -640 -174 -218 394 552 640
ROE (net income / shareholders' equity) 21.3% 28.3% -53.5% -106% - - 132% 58%
ROA (Net income/ Total Assets) 12.6% 8.31% -12.6% -12.5% -8.44% 4.88% 5.99% 5.29%
Assets 1 2,320 3,384 4,540 5,039 6,195 7,312 9,275 10,987
Book Value Per Share 2 12.00 9.700 10.60 2.640 -3.590 0.1400 5.490 10.00
Cash Flow per Share 2 3.200 6.070 -2.630 3.710 4.230 2.980 10.20 9.870
Capex 1 195 452 415 544 640 348 609 793
Capex / Sales 8.4% 16.38% 56.18% 32.73% 16.43% 6.79% 11.08% 11.94%
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 5/23/24 - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wizz Air Holdings Plc

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
22
Last Close Price
28.91 EUR
Average target price
31 EUR
Spread / Average Target
+7.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airlines

1st Jan change Capi.
WIZZ AIR HOLDINGS PLC Stock Wizz Air Holdings Plc
+11.08% 3.23B
DELTA AIR LINES, INC. Stock Delta Air Lines, Inc.
+25.38% 32.55B
RYANAIR HOLDINGS PLC Stock Ryanair Holdings plc
-7.84% 21.56B
INTERGLOBE AVIATION LIMITED Stock InterGlobe Aviation Limited
+47.39% 20.21B
SINGAPORE AIRLINES LIMITED Stock Singapore Airlines Limited
+3.66% 17.94B
UNITED AIRLINES HOLDINGS, INC. Stock United Airlines Holdings, Inc.
+28.45% 17.43B
AIR CHINA LIMITED Stock Air China Limited
-17.41% 14.55B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI Stock Türk Hava Yollari Anonim Ortakligi
+32.33% 12.9B
CHINA SOUTHERN AIRLINES COMPANY LIMITED Stock China Southern Airlines Company Limited
-1.81% 12.85B
CHINA EASTERN AIRLINES CORPORATION LIMITED Stock China Eastern Airlines Corporation Limited
+2.06% 10.79B
Other Airlines
  1. Stock Market
  2. Equities
  3. WIZZ Stock
  4. Financials Wizz Air Holdings Plc