FLUGHAFEN WIEN AG |
Market Closed -
Other stock markets
|
After market 02:51:02 pm | |||
| 49.3 EUR | +2.49% |
|
49.35 | +0.10% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,171 | 2,554 | 2,231 | 2,713 | 4,269 | 4,135 | - | - |
| Enterprise Value (EV) 1 | 3,252 | 2,756 | 2,381 | 2,863 | 4,631 | 3,736 | 3,912 | 3,646 |
| P/E ratio | 20 x | -35 x | 665 x | 25.1 x | 25.3 x | 20.5 x | 18.6 x | 17.4 x |
| Yield | 2.99% | - | - | 2.38% | 2.59% | 3.12% | 3.43% | 3.74% |
| Capitalization / Revenue | 3.7 x | 7.65 x | 5.48 x | 3.92 x | 4.58 x | 4.15 x | 3.88 x | 3.73 x |
| EV / Revenue | 3.79 x | 8.26 x | 5.85 x | 4.13 x | 4.97 x | 3.75 x | 3.67 x | 3.29 x |
| EV / EBITDA | 8.45 x | 50.9 x | 15.5 x | 9.67 x | 11.8 x | 8.89 x | 8.61 x | 7.77 x |
| EV / FCF | 16.5 x | -26.8 x | 43.9 x | 10.1 x | - | 25.4 x | 20.8 x | 17.7 x |
| FCF Yield | 6.05% | -3.73% | 2.28% | 9.92% | - | 3.94% | 4.81% | 5.65% |
| Price to Book | 2.3 x | 2.12 x | 1.85 x | - | - | 2.73 x | 2.6 x | - |
| Nbr of stocks (in thousands) | 84,000 | 83,875 | 83,875 | 83,875 | 83,875 | 83,875 | - | - |
| Reference price 2 | 37.75 | 30.45 | 26.60 | 32.35 | 50.90 | 48.10 | 48.10 | 48.10 |
| Announcement Date | 3/2/20 | 3/4/21 | 3/2/22 | 3/1/23 | 2/28/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 857.6 | 333.7 | 407 | 692.7 | 931.5 | 995.4 | 1,067 | 1,108 |
| EBITDA 1 | 384.8 | 54.1 | 153.7 | 295.9 | 393.6 | 420.4 | 454.3 | 469.5 |
| EBIT 1 | 252.3 | -86.5 | 19.2 | 167.2 | 261.8 | 278.1 | 311.6 | 333.1 |
| Operating Margin | 29.42% | -25.92% | 4.72% | 24.14% | 28.11% | 27.94% | 29.2% | 30.07% |
| Earnings before Tax (EBT) 1 | 237.9 | -100.9 | 8.8 | 157.9 | 257.7 | 293.6 | 324.2 | 337.5 |
| Net income 1 | 158.9 | -72.8 | 3.2 | 107.9 | 168.4 | 196.8 | 216.9 | 232.2 |
| Net margin | 18.53% | -21.82% | 0.79% | 15.58% | 18.08% | 19.77% | 20.33% | 20.96% |
| EPS 2 | 1.890 | -0.8700 | 0.0400 | 1.290 | 2.010 | 2.350 | 2.585 | 2.770 |
| Free Cash Flow 1 | 196.9 | -102.9 | 54.2 | 284 | - | 147.3 | 188 | 206.1 |
| FCF margin | 22.96% | -30.84% | 13.32% | 41% | - | 14.8% | 17.62% | 18.61% |
| FCF Conversion (EBITDA) | 51.17% | - | 35.26% | 95.98% | - | 35.04% | 41.38% | 43.9% |
| FCF Conversion (Net income) | 123.91% | - | 1,693.75% | 263.21% | - | 74.85% | 86.68% | 88.76% |
| Dividend per Share 2 | 1.130 | - | - | 0.7700 | 1.320 | 1.500 | 1.650 | 1.800 |
| Announcement Date | 3/2/20 | 3/4/21 | 3/2/22 | 3/1/23 | 2/28/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 S1 |
|---|---|---|---|
| Net sales | - | - | - |
| EBITDA | - | - | - |
| EBIT 1 | - | 77.8 | 112.6 |
| Operating Margin | - | - | - |
| Earnings before Tax (EBT) | - | - | - |
| Net income | 23 | - | - |
| Net margin | - | - | - |
| EPS | 0.2700 | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 5/16/23 | 8/28/23 | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 81.4 | 202 | 150 | 149 | 362 | - | - | - |
| Net Cash position 1 | - | - | - | - | - | 399 | 223 | 489 |
| Leverage (Debt/EBITDA) | 0.2116 x | 3.733 x | 0.9785 x | 0.5049 x | 0.9195 x | - | - | - |
| Free Cash Flow 1 | 197 | -103 | 54.2 | 284 | - | 147 | 188 | 206 |
| ROE (net income / shareholders' equity) | 11.9% | -5.87% | 0.31% | - | 11.2% | 13.1% | 13.9% | 13.8% |
| ROA (Net income/ Total Assets) | 7.13% | -3.25% | 0.16% | - | - | - | - | - |
| Assets 1 | 2,229 | 2,237 | 1,954 | - | - | - | - | - |
| Book Value Per Share 2 | 16.40 | 14.40 | 14.40 | - | - | 17.60 | 18.50 | - |
| Cash Flow per Share | 4.440 | -0.2700 | 1.320 | 4.040 | - | - | - | - |
| Capex 1 | 172 | 79.9 | 51.6 | 53.6 | - | 213 | 195 | 198 |
| Capex / Sales | 20.03% | 23.94% | 12.68% | 7.74% | - | 21.4% | 18.3% | 17.9% |
| Announcement Date | 3/2/20 | 3/4/21 | 3/2/22 | 3/1/23 | 2/28/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
48.1
EUR
Average target price
57
EUR
Spread / Average Target
+18.50%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.14% | 4.38B | |
| +3.35% | 24.69B | |
| +1.08% | 5.33B | |
| -10.25% | 3.56B | |
| +3.48% | 3.33B | |
| -11.46% | 3.27B | |
| 0.00% | 2.74B | |
| +11.18% | 2.27B | |
| +4.82% | 1.94B | |
| +18.34% | 1.59B |
- Stock Market
- Equities
- FLU Stock
- Financials Flughafen Wien AG
