Delayed
London S.E.
06:57:17 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
1,311
GBX
|
-0.61%
|
|
-2.16%
|
+4.96%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,180
|
820.5
|
2,721
|
2,457
|
2,818
|
2,832
|
-
|
-
|
Enterprise Value (EV)
1 |
889.2
|
591.4
|
2,660
|
1,799
|
1,568
|
1,265
|
761.1
|
363.5
|
P/E ratio
|
8.12
x
|
7.08
x
|
-8.39
x
|
-7.79
x
|
10.4
x
|
7.69
x
|
7.48
x
|
7.13
x
|
Yield
|
1.29%
|
0.54%
|
-
|
-
|
0.84%
|
0.94%
|
1.01%
|
1.09%
|
Capitalization / Revenue
|
0.38
x
|
0.23
x
|
6.88
x
|
2
x
|
0.56
x
|
0.45
x
|
0.39
x
|
0.36
x
|
EV / Revenue
|
0.28
x
|
0.16
x
|
6.73
x
|
1.46
x
|
0.31
x
|
0.2
x
|
0.11
x
|
0.05
x
|
EV / EBITDA
|
2.64
x
|
1.19
x
|
-15.5
x
|
-10.9
x
|
2.7
x
|
1.88
x
|
1.05
x
|
0.46
x
|
EV / FCF
|
6.42
x
|
2.55
x
|
-3.05
x
|
2.8
x
|
2.08
x
|
1.82
x
|
1.49
x
|
0.75
x
|
FCF Yield
|
15.6%
|
39.2%
|
-32.8%
|
35.7%
|
48.2%
|
55.1%
|
67.2%
|
133%
|
Price to Book
|
-
|
1.3
x
|
2.36
x
|
2.74
x
|
2.78
x
|
2.07
x
|
1.63
x
|
1.34
x
|
Nbr of stocks (in thousands)
|
148,753
|
148,909
|
214,561
|
214,619
|
214,681
|
214,681
|
-
|
-
|
Reference price
2 |
7.935
|
5.510
|
12.68
|
11.45
|
13.12
|
13.19
|
13.19
|
13.19
|
Announcement Date
|
7/11/19
|
7/9/20
|
7/8/21
|
7/7/22
|
7/6/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,143
|
3,585
|
395.4
|
1,232
|
5,034
|
6,283
|
7,188
|
7,811
|
EBITDA
1 |
337.2
|
498.2
|
-171.6
|
-165.6
|
581.8
|
672.9
|
727.3
|
789
|
EBIT
1 |
203.4
|
293
|
-336.1
|
-323.9
|
394
|
435.1
|
461
|
496.5
|
Operating Margin
|
6.47%
|
8.17%
|
-85%
|
-26.3%
|
7.83%
|
6.93%
|
6.41%
|
6.36%
|
Earnings before Tax (EBT)
1 |
177.5
|
153.2
|
-373.8
|
-376.2
|
390.8
|
519
|
535.9
|
562.4
|
Net income
1 |
-
|
116
|
-271.2
|
-315.4
|
290.8
|
394.1
|
406.6
|
426.7
|
Net margin
|
-
|
3.24%
|
-68.59%
|
-25.61%
|
5.78%
|
6.27%
|
5.66%
|
5.46%
|
EPS
2 |
0.9768
|
0.7778
|
-1.512
|
-1.470
|
1.266
|
1.716
|
1.763
|
1.850
|
Free Cash Flow
1 |
138.6
|
231.8
|
-872.2
|
642.6
|
755.5
|
696.6
|
511.4
|
481.9
|
FCF margin
|
4.41%
|
6.47%
|
-220.59%
|
52.17%
|
15.01%
|
11.09%
|
7.11%
|
6.17%
|
FCF Conversion (EBITDA)
|
41.1%
|
46.53%
|
-
|
-
|
129.86%
|
103.52%
|
70.31%
|
61.08%
|
FCF Conversion (Net income)
|
-
|
199.83%
|
-
|
-
|
259.8%
|
176.73%
|
125.77%
|
112.93%
|
Dividend per Share
2 |
0.1020
|
0.0300
|
-
|
-
|
0.1100
|
0.1244
|
0.1336
|
0.1436
|
Announcement Date
|
7/11/19
|
7/9/20
|
7/8/21
|
7/7/22
|
7/6/23
|
-
|
-
|
-
|
Fiscal Period: März |
2022 S1
|
2023 S1
|
2024 S1
|
---|
Net sales
1 |
429.6
|
3,568
|
4,407
|
EBITDA
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
450.7
|
-
|
Net income
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
Announcement Date
|
11/18/21
|
11/24/22
|
11/23/23
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
291
|
229
|
60.7
|
658
|
1,250
|
1,567
|
2,071
|
2,468
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
139
|
232
|
-872
|
643
|
756
|
697
|
511
|
482
|
ROE (net income / shareholders' equity)
|
-
|
20.2%
|
-33.9%
|
-33.9%
|
30.5%
|
32.4%
|
25.4%
|
21.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
8.3%
|
7.44%
|
6.97%
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
4,747
|
5,467
|
6,124
|
Book Value Per Share
2 |
-
|
4.250
|
5.370
|
4.180
|
4.720
|
6.370
|
8.070
|
9.840
|
Cash Flow per Share
2 |
2.960
|
2.970
|
-4.650
|
3.500
|
3.950
|
4.050
|
3.550
|
3.730
|
Capex
1 |
302
|
211
|
37.4
|
108
|
197
|
412
|
372
|
408
|
Capex / Sales
|
9.62%
|
5.89%
|
9.46%
|
8.8%
|
3.91%
|
6.56%
|
5.18%
|
5.23%
|
Announcement Date
|
7/11/19
|
7/9/20
|
7/8/21
|
7/7/22
|
7/6/23
|
-
|
-
|
-
|
Last Close Price
13.19
GBP Average target price
19
GBP Spread / Average Target +44.05% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.41% | 3.6B | | +25.38% | 32.55B | | -8.99% | 21.56B | | +54.80% | 20.21B | | +3.81% | 17.94B | | +28.45% | 17.43B | | -17.41% | 14.55B | | +31.56% | 12.9B | | -1.81% | 12.85B | | +2.06% | 10.79B |
Other Airlines
|