Stock LUV SOUTHWEST AIRLINES CO.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Southwest Airlines Co.

Equities

LUV

US8447411088

Airlines

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-17 pm EDT 		5-day change 1st Jan Change
27.86 USD -0.43% Intraday chart for Southwest Airlines Co. +1.83% -3.53%
May. 15 Southwest Airlines Keeps Quarterly Dividend at $0.18 per Share, Payable July 10 to Shareholders of Record June 19 MT
May. 15 Southwest Airlines Declares Quarterly Dividend, Payable on July 10, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,408 27,513 25,358 19,992 17,216 16,673 - -
Enterprise Value (EV) 1 27,001 24,510 20,581 15,788 13,749 14,331 13,848 12,806
P/E ratio 12.6 x -8.57 x 26.6 x 38.7 x 35.7 x 24.9 x 14.1 x 10.8 x
Yield 1.3% 0.39% - - - 2.65% 2.71% 2.77%
Capitalization / Revenue 1.27 x 3.04 x 1.61 x 0.84 x 0.66 x 0.6 x 0.56 x 0.53 x
EV / Revenue 1.2 x 2.71 x 1.3 x 0.66 x 0.53 x 0.51 x 0.47 x 0.41 x
EV / EBITDA 6.47 x -6.49 x -2,287 x 6.39 x 5.68 x 6.22 x 4.36 x 3.6 x
EV / FCF 9.12 x -14.9 x 11.3 x -118 x -38.6 x -672 x -74.7 x 32.1 x
FCF Yield 11% -6.7% 8.83% -0.85% -2.59% -0.15% -1.34% 3.12%
Price to Book 2.95 x 2.97 x 2.44 x 1.87 x - 1.54 x 1.4 x 1.21 x
Nbr of stocks (in thousands) 526,276 590,273 591,920 593,752 596,115 598,456 - -
Reference price 2 53.98 46.61 42.84 33.67 28.88 27.86 27.86 27.86
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,428 9,048 15,790 23,814 26,091 27,883 29,656 31,243
EBITDA 1 4,176 -3,777 -9 2,471 2,422 2,306 3,179 3,561
EBIT 1 2,957 -5,032 -1,281 1,120 900 630.4 1,310 1,826
Operating Margin 13.18% -55.61% -8.11% 4.7% 3.45% 2.26% 4.42% 5.85%
Earnings before Tax (EBT) 1 2,957 -4,256 1,325 728 676 980.8 1,579 2,040
Net income 1 2,300 -3,074 977 539 498 713.3 1,228 1,539
Net margin 10.26% -33.97% 6.19% 2.26% 1.91% 2.56% 4.14% 4.92%
EPS 2 4.270 -5.440 1.610 0.8700 0.8100 1.119 1.978 2.569
Free Cash Flow 1 2,960 -1,642 1,817 -134 -356 -21.33 -185.5 399
FCF margin 13.2% -18.15% 11.51% -0.56% -1.36% -0.08% -0.63% 1.28%
FCF Conversion (EBITDA) 70.88% - - - - - - 11.21%
FCF Conversion (Net income) 128.7% - 185.98% - - - - 25.93%
Dividend per Share 2 0.7000 0.1800 - - - 0.7375 0.7538 0.7713
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,051 4,694 6,728 6,220 6,172 5,706 7,037 6,525 6,822 6,329 7,451 6,969 7,060 6,813 8,166
EBITDA 1 532 189 1,483 760 23 81 1,174 599 592 15 758.9 695.4 823.5 290.2 -
EBIT 1 209 -135 1,158 425 -344 -284 807 224 177 -393 362.1 259.4 399.4 - -
Operating Margin 4.14% -2.88% 17.21% 6.83% -5.57% -4.98% 11.47% 3.43% 2.59% -6.21% 4.86% 3.72% 5.66% - -
Earnings before Tax (EBT) 1 78 -376 1,036 353 -286 -205 886 237 -243 -298 455.2 364.7 325.7 - -
Net income 1 68 -278 760 277 -220 -159 683 193 -219 -231 339.3 267.1 317.8 -59.15 -
Net margin 1.35% -5.92% 11.3% 4.45% -3.56% -2.79% 9.71% 2.96% -3.21% -3.65% 4.55% 3.83% 4.5% -0.87% -
EPS 2 0.1100 -0.4700 1.200 0.4400 -0.3700 -0.2700 1.080 0.3100 -0.3700 -0.3900 0.5260 0.4525 0.4725 -0.0900 -
Dividend per Share 2 - - - - - 0.1800 0.1800 - - 0.1800 0.1933 0.1933 0.1933 0.1800 0.1800
Announcement Date 1/27/22 4/28/22 7/28/22 10/27/22 1/26/23 4/27/23 7/27/23 10/26/23 1/25/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,407 3,003 4,777 4,204 3,467 2,342 2,825 3,867
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,960 -1,642 1,817 -134 -356 -21.3 -186 399
ROE (net income / shareholders' equity) 23.4% -37.5% -13.2% 6.85% 9.29% 6.77% 11.3% 13.9%
ROA (Net income/ Total Assets) 8.82% -10.2% -3.58% 2.02% 2.74% 1.61% 3% 5.12%
Assets 1 26,069 30,241 -27,253 26,723 18,146 44,279 40,984 30,059
Book Value Per Share 2 18.30 15.70 17.60 18.00 - 18.10 19.90 23.00
Cash Flow per Share 2 7.400 -1.990 3.810 5.900 4.940 3.000 5.100 5.130
Capex 1 1,027 515 505 3,924 3,520 2,492 3,743 3,861
Capex / Sales 4.58% 5.69% 3.2% 16.48% 13.49% 8.94% 12.62% 12.36%
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Southwest Airlines Co.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
20
Last Close Price
27.86 USD
Average target price
26.96 USD
Spread / Average Target
-3.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Regional Airlines

1st Jan change Capi.
SOUTHWEST AIRLINES CO. Stock Southwest Airlines Co.
-3.53% 16.67B
JUNEYAO AIRLINES CO., LTD Stock Juneyao Airlines Co., Ltd
+4.00% 3.81B
VIETNAM AIRLINES Stock Vietnam Airlines
+75.51% 1.87B
EXCHANGE INCOME CORPORATION Stock Exchange Income Corporation
+7.34% 1.68B
FRONTIER GROUP HOLDINGS, INC. Stock Frontier Group Holdings, Inc.
+8.42% 1.33B
AEGEAN AIRLINES S.A. Stock AEGEAN Airlines S.A.
+15.52% 1.28B
CHINA EXPRESS AIRLINES CO.,LTD Stock China Express Airlines Co.,LTD
-0.56% 1.25B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V. Stock Controladora Vuela Compañía de Aviación, S.A.B. de C.V.
-8.94% 987M
ALLEGIANT TRAVEL COMPANY Stock Allegiant Travel Company
-35.87% 934M
SPICEJET LIMITED Stock SpiceJet Limited
+4.10% 600M
Regional Airlines
  1. Stock Market
  2. Equities
  3. LUV Stock
  4. Financials Southwest Airlines Co.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW