JET2 PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,319 GBX | +0.92% |
|
-0.68% | +5.60% |
| May. 09 | NatWest target raised, other lenders backed | AN |
| Apr. 25 | Wizz Air says pricing remains strong as demand for air travel blooms | AN |
Valuation
| 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 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| 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 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 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 |
1GBP in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 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 | - | - | - |
1GBP in Million2GBP
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
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
13.19
GBP
Average target price
19
GBP
Spread / Average Target
+44.05%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +5.60% | 3.6B | |
| +25.38% | 32.55B | |
| -7.84% | 21.56B | |
| +47.39% | 20.21B | |
| +3.66% | 17.94B | |
| +28.45% | 17.43B | |
| -17.41% | 14.55B | |
| +32.33% | 12.9B | |
| -1.81% | 12.85B | |
| +2.06% | 10.79B |
- Stock Market
- Equities
- DTG Stock
- Financials Jet2 plc
