WEBJET LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.23 AUD | +0.11% |
|
-0.22% | +25.75% |
| Jun. 24 | Webjet Limited Announces Executive Changes | CI |
| May. 23 | Jarden Securities Adjusts Webjet’s Price Target to AU$10.30 From AU$9.55, Keeps at Buy | MT |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 509.9 | 1,891 | 2,130 | 2,684 | 3,412 | 3,609 | - | - |
| Enterprise Value (EV) 1 | 487.2 | 1,884 | 2,004 | 2,406 | 3,006 | 3,133 | 2,935 | 2,725 |
| P/E ratio | -4.58 x | -9 x | -25 x | 185 x | 51.3 x | 27.2 x | 22.3 x | 18.9 x |
| Yield | 2.39% | - | - | - | - | 0.58% | 1.19% | 2.33% |
| Capitalization / Revenue | 1.92 x | 49.1 x | 15.4 x | 7.37 x | 7.24 x | 6.57 x | 5.81 x | 5.21 x |
| EV / Revenue | 1.83 x | 48.9 x | 14.4 x | 6.6 x | 6.38 x | 5.71 x | 4.73 x | 3.94 x |
| EV / EBITDA | 18.5 x | -31.2 x | -133 x | 17.8 x | 16 x | 13.7 x | 11.1 x | 9.05 x |
| EV / FCF | -1.73 x | - | 40 x | 16.9 x | 21.1 x | 21.3 x | 14.5 x | 12.8 x |
| FCF Yield | -57.7% | - | 2.5% | 5.91% | 4.74% | 4.69% | 6.89% | 7.83% |
| Price to Book | 1.58 x | 3.12 x | 2.84 x | 3.22 x | 3.64 x | 3.3 x | 2.87 x | 2.55 x |
| Nbr of stocks (in thousands) | 135,601 | 338,835 | 380,342 | 382,369 | 386,404 | 390,985 | - | - |
| Reference price 2 | 3.760 | 5.580 | 5.600 | 7.020 | 8.830 | 9.230 | 9.230 | 9.230 |
| Announcement Date | 8/19/20 | 5/20/21 | 5/18/22 | 5/23/23 | 5/21/24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Marzo | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 266.1 | 38.5 | 138.7 | 364.4 | 471.5 | 549 | 621.1 | 692.3 |
| EBITDA 1 | 26.4 | -60.4 | -15.1 | 134.8 | 188.1 | 229.5 | 265.5 | 301 |
| EBIT 1 | -25.2 | -93.8 | -67.2 | 90.3 | 158.4 | 189.4 | 226.1 | 262.5 |
| Operating Margin | -9.47% | -243.64% | -48.45% | 24.78% | 33.59% | 34.51% | 36.41% | 37.91% |
| Earnings before Tax (EBT) 1 | -158.9 | - | -104.9 | 18.8 | 108.7 | 173.5 | 211.7 | 254.3 |
| Net income 1 | -143.6 | -208.8 | -85 | 44.5 | 72.7 | 142.3 | 172.4 | 198.7 |
| Net margin | -53.96% | -542.34% | -61.28% | 12.21% | 15.42% | 25.92% | 27.76% | 28.7% |
| EPS 2 | -0.8210 | -0.6200 | -0.2240 | 0.0380 | 0.1720 | 0.3389 | 0.4132 | 0.4880 |
| Free Cash Flow 1 | -281.2 | - | 50.1 | 142.2 | 142.4 | 146.9 | 202.3 | 213.4 |
| FCF margin | -105.67% | - | 36.12% | 39.02% | 30.2% | 26.76% | 32.57% | 30.83% |
| FCF Conversion (EBITDA) | - | - | - | 105.49% | 75.7% | 64.03% | 76.18% | 70.89% |
| FCF Conversion (Net income) | - | - | - | 319.55% | 195.87% | 103.23% | 117.3% | 107.41% |
| Dividend per Share 2 | 0.0900 | - | - | - | - | 0.0534 | 0.1103 | 0.2150 |
| Announcement Date | 8/19/20 | 5/20/21 | 5/18/22 | 5/23/23 | 5/21/24 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S2 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 48.3 | 22.6 | 55.4 | 83.3 | 175.7 | 188.7 | 244.5 | 227 | 285.3 | 258.1 | 332.7 | 278 |
| EBITDA 1 | -59.9 | -42.1 | - | 0.8 | 72.5 | 62.3 | 102.1 | 86 | 124.4 | 102.6 | 145.7 | - |
| EBIT 1 | -86.3 | - | -37.3 | -29.9 | 39.9 | 50.4 | 88.3 | 70.1 | 106.1 | 83.56 | 128.7 | 92.62 |
| Operating Margin | -178.67% | - | -67.33% | -35.89% | 22.71% | 26.71% | 36.11% | 30.88% | 37.19% | 32.38% | 38.67% | 33.32% |
| Earnings before Tax (EBT) 1 | - | - | - | -31.6 | 4.2 | 14.6 | 53.5 | 55.2 | 117 | 96 | - | - |
| Net income 1 | -152.5 | - | - | -23.2 | 4 | 40.5 | 47.3 | 25.4 | 84.2 | 70.05 | 101.2 | - |
| Net margin | -315.73% | - | - | -27.85% | 2.28% | 21.46% | 19.35% | 11.19% | 29.51% | 27.14% | 30.42% | - |
| EPS | - | - | - | - | 0.0100 | 0.0280 | - | 0.0500 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/19/20 | 2/16/21 | 11/23/21 | 5/18/22 | 11/16/22 | 5/23/23 | 11/21/23 | 5/21/24 | - | - | - | - |
1AUD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 22.7 | 7 | 126 | 279 | 406 | 476 | 674 | 884 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -281 | - | 50.1 | 142 | 142 | 147 | 202 | 213 |
| ROE (net income / shareholders' equity) | -2.44% | -10.4% | -5.68% | 8.89% | 14% | 15.1% | 15.7% | 15.9% |
| ROA (Net income/ Total Assets) | -1.29% | -6.15% | -2.95% | 4.67% | 7.58% | 7.84% | 8.54% | 9.19% |
| Assets 1 | 11,103 | 3,393 | 2,877 | 953.1 | 959.3 | 1,815 | 2,018 | 2,163 |
| Book Value Per Share 2 | 2.380 | 1.790 | 1.970 | 2.180 | 2.430 | 2.790 | 3.220 | 3.620 |
| Cash Flow per Share 2 | -1.430 | -0.1800 | 0.1900 | 0.4600 | 0.4800 | 0.4000 | 0.5900 | 0.6300 |
| Capex 1 | 30.4 | - | 2.2 | 34.1 | 41.4 | 44.3 | 47.1 | 48.1 |
| Capex / Sales | 11.42% | - | 1.59% | 9.36% | 8.78% | 8.06% | 7.59% | 6.95% |
| Announcement Date | 8/19/20 | 5/20/21 | 5/18/22 | 5/23/23 | 5/21/24 | - | - | - |
1AUD in Million2AUD
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
16
Last Close Price
9.23
AUD
Average target price
9.982
AUD
Spread / Average Target
+8.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +25.75% | 2.45B | |
| +13.51% | 137B | |
| +39.60% | 32.73B | |
| -13.27% | 17.45B | |
| +92.06% | 9.91B | |
| +6.65% | 4.59B | |
| +7.81% | 3.28B | |
| -17.00% | 2.49B | |
| 0.00% | 2.3B | |
| +5.41% | 1.98B |
- Stock Market
- Equities
- WEB Stock
- Financials Webjet Limited
