Market Closed -
Nyse
01:30:02 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
49.92
USD
|
+0.08%
|
|
+4.94%
|
+24.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,681
|
25,539
|
24,925
|
21,031
|
25,762
|
32,214
|
-
|
-
|
Enterprise Value (EV)
1 |
45,959
|
46,389
|
40,526
|
37,525
|
47,186
|
49,682
|
46,898
|
44,258
|
P/E ratio
|
8.01
x
|
-2.06
x
|
88.8
x
|
16
x
|
5.61
x
|
7.93
x
|
6.61
x
|
5.91
x
|
Yield
|
2.57%
|
0.99%
|
-
|
-
|
-
|
0.82%
|
1.15%
|
1.16%
|
Capitalization / Revenue
|
0.8
x
|
1.49
x
|
0.83
x
|
0.42
x
|
0.44
x
|
0.54
x
|
0.53
x
|
0.51
x
|
EV / Revenue
|
0.98
x
|
2.71
x
|
1.36
x
|
0.74
x
|
0.81
x
|
0.83
x
|
0.77
x
|
0.7
x
|
EV / EBITDA
|
4.77
x
|
-8.47
x
|
-409
x
|
6.07
x
|
5.12
x
|
5.23
x
|
4.56
x
|
3.86
x
|
EV / FCF
|
11
x
|
-8.15
x
|
32.3
x
|
-18,762
x
|
23.6
x
|
14.2
x
|
13.2
x
|
12.8
x
|
FCF Yield
|
9.06%
|
-12.3%
|
3.1%
|
-0.01%
|
4.24%
|
7.02%
|
7.55%
|
7.82%
|
Price to Book
|
2.47
x
|
18.9
x
|
6.53
x
|
3.26
x
|
-
|
2.12
x
|
1.62
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
6,44,343
|
6,35,144
|
6,37,797
|
6,40,014
|
6,40,356
|
6,45,313
|
-
|
-
|
Reference price
2 |
58.48
|
40.21
|
39.08
|
32.86
|
40.23
|
49.92
|
49.92
|
49.92
|
Announcement Date
|
14/01/20
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
47,007
|
17,095
|
29,899
|
50,582
|
58,048
|
60,092
|
61,238
|
63,449
|
EBITDA
1 |
9,636
|
-5,474
|
-99
|
6,181
|
9,207
|
9,491
|
10,295
|
11,461
|
EBIT
1 |
6,632
|
-8,185
|
-2,527
|
3,566
|
6,334
|
6,627
|
7,248
|
8,062
|
Operating Margin
|
14.11%
|
-47.88%
|
-8.45%
|
7.05%
|
10.91%
|
11.03%
|
11.84%
|
12.71%
|
Earnings before Tax (EBT)
1 |
6,198
|
-15,587
|
398
|
1,914
|
5,608
|
5,427
|
6,486
|
7,426
|
Net income
1 |
4,767
|
-12,385
|
280
|
1,318
|
4,609
|
4,077
|
4,876
|
5,482
|
Net margin
|
10.14%
|
-72.45%
|
0.94%
|
2.61%
|
7.94%
|
6.79%
|
7.96%
|
8.64%
|
EPS
2 |
7.300
|
-19.49
|
0.4400
|
2.060
|
7.170
|
6.294
|
7.547
|
8.452
|
Free Cash Flow
1 |
4,164
|
-5,693
|
1,255
|
-2
|
2,003
|
3,487
|
3,540
|
3,463
|
FCF margin
|
8.86%
|
-33.3%
|
4.2%
|
-0%
|
3.45%
|
5.8%
|
5.78%
|
5.46%
|
FCF Conversion (EBITDA)
|
43.21%
|
-
|
-
|
-
|
21.76%
|
36.74%
|
34.39%
|
30.22%
|
FCF Conversion (Net income)
|
87.35%
|
-
|
448.21%
|
-
|
43.46%
|
85.51%
|
72.6%
|
63.17%
|
Dividend per Share
2 |
1.505
|
0.4000
|
-
|
-
|
-
|
0.4083
|
0.5733
|
0.5767
|
Announcement Date
|
14/01/20
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
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 |
9,470
|
9,348
|
13,824
|
13,975
|
13,435
|
12,759
|
15,578
|
15,488
|
14,223
|
13,748
|
15,984
|
15,870
|
14,822
|
12,790
|
15,288
|
EBITDA
1 |
966
|
-165
|
2,082
|
2,161
|
2,103
|
1,242
|
3,199
|
2,688
|
2,077
|
1,391
|
2,742
|
2,596
|
2,265
|
-
|
-
|
EBIT
1 |
344
|
-793
|
1,445
|
1,492
|
1,421
|
546
|
2,494
|
1,963
|
1,330
|
640
|
2,241
|
2,039
|
1,665
|
-
|
-
|
Operating Margin
|
3.63%
|
-8.48%
|
10.45%
|
10.68%
|
10.58%
|
4.28%
|
16.01%
|
12.67%
|
9.35%
|
4.66%
|
14.02%
|
12.85%
|
11.23%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-395
|
-1,200
|
1,033
|
962
|
1,120
|
-506
|
2,317
|
1,521
|
2,275
|
122
|
1,979
|
1,796
|
1,364
|
-776
|
1,540
|
Net income
1 |
-408
|
-940
|
735
|
695
|
828
|
-363
|
1,827
|
1,108
|
2,037
|
37
|
1,483
|
1,344
|
1,107
|
-
|
-
|
Net margin
|
-4.31%
|
-10.06%
|
5.32%
|
4.97%
|
6.16%
|
-2.85%
|
11.73%
|
7.15%
|
14.32%
|
0.27%
|
9.28%
|
8.47%
|
7.47%
|
-
|
-
|
EPS
2 |
-0.6400
|
-1.480
|
1.150
|
1.080
|
1.290
|
-0.5700
|
2.840
|
1.720
|
3.160
|
0.0600
|
2.320
|
2.106
|
1.680
|
-0.9300
|
1.840
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
-
|
-
|
Announcement Date
|
13/01/22
|
13/04/22
|
13/07/22
|
13/10/22
|
13/01/23
|
13/04/23
|
13/07/23
|
12/10/23
|
12/01/24
|
10/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,278
|
20,850
|
15,601
|
16,494
|
21,424
|
17,468
|
14,684
|
12,044
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8591
x
|
-3.809
x
|
-157.6
x
|
2.669
x
|
2.327
x
|
1.842
x
|
1.427
x
|
1.056
x
|
Free Cash Flow
1 |
4,164
|
-5,693
|
1,255
|
-2
|
2,003
|
3,408
|
3,647
|
3,777
|
ROE (net income / shareholders' equity)
|
32.8%
|
-81.9%
|
-101%
|
40.7%
|
45.8%
|
32.1%
|
26.8%
|
27.2%
|
ROA (Net income/ Total Assets)
|
7.65%
|
-10%
|
-3.6%
|
2.84%
|
5.51%
|
5.5%
|
4.87%
|
4.51%
|
Assets
1 |
62,319
|
1,23,672
|
-7,785
|
46,462
|
83,574
|
73,791
|
1,00,114
|
1,21,458
|
Book Value Per Share
2 |
23.70
|
2.130
|
5.990
|
10.10
|
-
|
23.50
|
30.80
|
39.10
|
Cash Flow per Share
2 |
12.90
|
-5.960
|
5.090
|
9.930
|
10.10
|
12.20
|
14.10
|
-
|
Capex
1 |
4,488
|
1,900
|
3,247
|
6,366
|
5,323
|
4,937
|
5,152
|
4,465
|
Capex / Sales
|
9.55%
|
11.11%
|
10.86%
|
12.59%
|
9.17%
|
8.22%
|
8.41%
|
7.04%
|
Announcement Date
|
14/01/20
|
14/01/21
|
13/01/22
|
13/01/23
|
12/01/24
|
-
|
-
|
-
|
Last Close Price
49.92
USD Average target price
58.04
USD Spread / Average Target +16.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.09% | 32.21B | | +6.68% | 24.77B | | -0.30% | 19.86B | | +32.63% | 18.21B | | +28.07% | 17.37B | | -16.19% | 14.84B | | +38.67% | 13.47B | | -14.20% | 12.32B | | +13.74% | 10.8B | | -2.58% | 10.28B |
Other Airlines
|