Market Closed -
London S.E.
09:05:03 01/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
2,200
GBX
|
-1.17%
|
|
+2.90%
|
-0.50%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,546
|
2,216
|
4,853
|
3,539
|
3,492
|
2,695
|
-
|
-
|
Enterprise Value (EV)
1 |
1,259
|
2,945
|
6,543
|
6,287
|
7,385
|
6,964
|
7,017
|
7,304
|
P/E ratio
|
15.1
x
|
11.7
x
|
-8.42
x
|
-5.42
x
|
-6.67
x
|
9.14
x
|
6.46
x
|
5.87
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.1
x
|
0.8
x
|
6.57
x
|
2.13
x
|
0.9
x
|
0.53
x
|
0.49
x
|
0.39
x
|
EV / Revenue
|
0.54
x
|
1.07
x
|
8.85
x
|
3.78
x
|
1.9
x
|
1.36
x
|
1.27
x
|
1.05
x
|
EV / EBITDA
|
3.21
x
|
3.76
x
|
-35.8
x
|
-331
x
|
55
x
|
5.86
x
|
4.5
x
|
3.94
x
|
EV / FCF
|
5.93
x
|
9.21
x
|
-10.2
x
|
-36.2
x
|
-33.9
x
|
13.1
x
|
7.98
x
|
7.76
x
|
FCF Yield
|
16.9%
|
10.9%
|
-9.78%
|
-2.76%
|
-2.95%
|
7.62%
|
12.5%
|
12.9%
|
Price to Book
|
2.91
x
|
2.67
x
|
5.36
x
|
13
x
|
-9.43
x
|
240
x
|
6.55
x
|
3.04
x
|
Nbr of stocks (in thousands)
|
72,757
|
85,395
|
85,635
|
1,03,073
|
1,03,276
|
1,03,361
|
-
|
-
|
Reference price
2 |
34.99
|
25.95
|
56.67
|
34.33
|
33.81
|
26.07
|
26.07
|
26.07
|
Announcement Date
|
31/05/19
|
03/06/20
|
02/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,319
|
2,761
|
739
|
1,663
|
3,896
|
5,114
|
5,519
|
6,971
|
EBITDA
1 |
392.5
|
783.4
|
-182.8
|
-19
|
134.3
|
1,188
|
1,560
|
1,855
|
EBIT
1 |
299.8
|
338.3
|
-528.1
|
-465.3
|
-466.8
|
432.9
|
706.7
|
814.6
|
Operating Margin
|
12.93%
|
12.25%
|
-71.46%
|
-27.97%
|
-11.98%
|
8.47%
|
12.81%
|
11.69%
|
Earnings before Tax (EBT)
1 |
300.2
|
294.1
|
-566.5
|
-641.5
|
-564.6
|
403.3
|
537.2
|
611.9
|
Net income
1 |
291.6
|
281.1
|
-572.1
|
-631.8
|
-523
|
356.8
|
518.6
|
547.5
|
Net margin
|
12.57%
|
10.18%
|
-77.42%
|
-37.98%
|
-13.43%
|
6.98%
|
9.4%
|
7.86%
|
EPS
2 |
2.310
|
2.220
|
-6.730
|
-6.330
|
-5.070
|
2.852
|
4.038
|
4.444
|
Free Cash Flow
1 |
212.2
|
319.7
|
-639.8
|
-173.8
|
-218
|
530.3
|
879
|
941.1
|
FCF margin
|
9.15%
|
11.58%
|
-86.58%
|
-10.45%
|
-5.6%
|
10.37%
|
15.93%
|
13.5%
|
FCF Conversion (EBITDA)
|
54.06%
|
40.81%
|
-
|
-
|
-
|
44.62%
|
56.34%
|
50.72%
|
FCF Conversion (Net income)
|
72.77%
|
113.73%
|
-
|
-
|
-
|
148.61%
|
169.49%
|
171.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/05/19
|
03/06/20
|
02/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
471.2
|
199
|
681.4
|
-
|
408.4
|
374.6
|
808.8
|
1,385
|
2,194
|
911.7
|
790.2
|
1,237
|
1,816
|
-
|
1,065
|
989.8
|
1,309
|
1,921
|
1,127
|
EBITDA
1 |
-80.9
|
-17.8
|
182.1
|
-
|
-87.5
|
-95.8
|
-154.4
|
372.2
|
-
|
-2.8
|
-80.7
|
236.7
|
641.4
|
-
|
18.7
|
275.9
|
334.1
|
806.9
|
113.6
|
EBIT
1 |
-147.4
|
-108.6
|
52.4
|
-
|
-213.6
|
-195.5
|
-284.5
|
220.7
|
-63.8
|
-155.5
|
-247.5
|
79.9
|
443
|
-
|
-180.4
|
74.79
|
139.5
|
612.4
|
-92.83
|
Operating Margin
|
-31.28%
|
-54.57%
|
7.69%
|
-
|
-52.3%
|
-52.19%
|
-35.18%
|
15.94%
|
-2.91%
|
-17.06%
|
-31.32%
|
6.46%
|
24.4%
|
-
|
-16.94%
|
7.56%
|
10.66%
|
31.88%
|
-8.23%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-6.1
|
-
|
-266.1
|
-255.8
|
-451.1
|
61.4
|
-
|
36.4
|
-211.3
|
67.1
|
-
|
-
|
-118.4
|
26.67
|
-
|
-
|
-
|
Net income
1 |
-
|
-114.4
|
-6.5
|
-120.9
|
-264.9
|
-250.6
|
-452.5
|
77.7
|
-
|
38.2
|
-186.4
|
61.1
|
344
|
405.1
|
-113.1
|
65.99
|
96.59
|
522.2
|
-118.2
|
Net margin
|
-
|
-57.49%
|
-0.95%
|
-
|
-64.86%
|
-66.9%
|
-55.95%
|
5.61%
|
-
|
4.19%
|
-23.59%
|
4.94%
|
18.95%
|
-
|
-10.62%
|
6.67%
|
7.38%
|
27.18%
|
-10.48%
|
EPS
2 |
-
|
-0.8967
|
-0.3800
|
-
|
-2.079
|
-2.971
|
-3.544
|
0.0865
|
-
|
0.2991
|
-
|
0.4784
|
2.702
|
-
|
-0.4405
|
0.5196
|
0.7598
|
4.092
|
-0.9223
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/20
|
28/07/21
|
04/11/21
|
04/11/21
|
26/01/22
|
08/06/22
|
27/07/22
|
02/11/22
|
02/11/22
|
26/01/23
|
08/06/23
|
03/08/23
|
09/11/23
|
09/11/23
|
25/01/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
729
|
1,690
|
2,748
|
3,893
|
4,269
|
4,322
|
4,609
|
Net Cash position
1 |
1,287
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.9304
x
|
-9.244
x
|
-144.6
x
|
28.99
x
|
3.592
x
|
2.77
x
|
2.484
x
|
Free Cash Flow
1 |
212
|
320
|
-640
|
-174
|
-218
|
530
|
879
|
941
|
ROE (net income / shareholders' equity)
|
21.3%
|
28.3%
|
-53.5%
|
-106%
|
-
|
-
|
173%
|
67.4%
|
ROA (Net income/ Total Assets)
|
12.6%
|
8.31%
|
-12.6%
|
-12.5%
|
-8.44%
|
4.8%
|
6.23%
|
5.89%
|
Assets
1 |
2,320
|
3,384
|
4,540
|
5,039
|
6,195
|
7,431
|
8,321
|
9,290
|
Book Value Per Share
2 |
12.00
|
9.700
|
10.60
|
2.640
|
-3.590
|
0.1100
|
3.980
|
8.570
|
Cash Flow per Share
2 |
3.200
|
6.070
|
-2.630
|
3.710
|
4.230
|
2.980
|
6.270
|
6.460
|
Capex
1 |
195
|
452
|
415
|
544
|
640
|
430
|
495
|
669
|
Capex / Sales
|
8.4%
|
16.38%
|
56.18%
|
32.73%
|
16.43%
|
8.42%
|
8.97%
|
9.6%
|
Announcement Date
|
31/05/19
|
03/06/20
|
02/06/21
|
08/06/22
|
08/06/23
|
-
|
-
|
-
|
Last Close Price
25.72
EUR Average target price
31.36
EUR Spread / Average Target +21.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.50% | 2.88B | | +25.03% | 32.31B | | +5.37% | 24.5B | | -0.30% | 19.85B | | +34.22% | 18.42B | | +23.12% | 16.92B | | -20.24% | 14.36B | | +42.61% | 13.89B | | -14.20% | 12.24B | | +11.65% | 10.79B |
Other Airlines
|