Wizz Air Holdings Pl

WIZZ
Delayed London Stock Exchange - 04/09 09:41:34 am
2806GBp
+4.23%
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period March 2019 2020 (e)
Sales 2 319 2 805
EBITDA 393 799
Operating profit (EBIT) 300 414
Pre-Tax Profit (EBT) 300 358
Net income 292 347
P/E ratio 15,1x 11,5x
EPS ( € ) 2,31 2,68
Dividend per Share ( € ) - -
Yield - -
Reference price ( € ) 34,988 30,707
Announcement Date 05/31/2019
08:29am
-
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period March 2019 2020 (e)
Debt - 461
Finance 1 287 -
Operating income (EBITDA) 393 799
Leverage
(Debt/EBITDA)
- 0,58x
Capital Expenditure 195 473
Free Cash Flow (FCF) 212 277
Book Value Per Share (BVPS) ( € ) 12,0 16,5
Cash Flow per Share ( € ) 3,20 6,31
Announcement Date 05/31/2019
08:29am
-
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 2 622 M € -
Entreprise Value (EV) 3 083 M € 3 000 M €
Valuation 2020e 2021e
P/E ratio (Price / EPS) 11,5x 24,9x
Capitalization / Revenue 0,93x 0,99x
EV / Revenue 1,10x 1,16x
EV / EBITDA 3,86x 4,04x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 1,86x 1,64x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 14,8% 18,2%
Operating Leverage (Delta EBIT / Delta Sales) 1,82x -
Net Margin (Net Profit / Revenue) 12,4% 7,37%
ROA (Net Profit / Asset) 9,62% 5,17%
ROE (Net Profit / Equities) 21,2% 15,7%
Rate of Dividend - -
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   16,9% 23,5%
Cash Flow / Sales 19,2% 9,63%
Capital Intensity (Assets / Sales) 1,28x 1,43x
Financial Leverage (Net Debt / EBITDA) 0,58x 0,50x
Price Earning Ratio
BNA & Dividende