AUCKLAND INTERNATION

AIA
End-of-day quote. End-of-day quote  - 11/26
7.8NZD 0.00%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2020 2021
Net sales1 567315
EBITDA1 260176
Operating profit (EBIT)1 14861,5
Operating Margin 26,0%19,5%
Pre-Tax Profit (EBT)1 19729,0
Net income1 1944,33
Net margin 34,2%1,37%
EPS2 0,150,00
Dividend per Share2 --
Last update 08/19/202011/05/2020
1 NZD in Million
2 NZD
Estimates
Finances - Leverage
Fiscal Period: June 2020 2021
Net Debt1 1 3801 530
Net Cash position1 --
Leverage (Debt / EBITDA) 5,30x8,70x
Free Cash Flow1 -76,5-117
ROE (Net Profit / Equities) 2,98%-0,13%
Shareholders' equity1 6 517-3 459
ROA (Net Profit / Asset) 2,16%0,20%
Assets1 8 9972 163
Book Value Per Share2 4,514,52
Cash Flow per Share2 0,140,09
Capex1 252274
Capex / Sales 44,5%86,9%
Last update 08/19/202008/20/2020
1 NZD in Million
2 NZD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 11 486 M NZD -
Entreprise Value (EV) 13 016 M NZD 13 074 M NZD
Valuation 2021e 2022e
P/E ratio (Price / EPS) 4 171x 60,9x
Capitalization / Revenue 36,5x 19,8x
EV / Revenue 41,4x 22,4x
EV / EBITDA 74,0x 31,7x
Yield (DPS / Price) - 1,16%
Price to book (Price / BVPS) 1,73x 1,71x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 19,5% 50,5%
Operating Leverage (Delta EBIT / Delta Sales) -1,31x 4,47x
Net Margin (Net Profit / Revenue) 1,37% 32,5%
ROA (Net Profit / Asset) 0,20% 2,67%
ROE (Net Profit / Equities) -0,13% 2,50%
Rate of Dividend - 70,9%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   86,9% 45,0%
Cash Flow / Sales 43,5% 60,9%
Capital Intensity (Assets / Sales) 6,87x 12,2x
Financial Leverage (Net Debt / EBITDA) 8,70x 3,87x
Price Earning Ratio
EPS & Dividend