AUCKLAND INTERNATION

AIA
End-of-day quote. End-of-day quote  - 04/16
7.38NZD -1.60%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: June 2020 2021
Net sales1 567267
EBITDA1 260148
Operating profit (EBIT)1 14826,5
Operating Margin 26,0%9,93%
Pre-Tax Profit (EBT)1 197-23,1
Net income1 194-8,39
Net margin 34,2%-3,14%
EPS2 0,15-0,01
Dividend per Share2 --
Last update 08/19/202004/15/2021
1 NZD in Million
2 NZD
Estimates
Finances - Leverage
Fiscal Period: June 2020 2021
Net Debt1 1 3801 502
Net Cash position1 --
Leverage (Debt / EBITDA) 5,30x10,1x
Free Cash Flow1 -76,5-123
ROE (Net Profit / Equities) 2,98%-0,56%
Shareholders' equity1 6 5171 507
ROA (Net Profit / Asset) 2,16%-0,40%
Assets1 8 9972 097
Book Value Per Share2 4,514,52
Cash Flow per Share2 0,140,07
Capex1 252217
Capex / Sales 44,5%81,1%
Last update 08/19/202003/23/2021
1 NZD in Million
2 NZD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2021e 2022e
Capitalization 10 864 M NZD -
Entreprise Value (EV) 12 366 M NZD 12 431 M NZD
Valuation 2021e 2022e
P/E ratio (Price / EPS) -845x 170x
Capitalization / Revenue 40,7x 24,8x
EV / Revenue 46,3x 28,2x
EV / EBITDA 83,4x 42,5x
Yield (DPS / Price) - 0,61%
Price to book (Price / BVPS) 1,63x 1,62x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 9,93% 38,3%
Operating Leverage (Delta EBIT / Delta Sales) -1,55x 8,31x
Net Margin (Net Profit / Revenue) -3,14% 22,1%
ROA (Net Profit / Asset) -0,40% 2,05%
ROE (Net Profit / Equities) -0,56% 1,18%
Rate of Dividend - 104%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   81,1% 58,9%
Cash Flow / Sales 37,2% 52,1%
Capital Intensity (Assets / Sales) 7,85x 10,8x
Financial Leverage (Net Debt / EBITDA) 10,1x 5,38x
Price Earning Ratio
EPS & Dividend