Stock WIZZ WIZZ AIR HOLDINGS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wizz Air Holdings Plc

Equities

WIZZ

JE00BN574F90

Airlines

Market Closed - London S.E.
Other stock markets
 11:35:20 2024-04-26 am EDT 		5-day change 1st Jan Change
2,198 GBX +3.88% Intraday chart for Wizz Air Holdings Plc +2.42% -0.59%
Apr. 25 FTSE 100 hits high on offer for Anglo American AN
Apr. 25 Wizz Air says pricing remains strong as demand for air travel blooms AN

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,546 2,216 4,853 3,539 3,492 2,651 - -
Enterprise Value (EV) 1 1,259 2,945 6,543 6,287 7,385 6,923 6,975 7,262
P/E ratio 15.1 x 11.7 x -8.42 x -5.42 x -6.67 x 9 x 6.24 x 5.68 x
Yield - - - - - - - -
Capitalization / Revenue 1.1 x 0.8 x 6.57 x 2.13 x 0.9 x 0.52 x 0.48 x 0.38 x
EV / Revenue 0.54 x 1.07 x 8.85 x 3.78 x 1.9 x 1.35 x 1.26 x 1.04 x
EV / EBITDA 3.21 x 3.76 x -35.8 x -331 x 55 x 5.84 x 4.47 x 3.91 x
EV / FCF 5.93 x 9.21 x -10.2 x -36.2 x -33.9 x 11.1 x 7.93 x 7.72 x
FCF Yield 16.9% 10.9% -9.78% -2.76% -2.95% 9.04% 12.6% 13%
Price to Book 2.91 x 2.67 x 5.36 x 13 x -9.43 x -2,775 x 5.82 x 2.79 x
Nbr of stocks (in thousands) 72,757 85,395 85,635 103,073 103,276 103,361 - -
Reference price 2 34.99 25.95 56.67 34.33 33.81 25.64 25.64 25.64
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,319 2,761 739 1,663 3,896 5,116 5,514 6,968
EBITDA 1 392.5 783.4 -182.8 -19 134.3 1,185 1,561 1,855
EBIT 1 299.8 338.3 -528.1 -465.3 -466.8 429.9 707.5 814.8
Operating Margin 12.93% 12.25% -71.46% -27.97% -11.98% 8.4% 12.83% 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% 9.41% 7.86%
EPS 2 2.310 2.220 -6.730 -6.330 -5.070 2.848 4.107 4.511
Free Cash Flow 1 212.2 319.7 -639.8 -173.8 -218 625.8 879 941.1
FCF margin 9.15% 11.58% -86.58% -10.45% -5.6% 12.23% 15.94% 13.5%
FCF Conversion (EBITDA) 54.06% 40.81% - - - 52.81% 56.31% 50.72%
FCF Conversion (Net income) 72.77% 113.73% - - - 175.36% 169.49% 171.87%
Dividend per Share 2 - - - - - - - -
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

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 11/5/20 7/28/21 11/4/21 11/4/21 1/26/22 6/8/22 7/27/22 11/2/22 11/2/22 1/26/23 6/8/23 8/3/23 11/9/23 11/9/23 1/25/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 729 1,690 2,748 3,893 4,272 4,324 4,611
Net Cash position 1 1,287 - - - - - - -
Leverage (Debt/EBITDA) - 0.9304 x -9.244 x -144.6 x 28.99 x 3.605 x 2.77 x 2.485 x
Free Cash Flow 1 212 320 -640 -174 -218 626 879 941
ROE (net income / shareholders' equity) 21.3% 28.3% -53.5% -106% - - 175% 67.6%
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 -0.0100 4.400 9.190
Cash Flow per Share 2 3.200 6.070 -2.630 3.710 4.230 2.980 8.870 6.460
Capex 1 195 452 415 544 640 430 495 669
Capex / Sales 8.4% 16.38% 56.18% 32.73% 16.43% 8.41% 8.98% 9.6%
Announcement Date 5/31/19 6/3/20 6/2/21 6/8/22 6/8/23 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wizz Air Holdings Plc

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
25.64 EUR
Average target price
31.36 EUR
Spread / Average Target
+22.27%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airlines

1st Jan change Capi.
WIZZ AIR HOLDINGS PLC Stock Wizz Air Holdings Plc
-0.59% 2.83B
DELTA AIR LINES, INC. Stock Delta Air Lines, Inc.
+24.09% 32.01B
RYANAIR HOLDINGS PLC Stock Ryanair Holdings plc
+6.68% 24.77B
SINGAPORE AIRLINES LIMITED Stock Singapore Airlines Limited
-0.30% 19.86B
INTERGLOBE AVIATION LIMITED Stock InterGlobe Aviation Limited
+32.63% 18.21B
UNITED AIRLINES HOLDINGS, INC. Stock United Airlines Holdings, Inc.
+28.07% 17.37B
AIR CHINA LIMITED Stock Air China Limited
-16.19% 14.84B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI Stock Türk Hava Yollari Anonim Ortakligi
+38.67% 13.47B
CHINA SOUTHERN AIRLINES COMPANY LIMITED Stock China Southern Airlines Company Limited
-14.20% 12.32B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A. Stock International Consolidated Airlines Group, S.A.
+13.74% 10.8B
Other Airlines
  1. Stock Market
  2. Equities
  3. WIZZ Stock
  4. Financials Wizz Air Holdings Plc