|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.4500 NZD | -1.10% |
|
-11.76% | -22.41% |
| Mar. 13 | APAC Airlines Raise Surcharges, Consolidate Flights on Surging Jet Fuel Prices -- OPIS | DJ |
| Mar. 13 | 'Dream holidays' in disarray, trips diverted as travellers count cost of Iran war | RE |
Company Valuation: Air New Zealand Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,740 | 1,920 | 2,627 | 1,785 | 1,934 | 1,458 | - | - |
| Change | - | 10.32% | 36.84% | -32.05% | 8.32% | -24.61% | - | - |
| Enterprise Value (EV) 1 | 4,782 | 3,495 | 3,735 | 3,322 | 3,336 | 3,070 | 3,541 | 3,768 |
| Change | - | -26.92% | 6.88% | -11.06% | 0.41% | -7.95% | 15.32% | 6.41% |
| P/E ratio | -6.03x | -1.4x | 6.39x | 12.3x | 15.8x | -16.4x | -121x | 9.66x |
| PBR | 1.58x | 1.14x | 1.26x | 0.89x | 0.99x | 0.84x | 0.84x | 0.81x |
| PEG | - | -0x | -0x | -0.2x | -1.1x | 0x | 1.4x | -0x |
| Capitalization / Revenue | 0.69x | 0.7x | 0.42x | 0.26x | 0.29x | 0.21x | 0.2x | 0.19x |
| EV / Revenue | 1.9x | 1.28x | 0.59x | 0.49x | 0.49x | 0.45x | 0.49x | 0.49x |
| EV / EBITDA | 14.1x | -874x | 2.9x | 3.53x | 3.6x | 4.41x | 3.77x | 3.07x |
| EV / EBIT | -12.7x | -5.2x | 6.32x | 14.8x | 16.8x | -32x | 106x | 13.5x |
| EV / FCF | 52x | 15.7x | 3.99x | 175x | 20.8x | -2.82x | -4.23x | -13.5x |
| FCF Yield | 1.92% | 6.38% | 25.1% | 0.57% | 4.8% | -35.5% | -23.7% | -7.43% |
| Dividend per Share 2 | - | - | 0.06 | 0.035 | 0.025 | - | 0.001 | 0.0227 |
| Rate of return | - | - | 7.69% | 6.6% | 4.27% | - | 0.22% | 5.05% |
| EPS 2 | -0.257 | -0.408 | 0.122 | 0.043 | 0.037 | -0.0274 | -0.00372 | 0.0466 |
| Distribution rate | - | - | 49.2% | 81.4% | 67.6% | - | -26.9% | 48.8% |
| Net sales 1 | 2,517 | 2,734 | 6,330 | 6,752 | 6,755 | 6,880 | 7,214 | 7,684 |
| EBITDA 1 | 339 | -4 | 1,286 | 941 | 926 | 695.9 | 940.3 | 1,228 |
| EBIT 1 | -377 | -672 | 591 | 225 | 199 | -95.87 | 33.26 | 279.5 |
| Net income 1 | -289 | -591 | 412 | 146 | 126 | -86.69 | -22.71 | 147.5 |
| Net Debt 1 | 3,042 | 1,575 | 1,108 | 1,537 | 1,402 | 1,613 | 2,083 | 2,310 |
| Reference price 2 | 1.5500 | 0.5700 | 0.7800 | 0.5300 | 0.5850 | 0.4500 | 0.4500 | 0.4500 |
| Nbr of stocks (in thousands) | 1,122,810 | 3,368,446 | 3,368,430 | 3,368,464 | 3,305,616 | 3,239,622 | - | - |
| Announcement Date | 8/25/21 | 8/24/22 | 8/23/23 | 8/28/24 | 8/27/25 | - | - | - |
1NZD in Million2NZD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -16.43x | 0.45x | 4.41x | -.--% | 846M | |
| 8.4x | 0.8x | 5.7x | 1.32% | 38.18B | |
| 12.39x | 1.59x | 6.55x | 1.84% | 30.76B | |
| 6.88x | 0.72x | 5.15x | -.--% | 28.01B | |
| 5.79x | 0.69x | 3.04x | 3.16% | 21.31B | |
| 50.96x | 2.18x | 10.68x | 0.24% | 17.38B | |
| 1372.4x | 1.77x | 9.15x | -.--% | 16.8B | |
| 18.77x | 1.28x | 5.82x | 4.17% | 16.06B | |
| 92.51x | 1.77x | 8.73x | 0.08% | 15.05B | |
| 114.61x | 1.99x | 9.06x | -.--% | 14.24B | |
| Average | 166.63x | 1.32x | 6.83x | 1.08% | 19.87B | |
| Weighted average by Cap. | 142.32x | 1.30x | 6.67x | 1.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- AIR Stock
- Valuation Air New Zealand Limited
Select your edition
All financial news and data tailored to specific country editions
