Stock LUV SOUTHWEST AIRLINES CO.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Southwest Airlines Co.

Equities

LUV

US8447411088

Airlines

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
27.03 USD -0.84% Intraday chart for Southwest Airlines Co. -8.00% -6.41%
Apr. 26 American Airlines to adjust routes amid Boeing 787 delivery delays RE
Apr. 26 JPMorgan Adjusts Southwest Airlines' Price Target to $24 From $29 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 28,408 27,513 25,358 19,992 17,216 16,171 - -
Enterprise Value (EV) 1 27,001 24,510 20,581 15,788 13,749 13,652 12,939 12,608
P/E ratio 12.6 x -8.57 x 26.6 x 38.7 x 35.7 x 21.9 x 13.3 x 10.8 x
Yield 1.3% 0.39% - - - 2.65% 2.79% 2.92%
Capitalization / Revenue 1.27 x 3.04 x 1.61 x 0.84 x 0.66 x 0.58 x 0.54 x 0.51 x
EV / Revenue 1.2 x 2.71 x 1.3 x 0.66 x 0.53 x 0.49 x 0.43 x 0.4 x
EV / EBITDA 6.47 x -6.49 x -2,287 x 6.39 x 5.68 x 5.82 x 4.01 x 3.42 x
EV / FCF 9,122,090 x -14,926,692 x 11,326,829 x -117,818,134 x -38,620,259 x - 76,111,315 x 31,600,114 x
FCF Yield 0% -0% 0% -0% -0% - 0% 0%
Price to Book 2.95 x 2.97 x 2.44 x 1.87 x - 1.55 x 1.4 x 1.14 x
Nbr of stocks (in thousands) 526,276 590,273 591,920 593,752 596,115 598,255 - -
Reference price 2 53.98 46.61 42.84 33.67 28.88 27.03 27.03 27.03
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,428 9,048 15,790 23,814 26,091 28,076 29,922 31,594
EBITDA 1 4,176 -3,777 -9 2,471 2,422 2,348 3,230 3,687
EBIT 1 2,957 -5,032 -1,281 1,120 900 707.9 1,505 1,965
Operating Margin 13.18% -55.61% -8.11% 4.7% 3.45% 2.52% 5.03% 6.22%
Earnings before Tax (EBT) 1 2,957 -4,256 1,325 728 676 1,030 1,623 2,070
Net income 1 2,300 -3,074 977 539 498 788.5 1,281 1,568
Net margin 10.26% -33.97% 6.19% 2.26% 1.91% 2.81% 4.28% 4.96%
EPS 2 4.270 -5.440 1.610 0.8700 0.8100 1.234 2.031 2.500
Free Cash Flow 2,960 -1,642 1,817 -134 -356 - 170 399
FCF margin 13.2% -18.15% 11.51% -0.56% -1.36% - 0.57% 1.26%
FCF Conversion (EBITDA) 70.88% - - - - - 5.26% 10.82%
FCF Conversion (Net income) 128.7% - 185.98% - - - 13.27% 25.45%
Dividend per Share 2 0.7000 0.1800 - - - 0.7160 0.7538 0.7883
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,679 5,051 4,694 6,728 6,220 6,172 5,706 7,037 6,525 6,822 6,329 7,505 7,087 7,276 6,694
EBITDA 1 263 532 189 1,483 760 23 81 1,174 599 592 15 790.8 668.3 824.1 290.2
EBIT 1 -59 209 -135 1,158 425 -344 -284 807 224 177 -393 401.7 257 370.1 -
Operating Margin -1.26% 4.14% -2.88% 17.21% 6.83% -5.57% -4.98% 11.47% 3.43% 2.59% -6.21% 5.35% 3.63% 5.09% -
Earnings before Tax (EBT) 1 600 78 -376 1,036 353 -286 -205 886 237 -243 -298 514 290 460 -
Net income 1 446 68 -278 760 277 -220 -159 683 193 -219 -231 372.9 263.7 317.8 -59.15
Net margin 9.53% 1.35% -5.92% 11.3% 4.45% -3.56% -2.79% 9.71% 2.96% -3.21% -3.65% 4.97% 3.72% 4.37% -0.88%
EPS 2 0.7300 0.1100 -0.4700 1.200 0.4400 -0.3700 -0.2700 1.080 0.3100 -0.3700 -0.3900 0.5800 0.4125 0.4950 -0.0900
Dividend per Share 2 - - - - - - 0.1800 0.1800 - - 0.1867 0.1933 0.1933 0.1933 0.1800
Announcement Date 10/21/21 1/27/22 4/28/22 7/28/22 10/27/22 1/26/23 4/27/23 7/27/23 10/26/23 1/25/24 4/25/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 1,407 3,003 4,777 4,204 3,467 2,519 3,232 3,562
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,960 -1,642 1,817 -134 -356 - 170 399
ROE (net income / shareholders' equity) 23.4% -37.5% -13.2% 6.85% 9.29% 6.72% 12.1% 14.2%
ROA (Net income/ Total Assets) 8.82% -10.2% -3.58% 2.02% 2.74% 1.52% 3.1% 5%
Assets 1 26,069 30,241 -27,253 26,723 18,146 51,834 41,380 31,378
Book Value Per Share 2 18.30 15.70 17.60 18.00 - 17.50 19.20 23.70
Cash Flow per Share 2 7.400 -1.990 3.810 5.900 4.940 3.170 5.400 6.260
Capex 1 1,027 515 505 3,924 3,520 2,500 3,886 3,808
Capex / Sales 4.58% 5.69% 3.2% 16.48% 13.49% 8.9% 12.99% 12.05%
Announcement Date 1/23/20 1/28/21 1/27/22 1/26/23 1/25/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Southwest Airlines Co.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
20
Last Close Price
27.03 USD
Average target price
27.76 USD
Spread / Average Target
+2.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Regional Airlines

1st Jan change Capi.
SOUTHWEST AIRLINES CO. Stock Southwest Airlines Co.
-6.41% 16.17B
JUNEYAO AIRLINES CO., LTD Stock Juneyao Airlines Co., Ltd
+4.42% 3.81B
EXCHANGE INCOME CORPORATION Stock Exchange Income Corporation
+4.04% 1.62B
VIETNAM AIRLINES Stock Vietnam Airlines
+40.82% 1.51B
FRONTIER GROUP HOLDINGS, INC. Stock Frontier Group Holdings, Inc.
+12.09% 1.37B
AEGEAN AIRLINES S.A. Stock AEGEAN Airlines S.A.
+7.05% 1.17B
CHINA EXPRESS AIRLINES CO.,LTD Stock China Express Airlines Co.,LTD
-6.58% 1.17B
ALLEGIANT TRAVEL COMPANY Stock Allegiant Travel Company
-30.95% 1.01B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V. Stock Controladora Vuela Compañía de Aviación, S.A.B. de C.V.
-8.25% 984M
SPICEJET LIMITED Stock SpiceJet Limited
+3.18% 582M
Regional Airlines
  1. Stock Market
  2. Equities
  3. LUV Stock
  4. Financials Southwest Airlines Co.