Air France-KLM SA (AFRAF) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд €	1.39	3.85	121.72	3.55	2.3	1.09	1.74	0.4361	0.6979		3.9	1.25	-21.22
Выручка, млрд €		24.85	25.78	26.52	27.19	11.09	14.32	26.39	30.02	31.46	31.46	22.66	23.19
Чистая прибыль, млрд €		0.792	-0.274	0.409	0.29	-7.08	-3.29	0.728	0.934	0.317	0.317	-1.6782	-153.73
EV, млрд €		4.8	121.23	4.61	3.74	8.08	5.49	10.94	10.03	11.79	11.79	9.27	7.85
EBIT, млрд €		0.754	-0.305	1.05	0.98	-4.44	-3.22	0.892	2.04	1.44	1.44	-0.6576	-179.84
EBITDA, млрд €		2.42	1.47	3.94	3.97	-1.56	-0.592	3.72	4.67	4.26	4.26	2.10	-222.25
OIBDA, млрд €						-2.11	0.3349	4.19	5.41	5.41	5.41	2.65	-220.72
Баланс стоимость, млрд €		1.28	3	1.85	2.28	-5.43	-3.82	-3	-2.05	-1.76	-1.76	-3.2120	-20.17
FCF, млрд €		0.167	0.586	0.954	0.523	-4.93	-0.668	1.88	-0.426	-0.232	-0.232	-0.8752	-45.73
Операционный денежный поток, млрд €		2.24	2.9	3.71	3.9	-2.83	1.53	4.86	3.13	3.5	3.5	2.04	-204.34
Операционная прибыль, млрд €		1.12	-0.419	1.32	1.01	-6	-2.53	1.19	1.68	1.47	1.47	-0.8380	-175.48
Операционные расходы, млрд €		6.99	7.16	7.58	7.61	4.65	4.74	6.94	4.49	5.74	5.74	5.31	4.30
CAPEX, млрд €		2.07	2.31	2.76	3.37	2.1	2.2	2.97	3.55	3.73	3.73	2.91	12.18

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд €	3.04	1.5	2.88	4.73	3.55	0.3489	0.4525	0.4521	1.65	1.23						0.8267	28.66
Выручка, млрд €						7.13	6.33	7.62	8.66	7.41	6.65	7.95	8.98	7.88	7.17	7.73	1.52
Чистая прибыль, млрд €						0.496	-0.344	0.48	0.93	-0.256	-0.522	0.122	0.78	-0.063	-0.292	0.0050	-10.97
EV, млрд €						1.95	1.11	7.23	7.8	12.05	1.55	9.84	9.53	11.79	10.51	8.64	46.64
EBIT, млрд €						1.06	0.485	1.23	1.3	-0.056	-0.514	0.404	1.33	0.253	-0.112	0.2722	-26.27
EBITDA, млрд €						1.06	0.485	1.23	1.95	0.601	0.155	1.06	2.04	0.859	0.647	0.9522	33.08
OIBDA, млрд €											0.167	1.33	2.45	1.32	0.611	1.18	29.62
Баланс стоимость, млрд €						-3	-3.43	-2.77	-1.59	-3.13	-2.45	-2.3	-1.72	-1.76	-1.95	-2.0360	-4.46
FCF, млрд €						-0.544	0.771	0.679	-0.295	-1.59	0.115	-0.532	0.054	0.131	0.692	0.0920	43.18
Операционный денежный поток, млрд €						0.346	1.55	1.3	0.589	-0.315	0.769	0.881	0.918	0.928	1.91	1.08	19.96
Операционная прибыль, млрд €						0.134	-0.107	0.634	1.34	-0.056	-0.51	0.394	1.19	0.396	-0.328	0.2284	-8.45
Операционные расходы, млрд €						4.13	1.85	1.16	2.92	0.473	1.55	1.09	1.4	0.899	1.66	1.32	1.38
CAPEX, млрд €						0.89	0.779	0.617	0.884	1.27	0.654	1.41	0.864	0.797	1.21	0.9870	13.09

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд €						3.94	4.67	3.59	3.72	6.42	6.66	6.63	6.14	4.82	4.82	6.13	-5.57
Short Term Investments €						0.057	0.134	0.046	0.483	0.285	0.147	0.606	1.25	1.16	1.16	0.6896	32.41
Long term investments €	0.548	0.502	0.244	0.3714	0.247	0.393	0.742	0.97	0.969							0.6642	31.44
Total Receivables €						2.9	3.53	3.44	3.51	2.56	3.23	1.79	2.15	2.58	2.58	2.46	0.16
Total Current Assets €						7.61	9.05	7.8	8.54	9.9	10.73	11.01	11.82	10.59	10.59	10.81	1.36
Чистые активы, млрд €					10.41	10.6	16.78	17.48	18.09	17.26	17.02	17.42	11.82		12.08	16.32	-8.16
Активы, млрд €						22.93	24.41	29.06	30.74	30.21	30.68	32.31	34.49	36.16	36.16	32.77	3.66
Short Term Debt €						1.03	1.38	1.82	1.82	2.16	2.04	1.73	2.41	1.62	1.62	1.99	-5.59
Long Term Debt €						3.86	2.79	2.83	3.33	11.26	8.37	6.49	2.92	3.73	3.73	6.55	-19.83
Задолженность, млрд €						21.64	21.39	27.19	28.44	35.63	34.5	34.79	33.99	35.36	35.36	34.85	-0.15
Чистый долг, млрд €						4.52	2.78	7.51	7.52	12.33	9.58	8.08	7.39	9.71	9.71	9.42	-4.67
Долг, млрд €						4.89	4.17	4.65	5.15	13.42	10.42	14.71	13.53	14.53	14.53	13.32	1.60
Interest income €							0.029	0.036	0.047	0.026	0.023	0.04	0.097			0.0466	15.59
Расходы на обслуживание долга €						0.229	0.184	0.454	0.597	0.58	0.657	0.685	0.89	0.847	0.847	0.7318	7.87
Чист. проц. доходы, млрд €						-0.339	-0.284	-0.559	-0.614	-0.641	-0.831	-0.677	-0.703		0.1086	-0.6932	2.74
Goodwill €				0.243	0.247	0.218	0.216	0.217	0.217	0.215	0.222	0.225	0.224			0.2206	0.64
Амортизация, млрд €						1.67	1.78	2.89	2.99	2.88	2.63	2.83	2.63	2.82	2.82	2.76	-0.42
Себестоимость, млрд €						16.91	17.14	17.59	18.5	11.09	11.22	18.42	23.85	24.25	24.25	17.77	16.94
Товарно материальные запасы €						0.566	0.557	0.633	0.737	0.543	0.567	0.723	0.853	0.959	0.959	0.7290	12.05

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд €																		6.63	5.82	6.17	6.48	6.19	5.45	5.29	4.55	4.83	4.58	4.94	-3.42
Short Term Investments €																		0.606	0.572	0.621	0.494	1.25	1.28	1.18	1.16	1.19	1.24	1.21	-0.63
Long term investments €	0.0218	0.5476	1.52	1.94	2.08	0.969	1.85	1.69	1.7	0.969																		1.44	0.00
Total Receivables €																		2.96	2.43	2.28	2.33	2.15	2.49	2.51	2.22	2.58	2.46	2.45	-0.24
Total Current Assets €																		11.01	10.73	10.96	11.78	11.82	11.63	11.65	10.26	10.59	10.77	10.98	-1.52
Чистые активы, млрд €											17.07	17.13	16.96	17.02	17.12	17.32	17.18	17.42	11.82	17.83								16.31	0.58
Активы, млрд €																		32.31	32.04	32.72	33.85	34.49	34.73	35.7	34.9	36.16	37.46	35.79	1.52
Short Term Debt €																		1.73	1.58	1.5	2.34	2.53	2.84	2.65	1.98	1.62	1.57	2.13	-11.18
Long Term Debt €																		6.49	4.9	4.95	2.9	2.92	3.27	2.57	2.58	3.73	2.58	2.95	-4.63
Задолженность, млрд €																		34.79	34.94	34.95	34.41	35.07	34.59	35.36	34	35.36	36.8	35.22	1.25
Чистый долг, млрд €																		8.08	7.16	6.78	5.24	8.53	-1.01	7.03	7.51	9.71	7.86	6.22	-250.74
Долг, млрд €																		8.23	6.48	6.45	11.72	14.72	4.44	12.26	12.06	14.53	12.45	11.15	22.90
Interest income €													0.001	0.006	0.004	0.007	0.009	0.031	0.027	0.026	0.033	0.041						0.0316	5.75
Расходы на обслуживание долга €																		0.269	0.302	0.085	0.297	0.001	0.16	0.189	0.211	0.16	0.222	0.1884	6.77
Чист. проц. доходы, млрд €															-0.17	-0.162	-0.465	0.351	-0.157	-0.095	-0.277	-0.045	0.103	0.0437				-0.0541	-185.62
Goodwill €													0.221	0.222	0.222	0.223	0.225	0.225	0.225	0.225	0.225	0.224						0.2248	-0.09
Амортизация, млрд €																		0.0001	0.0000	0.000122	0.651	0.657	0.669	0.652	0.716	0.606	0.759	0.6804	2.56
Себестоимость, млрд €																		3.03	4.82	5.85	4.31	6.99	5.6	7.37	6.39	6.58	5.83	6.35	0.81
Товарно материальные запасы €																		0.723	0.75	0.754	0.799	0.853	0.874	0.916	0.948	0.959	0.97	0.9334	2.11

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.03	2.44	0.92	0.91	-8.98	-3.77	3.09	4.74	1.21		1.21	-0.7420	-166.97
Цена акции ао		8.18	5.19	5.68	3.08	2.14	1.34	14.78	8.25	9.35	9.35	7.17	34.30
Число акций ао, млн	1131.25	19554.86	703.23	427.43	427.43	641.43	235.66	196.88	262.63		262.63	352.81	-9.28
FCF/акцию	0.1476	0.03	1.36	1.22	-11.52	-1.04	7.99	-2.16	-0.8834		-0.8834	-1.5227	-40.17

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						0.2	-1.44	1.87	5.16	-0.9748	-1.99	0.4645	2.97	-0.2399	-1.11		0.0189	-11.02
Цена акции ао			2.26	1.84	1.38	1.36	1.76	1.76	9.16	13.17					10.89	9.35	8.87	39.66
Число акций ао, млн	1271.79	641.43	1271.79	2569.33	2569.33	256.93	256.93	256.93	180.4	93.25							208.89	-18.35
FCF/акцию						-2.12	3	2.64	-1.64	-6.04	0.4379	-2.03	0.2056	0.4988	2.63		0.3485	43.13

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			61.68	-9.13	22.07	12.7	130.42	86.09	-22.87	-36.95	-16.62		-16.62	14.51	28.01	-166.23
ROA, %			3.45	-1.12	1.41	0.9435	-23.43	-10.73	2.46	2.8	0.8974		0.8974	6.32	-5.6005	-152.08
ROIC, %	-2.76	2.39	13.44	-3.29	6.88	4.25	-80.69	-49.92	6.99	8.15				12.45	-22.2440	13.91
ROS, %				-1.06	1.54	1.07	-63.83	-23	2.76	3.11	1.01	1.01	1.01	8.11	-3.0220	-153.52
ROCE, %				-10.12	56.46	42.63	81.89	84.33	4.78	10.99	7.24	180.1	180.1	15.80	57.49	16.39
Ebit margin, %						3.6	-58.82	-20.99	3.38	6.79	4.57	4.57	4.57		-0.3360	-173.72
Рентаб EBITDA, %				5.71	14.85	14.59	-14.04	-4.14	14.11	15.55	13.54	13.54	13.54	16.11	10.52	-226.74
Чистая рентаб, %			3.19	-1.06	1.54	1.07	-63.83	-23	2.76	3.11	1.01		1.01	8.58	-15.9900	-143.64
Operation Margin, %				-1.63	4.98	3.71	-54.11	-17.69	4.52	5.59	4.66	4.66	4.66	11.65	0.3480	-176.58
Доходность FCF, %	-2.86	18.2	4.34	0.4814	26.91	22.72	-453.68	-38.49	431.98	-73.79					-22.2520	-226.57

	2019Q2	2019Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %								-16.51	10.04	-17.32	-31.83	9.43	20.02	-5.03	-32.72	2.83	14.63		14.51	-0.0540	-6.08
ROA, %								1.54	-1.07	1.47	2.79	-0.7492	-1.51	0.3464	2.21	-0.1773	-0.7934		6.32	0.0151	-12.08
ROIC, %	1.19	2.54				8.93		9.76	-10.46	15.5	9.52	-2.17	-23.4	1.28					12.45	0.1460	-39.27
ROS, %									-5.44	6.3	10.74	-3.46	-7.84	1.53	8.69	-0.7997	-4.08	1.01	8.11	1.27	-7.97
ROCE, %									-16.74	-55.13	7.52	-0.3252	-2.94	2.25	7.29	1.37	-0.5834	180.1	15.80	38.09	140.25
Ebit margin, %											14.97	-0.756	-7.72	5.08	14.76	3.21	-1.56	4.57		5.21	-2.09
Рентаб EBITDA, %									7.66	16.13	22.49	8.11	2.33	13.28	22.73	10.9	9.03	13.54	16.11	13.90	0.39
Чистая рентаб, %								6.96	-5.44	6.3	10.74	-3.46	-7.84	1.53	8.69	-0.7997	-4.08		8.58	-0.4999	-12.25
Operation Margin, %									-1.69	8.32	15.52	-0.756	-7.66	4.96	13.25	5.03	-4.58	4.66	11.65	4.66	-1.24
Доходность FCF, %			12.35	14.85	23.54	30.67	8.41	-155.94	170.38	150.18	-17.84	-129.1								3.54	-3.71

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	4.86	-444.25	8.67	7.94	-0.1534	-0.5272	3.92	2.83	6.57		6.57	15.88	2.53	-312.01
P/BV	3	40.55	1.91	1.01	-0.2	-0.4539	-1.15	5.28	2.61		2.61	3.19	1.22	-267.16
P/S	0.1549	4.72	0.1337	0.0847	0.0979	0.1212	0.1082	0.088	0.0662		0.0662	1.66	0.0963	-7.53
P/FCF		207.72	3.72	4.4	-0.2204	-2.6	0.2315	-1.36	-7.57	-16.81	-16.81	11.74	-5.6217	45.25
E/P		-0.0023	0.1154	0.126	-6.52	-1.9	1.67	1.34	0.2395	0.0813	0.0813	3.37	0.2862	-153.24
EV/EBIT				12.91	-2.29	-4.01	12.26	4.92	8.19	8.19	8.19		5.91	-215.35
EV/EBITDA	1.98	82.41	1.17	0.942	-5.19	-9.28	2.94	2.15	2.77		2.77	16.78	-1.3220	-188.20
EV/S		4.7	0.1737	0.1374	0.729	0.3838	0.4145	0.3341	0.3747	0.3747	0.3747	1.83	0.3764	-0.48
EV/FCF		206.87	4.83	7.15	-1.64	-8.23	5.81	-23.54	-50.81	-50.81	-50.81	16.72	-25.5160	43.92
Debt/EBITDA		2.84	1.18	1.3	-8.62	-17.6	3.95	2.9	3.41	3.41	3.41	2.54	-0.7860	-172.02
Netdebt/Ebitda		1.89	1.91	1.9	-7.92	-16.19	2.17	1.58	2.28	2.28	2.28	0.97	-1.5760	-167.57
Debt/Ratio		0.171	0.1599	0.1676	0.4442	0.3395	0.4553	0.3921	0.4018	0.4018	0.4018	0.21	0.3981	3.43
Debt/Equity		1.39	2.51	2.25	-2.47	-2.72	-4.9	-6.59	-8.24	44.25	44.25	0.63	4.36	-274.69
Debt/Net Income		-15.23	11.36	17.76	-1.9	-3.16	20.2	14.48	45.83	45.83	45.83	3.21	24.64	-270.72
PEG										-12.35	-12.35		-12.3500	0.00
Бета							1.91	69.71	-0.5669	1.84	1.84	0.92	18.22	-0.93
Индекс Альтмана		10.85	2.92	2.86	0.7518	1.39	2.49	26.21	2.23	1.49	1.49	7.17	6.76	1.40

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				-5.21	14.61	7.72	0.7034	-1.32	0.6523	1.86	-4.8		9.54	16.3				15.88	4.71	90.35
P/BV							-0.1161	-0.132	-0.1985	-4.54	-6.12	18.13	8.34	2.26	2.61	4.01		3.19	7.07	-26.05
P/S							0.0489	0.0715	0.0202	0.1091	0.1029	0.0833	0.0911	0.0652	0.0662	0.0828		1.66	0.0777	-0.12
P/FCF			6.73	4.25	3.26	11.88	-0.6413	0.5869	0.6659	-5.6	-0.7746						-16.81	11.74	-4.3864	-295.61
E/P			-0.0872	-0.192	0.0684	0.1295	1.42	-0.7602	1.06	0.5625	-0.2084						0.0813	3.37	0.1470	-163.95
EV/EBIT										6.02	-215.2	-3.01	24.35	7.19	46.59	-93.84	8.19		-1.5040	-19.58
EV/EBITDA							1.83	2.29	5.87	1.65	2.83	0.3932	2.62	2.47	2.87	2.28		16.78	2.13	42.12
EV/S								0.1751	0.9478	0.901	1.63	0.2324	1.24	1.06	1.5	1.47	0.3747	1.83	1.13	-21.29
EV/FCF								1.44	10.64	-26.45	-7.6	13.45	-18.49	176.41	89.98	15.19	-50.81	16.72	42.46	22.41
Debt/EBITDA								13.36	5.24	6.02	24.49	28.64	11.61	5.91	16.91	19.23	3.41	2.54	11.41	-21.73
Netdebt/Ebitda								14.77	5.51	2.69	14.19	-6.52	6.65	3.68	11.3	12.15	2.28	0.97	7.21	-19.27
Debt/Ratio								0.2022	0.1971	0.3464	0.4268	0.1278	0.3433	0.3455	0.4018	0.3323	0.4018	0.21	0.3649	3.20
Debt/Equity								-1.89	-2.33	-7.38	-4.71	-1.81	-5.33	-7.01	-8.24	-6.4	44.25	0.63	3.45	-252.70
Debt/Net Income								-18.83	13.43	12.61	-57.5	-8.5	100.47	15.46	-230.59	-42.62	45.83	3.21	-22.2900	-14.53
PEG																	-12.35		-12.3500	0.00
Бета																-4.54	1.84	0.92	-1.3500	-163.66
Индекс Альтмана	1.04	1.41	1.35	1.36	1.8	-2.19	1.66		1.97							2.23	1.49	7.17	1.03	-192.59

Dividends

IFRS

Reporting Annual Quarterly

	2008	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.003	0.019	0.038	0.038	0.038	0.026	0.000968	0.001	0.09	0.001				0.0238	-47.88
Дивиденд	0.9215												0		0.9215	0.00
Див доход, ао, %	6.92												0	5.45	6.92	0.00
Дивиденды / прибыль, %				4.8	-13.87	9.29	8.97	-0.0151	-0.0304	34.62	9.64	0.3155	0.3155	40.01	8.91	-283.66

	2008Q3	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд		0.025	0.229	0.009	0.014	0.025	0.09	0.035	0.005	0.057	0.005		0.0384	-43.90
Дивиденд	0.9215												0.9215	0.00
Див доход, ао, %	7.38											5.45	7.38	0.00
Дивиденды / прибыль, %		15.24	70.68	1.96	2.82	-7.27	18.75	3.76	-1.95	-10.92	4.1	40.01	2.75	-26.22

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	12.32	12.65	11.78						-1.48
CAPEX/Выручка, %			18.93	15.38	11.26	11.83	11.85	11.85	-8.94
Персонал, чел					71 984	73 686	77 273		2.39

	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
CAPEX/Выручка, %	9.83	17.78	9.62	10.12	16.93	11.49

	CAGR 5

Investing Port

Air France-KLM SA

Reporting Air France-KLM SA

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other