Wizz Air Holdings Plc

OTC

WZZZY

Stock

Yield per half year: +31.87%
Dividend yield: 0%
Sector: Industrials

Reporting Wizz Air Holdings Plc

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд €		3.29	3.09	1.08	0.863	1.59	0.8373	0.7452		3.61	1.02	-7.15
Выручка, млрд €	1.43	1.57	1.95	2.32	2.76	0.739	1.5	3.9	5.07	5.07	2.79	12.93
Чистая прибыль, млрд €	0.1929	0.246	0.2751	0.2916	0.2811	-0.5721	-0.5705	-0.523	0.3766	0.3766	-0.2016	6.02
EV, млрд €		2.55	2.14	-0.2076	-0.08	1.75	3.66	4.68	6.41	6.41	3.28	-340.30
EBIT, млрд €	0.2194	0.2407	0.2911	0.3043	0.3837	-0.5075	-0.5021	-0.4294	0.5378	0.5378	-0.1035	6.99
EBITDA, млрд €	0.2482	0.2983	0.3818	0.3985	0.7652	-0.1458	-0.0954	0.1717	1.29	1.29	0.3971	11.01
OIBDA, млрд €					0.7463	-0.0846	0.0549	0.2279	1.35	1.35	0.4589	12.59
Баланс стоимость, млрд €	0.6887	0.9525	1.24	1.53	1.23	0.9078	0.2522	-0.331	0.1834	0.1834	0.4485	-31.66
FCF, млрд €	0.2338	0.1951	0.3072	0.2122	0.3197	-0.6398	-0.1569	-0.218	-0.0321	-0.0321	-0.1454	-163.15
Операционный денежный поток, млрд €	0.2889	0.3109	0.4169	0.4071	0.7719	-0.2246	0.3346	0.4219	0.6768	0.6768	0.3961	-2.60
Операционная прибыль, млрд €	0.2355	0.2467	0.2918	0.2998	0.3383	-0.5281	-0.4201	-0.4668	0.4379	0.4379	-0.1278	5.30
Операционные расходы, млрд €	0.0652	0.0803	0.0972	0.0687	0.1153	0.0208	0.0872	0.2519	0.7766	0.7766	0.2504	46.44
CAPEX, млрд €	0.0551	0.1158	0.1097	0.1949	0.4522	0.4152	0.4915	0.6399	0.7089	0.7089	0.5415	9.41

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд €					1.53	1.53	1.4	0.8859	0.631	0.5269	0.8536	0.8414	0.9219	0.5434				0.7374	0.62
Выручка, млрд €								0.8088	1.39	0.9117	0.7902	1.13	3.04	1.06	0.956	1.26	1.81	1.63	-9.85
Чистая прибыль, млрд €								-0.4525	0.0777	0.0382	-0.1864	0.056	0.4041	-0.1131	0.0846	0.0058	0.3177	0.1398	-4.70
EV, млрд €					1.68		2.08		1.05		1.26	2.12	4.56	2.25	5.58	2.2	6.49	4.22	7.31
EBIT, млрд €								-0.2845	0.2207	-0.1555	-0.2475	0.0732	0.4764	-0.1131	-0.1043	-0.0071	0.0629	0.0630	-33.30
EBITDA, млрд €								-0.4241	0.0942	0.0745	-0.174	0.1143	0.8307	-0.0683	-0.041	0.0563	0.431	0.2417	-12.30
OIBDA, млрд €													0.903	-0.0235	-0.2299	0.2683	0.1762	0.2188	-27.88
Баланс стоимость, млрд €								0.2639	-0.2312	-0.2586	-0.331	-0.3279	0.2578	0.2255	0.1834	0.1457	0.4126	0.2450	9.86
FCF, млрд €	0.1883	-0.2859	-0.2725	-0.3742	0.1369		-0.3389		0.0684		-0.346		0.3125		-0.3697			-0.1347	1.75
Операционный денежный поток, млрд €	0.545	0.1709	-0.1241	-0.0992	0.3935		-0.0564		0.4134		-0.0527		0.5916		-0.0277			0.1736	-13.26
Операционная прибыль, млрд €								-0.2845	0.2207	-0.1555	-0.2475	0.0732	0.4764	-0.0683	-0.1043	0.2178	0.0629	0.1169	-33.30
Операционные расходы, млрд €								0.0855	0.0586	0.0302	0.1586	0.1994	0.2192	0.0414	0.0554	0.0161	0.3339	0.1332	8.78
CAPEX, млрд €	0.3567	0.4568	0.1485	0.275	0.2566		0.2825		0.3449		0.2933		0.2792		0.3419			0.3084	3.89

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд €		0.6456	0.774	0.9796	1.32	1.31	1.1	0.6922	1.41	0.7284	0.7284	1.05	-11.08
Short Term Investments €	0.001	0.001	0.001		-0.0011	0.4325	0.3468	0.4063	0.0000	0.7511	0.7511	0.3871	-468.86
Total Receivables €		0.131	0.051	0.2301	0.3419	0.1932	0.1559	0.0869	0.1701	0.3204	0.3204	0.1853	10.65
Total Current Assets €		0.7951	0.9537	1.23	1.69	1.57	1.66	1.42	2.16	2.58	2.58	1.88	10.44
Чистые активы, млрд €	0.0947	0.1174	0.2247	0.2497	1.67	1.82	2.13	2.41	2.4		2.61	2.09	7.52
Активы, млрд €		1.33	1.7	2.14	2.56	4.36	4.72	4.84	7.03	8.69	8.69	5.93	14.79
Short Term Debt €		0.0008	0.0009	0.0009	0.0003	0.3411	0.7224	0.3733	1.28	1.08	1.08	0.7594	25.92
Long Term Debt €		0.0269	0.0268	0.0266	0.0266	0.0264	0.5382	0.9368	0.5383	0.5927	0.5927	0.5265	86.31
Задолженность, млрд €		0.6431	0.7438	0.9003	1.03	3.12	3.82	4.6	7.39	8.55	8.55	5.50	22.34
Чистый долг, млрд €		-0.612	-0.741	-0.9474	-1.29	0.7289	2.04	2.89	3.89	5.54	5.54	3.02	50.03
Долг, млрд €		0.0277	0.0277	0.0275	0.0269	0.3675	1.26	3.58	5.3	6.27	6.27	3.36	76.36
Interest income €				0.0028	0.0062	0.0454	0.009	0.0028	0.0208			0.0168	27.39
Расходы на обслуживание долга €		0.0027	0.004	0.005	0.0041	0.0915	0.0784	0.0808	0.1352	0.1967	0.1967	0.1165	16.54
Чист. проц. доходы, млрд €				-0.0022	0.0021	-0.0461	-0.0694	-0.0867	-0.1144	0.09	0.0233	-0.0453	-214.32
Goodwill €								-0.0001	-0.0001			-0.0001	0.00
Амортизация, млрд €		0.0288	0.0576	0.0907	0.0942	0.3815	0.3617	0.4067	0.6011	0.7553	0.7553	0.5013	14.64
Себестоимость, млрд €		1.13	1.24	1.56	1.95	2.31	1.25	1.83	4.21	3.86	3.86	2.69	10.81
Товарно материальные запасы €		0.0176	0.0249	0.0216	0.0317	0.0706	0.0537	0.064	0.2956	0.3336	0.3336	0.1635	36.42

	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд €											-1.22	1.13	-1.49	1.41	-1.29	1.79	-1.73	0.7284	-1.48	0.4603	-0.0463	-23.79
Short Term Investments €										0.45	2.43	0.3652	2.99		2.58	0.6005	3.47	0.7511	2.96	1.31	1.82	16.88
Total Receivables €				0.1932	0.1772	0.1559		0.237		0.103		0.307		0.3939		0.206		0.3204		0.234	0.2923	-5.29
Total Current Assets €											1.22	2.01	1.49	2.16	1.29	2.63	1.73	2.58	1.48	2.72	2.23	0.68
Чистые активы, млрд €	0.2893	0.2608	1.79	1.82	2	2.13		2.38		2.67		3.31		2.4							2.58	2.42
Активы, млрд €				4.36	4.47	4.72		5.11		5.36		6.48		7.03		7.88		8.69		9.24	7.86	7.35
Short Term Debt €				0.3411	0.6784	0.7224		0.7213		0.4134		0.4993		1.28		1.19		1.08		0.8413	0.9781	11.00
Long Term Debt €	0.0265	0.0266	0.2143			0.5382		0.5417		1.04		1.05		0.5383				0.5927		0.8061	0.8054	-4.97
Задолженность, млрд €					3.32	3.82		4.33		5.09		6.74		7.39		7.66		8.55	-0.1457	8.87	6.46	3.72
Чистый долг, млрд €											1.22	3.86	1.49	3.89	1.29	3.83	1.73	4.88	1.48	6.07	3.60	9.65
Долг, млрд €		0.0269	0.5386			1.26		1.26		1.45		1.54		1.81		5.63		5.61		6.53	4.22	33.50
Interest income €						0.0018	0.0009	0.0009	0.0006	0.0004	0.0004	0.0027	0.0059	0.0118			0.024				0.0090	126.79
Расходы на обслуживание долга €										0.0251	0.027	0.0328	0.0381	0.0373		0.0918	0.0501	0.0546	0.0608	0.0635	0.0642	-7.11
Чист. проц. доходы, млрд €						-0.0229	-0.0199	-0.021	-0.0215	-0.0243	-0.0266	-0.0301	-0.0322	-0.0255			-0.0261				-0.0281	-0.38
Goodwill €										-0.0001		0.0001		-0.0001							-0.0000	0.00
Амортизация, млрд €											-0.1396	-0.1265	0.23	0.0735	0.0411	0.3543	0.0448	0.0634	0.0634	0.3681	0.1788	0.77
Себестоимость, млрд €											1.01	1.11	1.04	0.979	0.8448	2.35	1.2	0.8542	1.01	1.47	1.38	-8.96
Товарно материальные запасы €				0.0706	0.05	0.0537		0.0472		0.0709		0.1287		0.2956		0.2206		0.3336		0.2684	0.2494	15.84

Share

IFRS

Reporting Annual Quarterly

	2013	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	4.2				27.06	1.9	-5.89	-5.72	-5.07	2.95		2.95	-2.3660	9.20
Цена акции ао			11.32	8.5	8.5	15	14.65	7.35	5.55	4.67	6	6	7.64	-16.35
Число акций ао, млн		229.43	290.82	291.03	127.23	85.47	96.57	99.81	103.21	127.71		127.71	102.55	8.36
FCF/акцию		1.02	0.6709	1.06	1.67	3.74	-6.63	-1.57	-2.11	-0.2514		-0.2514	-1.3643	-158.28

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS								-1.14	-3.1	0.1004	-1.8	0.5418	3.16	-1.09	0.8185	0.0561	3.07			1.20	-0.58
Цена акции ао							12.77	8.59	6.11	5.11	8.26	8.14	7.22	5.26				5.26	6	6.38	-5.92
Число акций ао, млн					90.12	96.57	109.53	103.09	103.23	103.16	103.37	103.33	127.71	103.34						108.18	0.03
FCF/акцию	1.04	-2.24	-3.19	-4.36	1.52		-3.09		0.663		-3.35		2.45		-3.58					-1.3814	2.99

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	28.01	25.83	22.15	19.09	22.77	-63.02	-111.18	1327.07	-510.3		-510.3	14.51	133.07	-286.25
ROA, %	14.48	14.5	12.84	11.4	6.45	-12.11	-12.87	-8.81	4.79		4.79	6.32	-4.5100	-5.78
ROS, %		15.66	14.12	12.57	10.18	-77.42	-37.98	-13.43	7.42	7.42	7.42	8.11	-22.7980	-162.56
ROCE, %		25.27	23.44	19.92	31.08	-56.15	-13.96	-10.97	9.4	369.11	369.11	15.90	59.49	-245.73
Ebit margin, %					13.9	-68.32	-33.43	-11.02	10.6	10.6	10.6		-18.3140	-168.89
Рентаб EBITDA, %		18.99	19.6	17.18	27.71	-19.73	-6.35	4.41	25.49	25.49	25.49	16.11	5.86	-205.26
Чистая рентаб, %	13.5	15.66	14.12	12.57	10.18	-77.42	-37.98	-13.43	7.42		7.42	8.57	-22.2460	-6.13
Operation Margin, %		15.7	14.98	12.93	12.25	-71.46	-27.97	-11.98	8.63	8.63	8.63	11.65	-18.8300	-165.52
Доходность FCF, %		5.92	9.95	19.62	37.05	-40.15	-20.76	-29.25					-6.6980	-208.31

	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %							-171.47	-33.61	-14.77	56.31	-17.07	-181.7	110.57	414.8	4.03	142.82		14.51	98.10	-195.30
ROA, %		-2.56	-3.01	-4.54	-0.0371	-4.68		1.2		-2.65		10.25		1.95		6.88		6.32	3.53	41.80
ROS, %								5.61	4.19	-23.59	4.94	13.27	-10.62	8.85	0.4606	17.58	7.42	8.11	4.74	-193.08
ROCE, %			-12.14	-15.56	7.21	-75.71		-85.38		69.15		10.75		-1.96		1.03	369.11	15.90	89.62	39.79
Ebit margin, %												15.65	-10.62	-10.91	-0.5598	3.48	10.6		-1.6020	-199.96
Рентаб EBITDA, %								6.8	8.17	-22.02	10.08	27.28	-6.41	-4.28	4.47	23.85	25.49	16.11	8.62	-231.80
Чистая рентаб, %							-55.95	5.61	4.19	-23.59	4.94	13.27	-10.62	8.85	0.4606	17.58		8.57	5.91	5.79
Operation Margin, %								15.94	-17.06	-31.32	6.46	15.65	-6.41	-10.91	17.3	3.48	8.63	11.65	2.42	-206.13
Доходность FCF, %	12.19	-27.3	-28.9	-26.67	8.96	-24.24		10.85		-40.53		41.35							-0.7220	35.78

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	13.39	11.23	3.71	3.07	-2.79	-1.33	-1.42	2.32		2.32	15.75	-0.0300	-5.45
P/BV	3.46	2.49	0.7079	0.6989	1.76	3.24	-2.2	5.98		5.98	3.16	1.90	53.62
P/S	2.1	1.59	0.4663	0.3125	2.16	0.5139	0.2022	0.1719		0.1719	1.64	0.6721	-11.27
P/FCF	16.88	10.05	5.1	2.7	-2.49	-4.82	-3.42	-112.46	-112.46	-112.46	11.74	-47.1300	114.27
E/P	0.0747	0.0891	0.2696	0.3257	-0.359	-0.7546	-0.7018	0.1043	0.1043	0.1043	3.37	-0.3214	-178.10
EV/EBIT				4.17	-6.92	-7.29	-10.9	11.93	11.93	11.93		-0.2500	-211.51
EV/EBITDA	8.54	5.59	-0.5211	-0.1046	-12.03	-38.35	27.26	4.96		4.96	16.72	-3.6529	-316.37
EV/S	1.62	1.1	-0.0895	-0.029	2.37	2.44	1.2	1.26	1.26	1.26	1.81	1.71	-11.87
EV/FCF	13.06	6.95	-0.9785	-0.2503	-2.74	-23.32	-21.47	-199.79	-199.79	-199.79	16.61	-89.4220	135.81
Debt/EBITDA	0.0929	0.072	0.0675	0.4803	-8.65	-37.51	30.88	4.85	4.85	4.85	2.54	-1.1160	-189.07
Netdebt/Ebitda	-2.48	-2.48	-3.23	0.9526	-13.97	-30.26	22.67	4.29	4.29	4.29	0.97	-2.5960	-178.97
Debt/Ratio	0.0163	0.0128	0.0105	0.0843	0.2669	0.7402	0.7537	0.7211	0.7211	0.7211	0.21	0.6406	21.99
Debt/Equity	0.0291	0.0221	0.0176	0.2976	1.39	14.2	-16.02	34.19	58.68	58.68	0.79	18.49	111.40
Debt/Net Income	0.1126	0.1	0.0922	1.31	-2.2	-6.28	-10.14	16.65	16.65	16.65	3.20	2.94	-249.90
PEG									-27.24	-27.24		-27.2400	0.00
Бета							-1.17	-0.0655	2.75	2.75	0.81	0.5048	-232.96
Индекс Альтмана	3.86	3.25	1.31	3.03	0.9186	0.7693	7.09	1.72	1.69	1.69	7.17	2.44	12.97

	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E									-1.96	8.12	13.79	-4.58	-65.05	2.52	-4.8	1.99	2.38	1.44			15.75	0.7060	-10.59
P/BV								5.01	3.36	-2.73	-2.04	-2.58	-2.35	3.24	2.41	4.84		1.15			3.16	1.86	-186.68
P/S									1.1	0.4556	0.578	1.08	0.195	0.1117	0.0952	0.1256	0.1261	0.0832			1.64	0.1084	-5.72
P/FCF		8.2	-3.66	-3.46	-3.75	11.16		-4.13		9.22		-2.47		2.42						-112.46	11.74	-21.4840	93.65
E/P							-0.1729	-0.1792	-0.5108	0.1231	0.0725	-0.2184	0.0726	0.4383	-0.2081					0.1043	3.37	0.0377	-186.26
EV/EBIT														9.58	-19.91	-53.54	-312.61	103.22		11.93		-54.1820	-190.26
EV/EBITDA						109.1		-9.03		11.11		-7.23	18.55	5.4	3.21	6.68	2.83	17.17			16.72	7.06	26.03
EV/S								5.56		0.7556		1.59	1.87	1.5	2.11	5.84	1.75	3.59		1.26	1.81	2.91	-9.80
EV/FCF		2.39			-4.18	12.28		-6.15		15.29		-3.64		14.61		-15.11				-199.79	16.61	-37.7280	-267.20
Debt/EBITDA		1.6			-6.57	82.01		-6.29		16.4		-10.42		6.77		-136.92		15.15		4.85	2.54	-24.1140	-185.82
Netdebt/Ebitda										41.03	20.06	-22.37	11.3	4.61	-25.37	-119.13	26.28	14.08		4.29	0.97	-19.9700	-170.09
Debt/Ratio		0.1223			0.2669	0.2469		0.2709		0.2382		0.2578		0.714		0.6448		0.7067		0.7211	0.21	0.6089	22.84
Debt/Equity		0.343			1.39	1.59		5.19		-6.68		-5.48		21.83		30.57		15.83		58.68	0.79	24.29	-260.67
Debt/Net Income		1.8			-5.88	-664.74		-5.79		19.88		-9.73		13.93		66.27		20.55		16.65	3.20	21.53	-211.34
PEG																				-27.24		-27.2400	0.00
Бета																			-2.1	2.75	0.81	0.3250	-214.43
Индекс Альтмана	0.057	3.78	1.78	1.34	0.8125	1.12		0.677		0.9095									1.69	1.69	7.17	1.22	8.58

Dividends

IFRS

Reporting Annual

	LTM	Industry average	5 year average	CAGR 5
Дивиденд	0
Див доход, ао, %	0	5.57
Дивиденды / прибыль, %	0	40.00

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	16.38	56.18	32.73	16.43	13.97	13.97	-3.13
Персонал, чел				7 389	7 389		0.00

	2023Q3	2024Q1	CAGR 5
CAPEX/Выручка, %	9.17	35.77	97.50

	CAGR 5