Wizz Air Holdings (WIZZ)

Sector:

Tourism and Leisure Services

Index:

FTSE 250

1,171.00p
   
  • Change Today:
    -22.00p
  • 52 Week High: 2,536.00p
  • 52 Week Low: 1,148.00p
  • Currency: UK Pounds
  • Shares Issued: 103.38m
  • Volume: 550,558
  • Market Cap: £1,210.60m
  • RiskGrade: 205

Key Financials

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Growth Metrics 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Annualisation Factor 1.0 1.0 1.0 n/a 1.0
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
           
Continuing Operations          
PE Ratio - Adjusted 698.3 n/a n/a n/a 10.0
PE Ratio - Diluted 8.6
8.6		 n/a
n/a		 n/a
n/a		 n/a
n/a		 12.3
12.3
PEG - Adjusted n/a n/a n/a n/a 0.2
PEG - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 0.1
2.0
Return on Capital Employed 7.26%
7.26%		 n/a
n/a		 n/a
n/a		 n/a
n/a		 10.27%
10.33%
Operating Margin 9.01%
9.01%		 (11.55%)
(11.55%)		 (33.35%)
(33.35%)		 (67.62%)
(67.62%)		 12.25%
12.32%
           
Continuing & Discontinued Operations          
PE Ratio - Adjusted 698.3 n/a n/a n/a 10.0
PE Ratio - Diluted 8.6
8.6		 n/a
n/a		 n/a
n/a		 n/a
n/a		 12.3
12.3
PEG - Adjusted n/a n/a n/a n/a 0.2
PEG - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 0.1
1.8

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Gearing 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Net Gearing 3,007.42% n/a 1,135.62% 224.37% 94.06%

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Value Metrics 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Price/Book Value n/a n/a n/a n/a n/a
Price/Tangible Book Value n/a n/a n/a n/a n/a
Price/ Cash Flow n/a n/a n/a n/a n/a
Price/Revenue n/a n/a n/a n/a n/a
Price/R&D n/a n/a n/a n/a n/a
Net Asset Value per Share (exc. Intangibles) 51.29¢ (421.08¢) 201.88¢ 1,020.86¢ 1,616.90¢
Net Cash per Share n/a n/a n/a n/a n/a

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Annualised Fundamentals 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Continuing Operations          
Revenue 5,073.10 3,895.70 1,663.40 7.46 2,761.30
EBITDA 1,212.60
1,212.60		 151.00
151.00		 (108.50)
(108.50)		 (1.56)
(1.56)		 719.70
721.70
Depreciation (755.30)
(755.30)		 (601.10)
(601.10)		 (446.30)
(446.30)		 (3.49)
(3.49)		 (381.40)
(381.40)
Net Interest (116.20)
(116.20)		 (114.50)
(114.50)		 (86.70)
(86.70)		 (0.67)
(0.67)		 (44.20)
(44.20)
Profit Before Tax 341.10
341.10		 (564.60)
(564.60)		 (641.50)
(641.50)		 (5.72)
(5.72)		 294.10
296.10
           
Revenue per Share 4,909.62¢ 3,774.53¢ 1,666.53¢ 8.72¢ 3,697.22¢
Pre-Tax Profit per Share 330.11¢
330.11¢		 (547.04¢)
(547.04¢)		 (642.71¢)
(642.71¢)		 (6.68¢)
(6.68¢)		 393.78¢
396.46¢
Market Capitalisation   (Millions) 2,218.12 3,070.60 2,980.86 4,129.32 1,970.79
Enterprise Value (EV)   (Millions) 7,617.92 8,277.60 6,371.06 6,877.22 3,554.19
EBITDA/EV 15.92%
15.92%		 1.82%
1.82%		 (1.70%)
(1.70%)		 (0.02%)
(0.02%)		 20.25%
20.31%
Operating Margin 9.01%
9.01%		 (11.55%)
(11.55%)		 (33.35%)
(33.35%)		 (67.62%)
(67.62%)		 12.25%
12.32%
Capital Employed   (Millions) 6,297.00 4,844.10 4,187.20 4,068.00 3,293.90
Return on Capital Employed 7.26%
7.26%		 n/a
n/a		 n/a
n/a		 n/a
n/a		 10.27%
10.33%
Invested Equity Capital   (Millions) 183.40 (327.80) 326.60 965.10 1,281.70
           
Earnings per Share - Basic 364.00¢
364.46¢		 (507.00¢)
(506.73¢)		 (633.00¢)
(632.99¢)		 (673.00¢)
(668.77¢)		 376.00¢
379.05¢
Earnings per Share - Diluted 296.00¢
294.89¢		 (507.00¢)
(506.73¢)		 (633.00¢)
(632.99¢)		 (673.00¢)
(668.77¢)		 222.00¢
222.46¢
Earnings per Share - Adjusted 3.64¢ (5.07)¢ (637.00)¢ (564.00)¢ 272.00¢
Earnings per Share Growth - Basic n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 116%
3%
Earnings per Share Growth - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 120%
6%
Earnings per Share Growth - Adjusted n/a n/a n/a n/a 56%
PE Ratio - Diluted 8.6
8.6		 n/a
n/a		 n/a
n/a		 n/a
n/a		 12.3
12.3
PEG - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 0.1
2.0
Tax Rate (7.27%) 5.22% (0.16%) (1.68%) 4.42%
Dividend Cover n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a
Interest Cover 2.73
2.73		 (3.17)
(3.17)		 (6.17)
(6.17)		 (6.23)
(6.23)		 4.21
4.24
           
Continuing & Discontinued Operations          
Earnings per Share - Basic 364.00¢
364.46¢		 (507.00¢)
(506.73¢)		 (633.00¢)
(632.99¢)		 (6.79¢)
(6.75¢)		 376.00¢
379.05¢
Earnings per Share - Diluted 296.00¢
294.89¢		 (507.00¢)
(506.73¢)		 (633.00¢)
(632.99¢)		 (6.79¢)
(6.75¢)		 222.00¢
222.46¢
Earnings per Share - Adjusted 3.64¢ (5.07¢) (637.00¢) (5.69¢) 272.00¢
Earnings per Share Growth - Basic n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 122%
5%
Earnings per Share Growth - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 126%
7%
Earnings per Share Growth - Adjusted n/a n/a n/a n/a 61%
PE Ratio - Diluted 8.6
8.6		 n/a
n/a		 n/a
n/a		 n/a
n/a		 12.3
12.3
PEG - Diluted n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 0.1
1.8
Dividend Cover n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a		 n/a
n/a
Return on Equity (ROE) 205.34%
205.34%		 159.55%
159.55%		 (193.45%)
(193.45%)		 (0.60%)
(0.60%)		 21.93%
22.09%
Operating Cash Flow per Share 654.99¢ 408.78¢ 281.73¢ (262.55¢) 1,006.35¢
Gross Cash Flow per Share cn/a cn/a cn/a cn/a cn/a
Cash Incr/Decr per Share (676.76¢) 623.58¢ (362.78¢) 2.99¢ (605.60¢)
Capital Expenditure per Share n/a n/a n/a n/a n/a
Dividend per Share n/a n/a n/a n/a n/a
Dividend per Share Growth n/a n/a n/a n/a n/a
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Shareholders Funds 183.40 (331.00) 279.30 907.70 1,234.80
Net Borrowings   (Millions) 5,515.60 3,866.90 3,171.80 2,036.30 1,161.40
Net Asset Value per Share (inc. Intangibles) 87.78¢ (395.02¢) 217.31¢ 1,025.53¢ 1,616.90¢

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Gearing - inc Intangibles 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Shareholders' Funds inc Intangibles 183.40 (331.00) 279.30 907.70 1,234.80
Net Borrowings   (Millions) 5,515.60 3,866.90 3,171.80 2,036.30 1,161.40
Net Gearing 3,007.42% n/a 1,135.62% 224.37% 94.06%
Cash & Near Cash 728.40 1,408.60 766.60 1,100.70 878.00
Cash 397.16% (425.56%) 274.47% 121.26% 71.10%
Gross Borrowings 6,244.00 5,275.50 3,938.40 3,137.00 2,039.40
Gross Gearing 3,404.58% 1,593.81% 1,410.10% 345.63% 165.16%
Borrowings Under 5 years 6,244.00 5,275.50 3,938.40 3,137.00 2,039.40
Under 5 years 3,404.58% (1,593.81%) 1,410.10% 345.60% 165.16%
Borrowings Under 1 year n/a n/a n/a n/a n/a
Under 1 year n/a n/a n/a n/a n/a

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Gearing - exc Intangibles 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Shareholders' Funds exc Intangibles 90.70 (407.70) 216.90 877.30 1,207.60
Net Borrowings   (Millions) 5,515.60 3,866.90 3,171.80 2,036.30 1,161.40
Net Gearing 6,081.15% n/a 1,462.33% 232.14% 96.17%
Cash & Near Cash 728.40 1,408.60 766.60 1,100.70 878.00
Cash 803.09% (345.50%) 353.43% 125.46% 72.71%
Gross Borrowings 6,244.00 5,275.50 3,938.40 3,137.00 2,039.40
Gross Gearing 6,884.23% 1,293.97% 1,815.77% 357.61% 168.88%
Borrowings Under 5 years 6,244.00 5,275.50 3,938.40 3,137.00 2,039.40
Under 5 years 6,884.23% (1,293.97%) 1,815.77% 357.57% 168.88%
Borrowings Under 1 year n/a n/a n/a n/a n/a
Under 1 year n/a n/a n/a n/a n/a

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Cover 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21 31-Mar-20
Quick Ratio 0.75 0.60 1.09 1.31 1.14
Current Ratio 0.87 0.69 1.14 1.35 1.19

Key

* GAAP

a. Includes discontinued activities

b. Based on operating cash flow before tax

c. Not disclosed under IFRS

d. Includes non-current assets

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Normalised ratios are shown in blue text

Note 6: Forecast figures based on normalised accounts.

 

Top of Page