Market Closed -
Nyse
21:00:02 30/05/2024 BST
|
5-day change
|
1st Jan Change
|
147.5
USD
|
-0.32%
|
|
+0.81%
|
+13.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
27,988
|
17,730
|
19,593
|
12,614
|
33,180
|
37,956
|
-
|
-
|
Enterprise Value (EV)
1 |
38,779
|
33,375
|
38,556
|
34,070
|
54,135
|
57,608
|
55,340
|
52,403
|
P/E ratio
|
14.9
x
|
-2.76
x
|
-3.68
x
|
-5.85
x
|
20.5
x
|
13.7
x
|
11.4
x
|
10.1
x
|
Yield
|
2.22%
|
1.04%
|
-
|
-
|
-
|
-
|
-
|
0.34%
|
Capitalization / Revenue
|
2.56
x
|
8.03
x
|
12.8
x
|
1.43
x
|
2.39
x
|
2.32
x
|
2.14
x
|
1.97
x
|
EV / Revenue
|
3.54
x
|
15.1
x
|
25.2
x
|
3.85
x
|
3.89
x
|
3.52
x
|
3.12
x
|
2.72
x
|
EV / EBITDA
|
11.4
x
|
-21.9
x
|
-17.9
x
|
47.9
x
|
11.9
x
|
10.1
x
|
8.82
x
|
7.75
x
|
EV / FCF
|
56.1
x
|
-5.86
x
|
-9.39
x
|
-15.3
x
|
93.3
x
|
28.2
x
|
25.7
x
|
13.9
x
|
FCF Yield
|
1.78%
|
-17.1%
|
-10.7%
|
-6.54%
|
1.07%
|
3.54%
|
3.89%
|
7.19%
|
Price to Book
|
2.29
x
|
2.02
x
|
3.85
x
|
4.4
x
|
7.03
x
|
5.23
x
|
3.48
x
|
2.55
x
|
Nbr of stocks (in thousands)
|
209,631
|
237,384
|
254,790
|
255,182
|
256,235
|
257,349
|
-
|
-
|
Reference price
2 |
133.5
|
74.69
|
76.90
|
49.43
|
129.5
|
147.5
|
147.5
|
147.5
|
Announcement Date
|
04/02/20
|
22/02/21
|
04/02/22
|
07/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,951
|
2,209
|
1,532
|
8,841
|
13,900
|
16,383
|
17,755
|
19,237
|
EBITDA
1 |
3,390
|
-1,522
|
-2,150
|
711.6
|
4,544
|
5,726
|
6,275
|
6,763
|
EBIT
1 |
2,144
|
-2,801
|
-3,443
|
-695.1
|
3,089
|
4,041
|
4,468
|
4,859
|
Operating Margin
|
19.58%
|
-126.81%
|
-224.7%
|
-7.86%
|
22.22%
|
24.66%
|
25.17%
|
25.26%
|
Earnings before Tax (EBT)
1 |
1,908
|
-5,775
|
-5,260
|
-2,156
|
1,697
|
2,926
|
3,562
|
4,035
|
Net income
1 |
1,879
|
-5,797
|
-5,260
|
-2,156
|
1,697
|
2,944
|
3,551
|
3,935
|
Net margin
|
17.16%
|
-262.47%
|
-343.34%
|
-24.39%
|
12.21%
|
17.97%
|
20%
|
20.45%
|
EPS
2 |
8.950
|
-27.05
|
-20.89
|
-8.450
|
6.310
|
10.80
|
12.95
|
14.58
|
Free Cash Flow
1 |
691.7
|
-5,697
|
-4,108
|
-2,228
|
580
|
2,040
|
2,154
|
3,767
|
FCF margin
|
6.32%
|
-257.91%
|
-268.09%
|
-25.2%
|
4.17%
|
12.45%
|
12.13%
|
19.58%
|
FCF Conversion (EBITDA)
|
20.41%
|
-
|
-
|
-
|
12.76%
|
35.63%
|
34.33%
|
55.7%
|
FCF Conversion (Net income)
|
36.81%
|
-
|
-
|
-
|
34.18%
|
69.31%
|
60.67%
|
95.74%
|
Dividend per Share
2 |
2.960
|
0.7800
|
-
|
-
|
-
|
-
|
-
|
0.5046
|
Announcement Date
|
04/02/20
|
22/02/21
|
04/02/22
|
07/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
982.2
|
1,059
|
2,184
|
2,993
|
2,604
|
2,885
|
3,523
|
4,160
|
3,331
|
3,728
|
4,036
|
4,807
|
3,800
|
4,037
|
4,447
|
EBITDA
1 |
-559.2
|
-416.3
|
109.7
|
742.3
|
409.3
|
641.7
|
1,173
|
1,728
|
1,002
|
1,174
|
1,411
|
1,978
|
1,150
|
1,301
|
1,560
|
EBIT
1 |
-892.6
|
-856.4
|
-228.7
|
313.2
|
48.71
|
271.6
|
771.6
|
1,265
|
634
|
750
|
996.9
|
1,532
|
718.3
|
867.8
|
1,121
|
Operating Margin
|
-90.87%
|
-80.85%
|
-10.47%
|
10.46%
|
1.87%
|
9.41%
|
21.9%
|
30.41%
|
19.03%
|
20.12%
|
24.7%
|
31.86%
|
18.9%
|
21.5%
|
25.2%
|
Earnings before Tax (EBT)
1 |
-1,357
|
-1,167
|
-521.6
|
32.97
|
-500.2
|
-47.91
|
462.3
|
1,011
|
278
|
364
|
757.1
|
1,308
|
511.6
|
-
|
-
|
Net income
1 |
-1,357
|
-1,167
|
-521.6
|
32.97
|
-500.2
|
-47.91
|
458.8
|
1,009
|
278
|
360
|
760.4
|
1,324
|
502.6
|
503.3
|
-
|
Net margin
|
-138.15%
|
-110.19%
|
-23.88%
|
1.1%
|
-19.21%
|
-1.66%
|
13.02%
|
24.25%
|
8.35%
|
9.66%
|
18.84%
|
27.54%
|
13.23%
|
12.47%
|
-
|
EPS
2 |
-5.330
|
-4.580
|
-2.050
|
0.1300
|
-1.960
|
-0.1900
|
1.700
|
3.650
|
1.060
|
1.350
|
2.783
|
4.834
|
1.841
|
1.800
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/02/22
|
05/05/22
|
28/07/22
|
03/11/22
|
07/02/23
|
04/05/23
|
27/07/23
|
26/10/23
|
01/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,791
|
15,645
|
18,963
|
21,456
|
20,955
|
19,651
|
17,383
|
14,446
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.184
x
|
-10.28
x
|
-8.82
x
|
30.15
x
|
4.612
x
|
3.432
x
|
2.77
x
|
2.136
x
|
Free Cash Flow
1 |
692
|
-5,697
|
-4,108
|
-2,228
|
580
|
2,040
|
2,154
|
3,767
|
ROE (net income / shareholders' equity)
|
17.2%
|
-37.5%
|
-76%
|
-48.1%
|
48.1%
|
48.9%
|
36.8%
|
30%
|
ROA (Net income/ Total Assets)
|
6.9%
|
-18.5%
|
-16.3%
|
-5.8%
|
5.3%
|
8.92%
|
9.87%
|
9.92%
|
Assets
1 |
27,230
|
31,393
|
32,362
|
37,204
|
32,002
|
33,017
|
35,976
|
39,655
|
Book Value Per Share
2 |
58.30
|
36.90
|
20.00
|
11.20
|
18.40
|
28.20
|
42.40
|
57.90
|
Cash Flow per Share
2 |
17.70
|
-17.40
|
-7.460
|
1.890
|
15.80
|
19.10
|
21.20
|
22.70
|
Capex
1 |
3,025
|
1,965
|
2,230
|
2,710
|
3,897
|
3,274
|
3,100
|
2,966
|
Capex / Sales
|
27.62%
|
88.97%
|
145.53%
|
30.65%
|
28.04%
|
19.99%
|
17.46%
|
15.42%
|
Announcement Date
|
04/02/20
|
22/02/21
|
04/02/22
|
07/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
147.5
USD Average target price
161.2
USD Spread / Average Target +9.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.90% | 37.96B | | -18.02% | 19.03B | | +7.39% | 597M | | -32.03% | 410M |
Cruise Lines
|