Stock AUKNY AUCKLAND INTERNATIONAL AIRPORT LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Auckland International Airport Limited OTC Markets

Equities

AUKNY

US05070F3082

Airport Services

Market Closed - OTC Markets
Other stock markets
 20:28:39 24/05/2024 BST 		5-day change 1st Jan Change
23.5 USD +1.95% Intraday chart for Auckland International Airport Limited -.--% -9.75%
05-28 Auckland International Airport Issues AU$250 Million of 7.5-Year Fixed-Rate Bonds Due Dec. 2031 MT
05-14 Auckland International Airport's April Passenger Volumes Rise 8% MT

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,931 9,675 10,706 10,574 12,593 11,546 - -
Enterprise Value (EV) 1 14,085 11,055 12,019 12,026 13,875 14,259 15,415 16,469
P/E ratio 22.7 x 43.2 x 23.1 x 55.2 x 292 x 42.3 x 37.9 x 33.7 x
Yield 2.26% - - - - 1.71% 1.93% 2.18%
Capitalization / Revenue 16 x 17.1 x 38.1 x 35.2 x 20.1 x 13 x 11.3 x 9.78 x
EV / Revenue 18.9 x 19.5 x 42.8 x 40 x 22.2 x 16.1 x 15.1 x 14 x
EV / EBITDA 25.4 x 42.5 x 70.1 x 83.2 x 34.9 x 23 x 20.6 x 18.5 x
EV / FCF 289 x -145 x -86.5 x -418 x -99.1 x -17.5 x -17.9 x -22.9 x
FCF Yield 0.35% -0.69% -1.16% -0.24% -1.01% -5.7% -5.6% -4.36%
Price to Book 1.98 x 1.46 x 1.35 x 1.3 x 1.5 x 1.36 x 1.35 x 1.31 x
Nbr of stocks (in thousands) 1,211,317 1,472,551 1,472,647 1,472,686 1,472,821 1,480,234 - -
Reference price 2 9.850 6.570 7.270 7.180 8.550 7.800 7.800 7.800
Announcement Date 21/08/19 19/08/20 18/08/21 17/08/22 23/08/23 - - -
1NZD in Million2NZD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 743.4 567 281.1 300.3 625.9 887.5 1,022 1,180
EBITDA 1 554.8 260.4 171.5 144.5 397.1 620.9 748.9 890.6
EBIT 1 452.6 147.7 46.8 31.4 251.8 448.9 541.8 642.2
Operating Margin 60.88% 26.05% 16.65% 10.46% 40.23% 50.58% 53% 54.4%
Earnings before Tax (EBT) 1 631.9 197.4 493.2 169.6 44.2 368.2 423.6 494
Net income 1 523.5 193.9 464.2 191.6 43.2 264.1 305.8 349.8
Net margin 70.42% 34.2% 165.14% 63.8% 6.9% 29.76% 29.91% 29.63%
EPS 2 0.4340 0.1520 0.3150 0.1300 0.0293 0.1846 0.2057 0.2313
Free Cash Flow 1 48.8 -76.5 -139 -28.8 -140 -813.3 -863.1 -718
FCF margin 6.56% -13.49% -49.45% -9.59% -22.37% -91.64% -84.42% -60.82%
FCF Conversion (EBITDA) 8.8% - - - - - - -
FCF Conversion (Net income) 9.32% - - - - - - -
Dividend per Share 2 0.2225 - - - - 0.1334 0.1504 0.1702
Announcement Date 21/08/19 19/08/20 18/08/21 17/08/22 23/08/23 - - -
1NZD in Million2NZD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 374.7 192.3 131.5 149.6 126.2 174.1 287.8 338.1 440.5 455 532.5 520.3 610.2 -
EBITDA 1 - - - 83.3 60.3 84.2 189 208.1 310.2 315 - - - -
EBIT 1 - - - 17.9 6.6 24.8 120.3 131.5 225.9 235 278.5 268.4 334.8 -
Operating Margin - - - 11.97% 5.23% 14.24% 41.8% 38.89% 51.28% 51.65% 52.3% 51.58% 54.87% -
Earnings before Tax (EBT) 1 - - - - - 76.3 -1.5 45.7 170.1 190 - - - -
Net income 1 - - - 436.1 108.8 82.8 4.8 38.4 118.7 133 - - - -
Net margin - - - 291.51% 86.21% 47.56% 1.67% 11.36% 26.95% 29.23% - - - -
EPS 2 - - - 0.2959 0.0739 0.0561 0.003300 0.0260 0.0805 0.0900 - - - -
Dividend per Share 2 - - - - - - - - 0.0675 0.0560 0.0700 0.0700 0.0800 0.0800
Announcement Date 19/02/20 19/08/20 17/02/21 18/08/21 23/02/22 17/08/22 23/02/23 23/08/23 22/02/24 - - - - -
1NZD in Million2NZD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,153 1,380 1,313 1,452 1,282 2,713 3,869 4,923
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.881 x 5.299 x 7.658 x 10.05 x 3.229 x 4.37 x 5.166 x 5.528 x
Free Cash Flow 1 48.8 -76.5 -139 -28.8 -140 -813 -863 -718
ROE (net income / shareholders' equity) 4.69% 2.98% -0.57% -0.14% 1.79% 3.27% 3.55% 3.92%
ROA (Net income/ Total Assets) 3.25% 2.16% -0.44% -0.12% 1.41% 2.92% 3.16% 3.38%
Assets 1 16,097 8,997 -105,500 -164,591 3,060 9,035 9,688 10,360
Book Value Per Share 2 4.980 4.510 5.390 5.540 5.690 5.730 5.790 5.940
Cash Flow per Share 2 0.3100 0.1400 0.0400 0.0700 0.2200 0.3000 0.3400 0.4000
Capex 1 284 252 200 225 465 1,187 1,420 1,351
Capex / Sales 38.22% 44.5% 71.15% 74.86% 74.31% 133.77% 138.92% 114.48%
Announcement Date 21/08/19 19/08/20 18/08/21 17/08/22 23/08/23 - - -
1NZD in Million2NZD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Auckland International Airport Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
7.8 NZD
Average target price
8.39 NZD
Spread / Average Target
+7.56%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airport Services

1st Jan change Capi.
AENA S.M.E., S.A. Stock Aena S.M.E., S.A.
+9.45% 29.22B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD. Stock Shanghai International Airport Co., Ltd.
+6.01% 11.94B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V. Stock Grupo Aeroportuario del Sureste, S. A. B. de C. V.
+14.69% 10.05B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V. Stock Grupo Aeroportuario del Pacífico, S.A.B. de C.V.
+7.69% 9.4B
FLUGHAFEN ZÜRICH AG Stock Flughafen Zürich AG
+9.28% 6.52B
GMR AIRPORTS INFRASTRUCTURE LIMITED Stock GMR Airports Infrastructure Limited
+5.03% 6.12B
MALAYSIA AIRPORTS HOLDINGS Stock Malaysia Airports Holdings
+35.05% 3.52B
SATS LTD. Stock SATS Ltd.
+1.09% 3.07B
CORPORACIÓN AMÉRICA AIRPORTS S.A. Stock Corporación América Airports S.A.
+14.20% 2.95B
Other Airport Services
  1. Stock Market
  2. Equities
  3. AIA Stock
  4. AUKNY Stock
  5. Financials Auckland International Airport Limited