Market Closed -
Nyse
21:00:02 08/05/2024 BST
|
5-day change
|
1st Jan Change
|
13.04
USD
|
+1.16%
|
|
-0.46%
|
-22.66%
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,440
|
21,353
|
19,649
|
12,293
|
18,785
|
17,925
|
-
|
-
|
Enterprise Value (EV)
1 |
42,424
|
38,796
|
43,936
|
42,810
|
46,942
|
45,709
|
43,820
|
41,478
|
P/E ratio
|
10.4
x
|
-1.51
x
|
-2.08
x
|
-1.92
x
|
-251
x
|
15.4
x
|
10.2
x
|
8.67
x
|
Yield
|
4.44%
|
2.5%
|
-
|
-
|
-
|
-
|
-
|
0.62%
|
Capitalization / Revenue
|
1.51
x
|
3.82
x
|
10.3
x
|
1.01
x
|
0.87
x
|
0.73
x
|
0.69
x
|
0.68
x
|
EV / Revenue
|
2.04
x
|
6.93
x
|
23
x
|
3.52
x
|
2.17
x
|
1.86
x
|
1.69
x
|
1.56
x
|
EV / EBITDA
|
7.8
x
|
-5.86
x
|
-9.05
x
|
-20.3
x
|
11.1
x
|
8.07
x
|
7.03
x
|
6.33
x
|
EV / FCF
|
-31.6
x
|
-3.91
x
|
-5.69
x
|
-6.48
x
|
47.5
x
|
141
x
|
14.9
x
|
10.3
x
|
FCF Yield
|
-3.16%
|
-25.6%
|
-17.6%
|
-15.4%
|
2.11%
|
0.71%
|
6.71%
|
9.74%
|
Price to Book
|
1.23
x
|
0.75
x
|
1.65
x
|
1.77
x
|
2.77
x
|
2.28
x
|
1.95
x
|
1.51
x
|
Nbr of stocks (in thousands)
|
709,616
|
1,086,548
|
1,131,464
|
1,258,272
|
1,265,705
|
1,267,121
|
-
|
-
|
Reference price
2 |
45.08
|
19.98
|
17.62
|
9.930
|
15.06
|
14.30
|
14.30
|
14.30
|
Announcement Date
|
20/12/19
|
26/01/21
|
20/12/21
|
21/12/22
|
21/12/23
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,825
|
5,595
|
1,908
|
12,168
|
21,593
|
24,527
|
25,909
|
26,514
|
EBITDA
1 |
5,436
|
-6,624
|
-4,856
|
-2,104
|
4,231
|
5,662
|
6,233
|
6,551
|
EBIT
1 |
3,276
|
-8,865
|
-7,089
|
-4,379
|
1,956
|
3,102
|
3,565
|
3,787
|
Operating Margin
|
15.73%
|
-158.45%
|
-371.54%
|
-35.99%
|
9.06%
|
12.65%
|
13.76%
|
14.28%
|
Earnings before Tax (EBT)
1 |
3,060
|
-10,253
|
-9,522
|
-6,080
|
-62
|
1,312
|
1,969
|
2,311
|
Net income
1 |
2,990
|
-10,236
|
-9,501
|
-6,093
|
-74
|
1,284
|
1,933
|
2,307
|
Net margin
|
14.36%
|
-182.95%
|
-497.96%
|
-50.07%
|
-0.34%
|
5.24%
|
7.46%
|
8.7%
|
EPS
2 |
4.320
|
-13.20
|
-8.460
|
-5.160
|
-0.0600
|
0.9259
|
1.397
|
1.648
|
Free Cash Flow
1 |
-1,341
|
-9,921
|
-7,716
|
-6,610
|
989
|
323.6
|
2,940
|
4,042
|
FCF margin
|
-6.44%
|
-177.32%
|
-404.4%
|
-54.32%
|
4.58%
|
1.32%
|
11.35%
|
15.24%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
23.38%
|
5.72%
|
47.18%
|
61.7%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
25.19%
|
152.08%
|
175.21%
|
Dividend per Share
2 |
2.000
|
0.5000
|
-
|
-
|
-
|
-
|
-
|
0.0890
|
Announcement Date
|
20/12/19
|
26/01/21
|
20/12/21
|
21/12/22
|
21/12/23
|
-
|
-
|
-
|
Fiscal Period: November |
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 |
1,287
|
1,623
|
2,401
|
4,305
|
3,839
|
4,432
|
4,911
|
6,854
|
5,397
|
5,406
|
5,656
|
7,725
|
5,723
|
5,670
|
6,059
|
EBITDA
1 |
-1,341
|
-937
|
-901
|
302
|
-567
|
382
|
681
|
2,221
|
946
|
871
|
1,062
|
2,612
|
1,118
|
1,008
|
1,233
|
EBIT
1 |
-1,893
|
-1,491
|
-1,473
|
-279
|
-1,135
|
-172
|
120
|
1,624
|
384
|
276
|
418.4
|
1,947
|
456
|
332.5
|
545.2
|
Operating Margin
|
-147.09%
|
-91.87%
|
-61.35%
|
-6.48%
|
-29.56%
|
-3.88%
|
2.44%
|
23.69%
|
7.12%
|
5.11%
|
7.4%
|
25.2%
|
7.97%
|
5.86%
|
9%
|
Earnings before Tax (EBT)
1 |
-2,624
|
-1,888
|
-1,831
|
-759
|
-1,601
|
-686
|
-402
|
1,065
|
-39
|
-214
|
-27.2
|
1,546
|
7.659
|
-
|
-
|
Net income
1 |
-2,620
|
-1,891
|
-1,834
|
-770
|
-1,598
|
-693
|
-407
|
1,074
|
-48
|
-214
|
-28.05
|
1,516
|
18.98
|
-
|
-
|
Net margin
|
-203.57%
|
-116.51%
|
-76.38%
|
-17.89%
|
-41.63%
|
-15.64%
|
-8.29%
|
15.67%
|
-0.89%
|
-3.96%
|
-0.5%
|
19.63%
|
0.33%
|
-
|
-
|
EPS
2 |
-2.310
|
-1.660
|
-1.610
|
-0.6500
|
-1.270
|
-0.5500
|
-0.3200
|
0.7900
|
-0.0400
|
-0.1700
|
-0.0228
|
1.071
|
0.0196
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20/12/21
|
22/03/22
|
24/06/22
|
30/09/22
|
21/12/22
|
27/03/23
|
26/06/23
|
29/09/23
|
21/12/23
|
27/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: November |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,984
|
17,443
|
24,287
|
30,517
|
28,157
|
27,783
|
25,895
|
23,553
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.021
x
|
-2.633
x
|
-5.001
x
|
-14.5
x
|
6.655
x
|
4.907
x
|
4.155
x
|
3.595
x
|
Free Cash Flow
1 |
-1,341
|
-9,921
|
-7,716
|
-6,610
|
989
|
324
|
2,940
|
4,042
|
ROE (net income / shareholders' equity)
|
12.2%
|
-25.2%
|
-48.5%
|
-57.3%
|
0.01%
|
17.8%
|
20.3%
|
19.2%
|
ROA (Net income/ Total Assets)
|
6.95%
|
-11.7%
|
-14.8%
|
-10.5%
|
0%
|
2.65%
|
3.76%
|
4.68%
|
Assets
1 |
42,996
|
87,159
|
64,053
|
58,102
|
-3,737,374
|
48,473
|
51,415
|
49,304
|
Book Value Per Share
2 |
36.80
|
26.50
|
10.70
|
5.610
|
5.440
|
6.280
|
7.340
|
9.450
|
Cash Flow per Share
2 |
7.910
|
-8.130
|
-3.660
|
-1.420
|
3.390
|
3.930
|
3.580
|
3.190
|
Capex
1 |
5,429
|
3,620
|
3,607
|
4,940
|
3,284
|
4,268
|
2,754
|
1,912
|
Capex / Sales
|
26.07%
|
64.7%
|
189.05%
|
40.6%
|
15.21%
|
17.4%
|
10.63%
|
7.21%
|
Announcement Date
|
20/12/19
|
26/01/21
|
20/12/21
|
21/12/22
|
21/12/23
|
-
|
-
|
-
|
Last Close Price
14.3
USD Average target price
21.37
USD Spread / Average Target +49.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.41% | 36.46B | | +4.93% | 579M | | -36.11% | 385M |
Cruise Lines
|