|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 558.80 GBX | -3.82% |
|
-3.89% | -0.21% |
| 06-12 | Stocks mixed amid GDP miss and fresh trade worry | AN |
| 06-12 | EASYJET : Bernstein reaffirms its Neutral rating | ZD |
Projected Income Statement: easyJet plc
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,009 | 1,458 | 5,769 | 8,171 | 9,309 | 10,097 | 10,731 | 11,444 |
| Change | - | -51.55% | 295.68% | 41.64% | 13.93% | 8.46% | 6.28% | 6.64% |
| EBITDA 1 | -274 | -556 | 569 | 1,130 | 1,367 | 1,539 | 1,664 | 1,818 |
| Change | - | -102.92% | 202.34% | 98.59% | 20.97% | 12.56% | 8.15% | 9.26% |
| EBIT 1 | -777 | -1,036 | 3 | 476 | 597 | 723.2 | 798.1 | 884.5 |
| Change | - | -33.33% | 100.29% | 15,766.67% | 25.42% | 21.13% | 10.36% | 10.83% |
| Interest Paid 1 | -58 | -109 | -181 | -21 | 13 | -44.38 | -50.36 | -59.54 |
| Earnings before Tax (EBT) 1 | -1,273 | -1,036 | -208 | 432 | 602 | 700.6 | 763 | 866.8 |
| Change | - | 18.62% | 79.92% | 307.69% | 39.35% | 16.37% | 8.92% | 13.6% |
| Net income 1 | -1,079 | -858 | -169 | 324 | 452 | 527.7 | 579.1 | 655.7 |
| Change | - | 20.48% | 80.3% | 291.72% | 39.51% | 16.75% | 9.73% | 13.23% |
| Announcement Date | 17/11/20 | 30/11/21 | 29/11/22 | 28/11/23 | 27/11/24 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: easyJet plc
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,125 | 910 | 670 | -41 | -181 | -486 | -443 | 70 |
| Change | - | -19.11% | -26.37% | -106.12% | -341.46% | -168.51% | 8.85% | 115.8% |
| Announcement Date | 17/11/20 | 30/11/21 | 29/11/22 | 28/11/23 | 27/11/24 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: easyJet plc
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 659 | 140 | 530 | 754 | 929 | 1,172 | 1,554 | 2,068 |
| Change | - | -78.76% | 278.57% | 42.26% | 23.21% | 26.12% | 32.62% | 33.08% |
| Free Cash Flow (FCF) 1 | -1,421 | -1,175 | 246 | 797 | 536 | 464.2 | 198.1 | -227.7 |
| Change | - | 17.31% | 120.94% | 223.98% | -32.75% | -13.39% | -57.33% | -214.96% |
| Announcement Date | 17/11/20 | 30/11/21 | 29/11/22 | 28/11/23 | 27/11/24 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: easyJet plc
| Fiscal Period: September | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | -9.11% | -38.13% | 9.86% | 13.83% | 14.68% | 15.24% | 15.51% | 15.89% |
| EBIT Margin (%) | -25.82% | -71.06% | 0.05% | 5.83% | 6.41% | 7.16% | 7.44% | 7.73% |
| EBT Margin (%) | -42.31% | -71.06% | -3.61% | 5.29% | 6.47% | 6.94% | 7.11% | 7.57% |
| Net margin (%) | -35.86% | -58.85% | -2.93% | 3.97% | 4.86% | 5.23% | 5.4% | 5.73% |
| FCF margin (%) | -47.22% | -80.59% | 4.26% | 9.75% | 5.76% | 4.6% | 1.85% | -1.99% |
| FCF / Net Income (%) | 131.7% | 136.95% | -145.56% | 245.99% | 118.58% | 87.97% | 34.21% | -34.73% |
Profitability | ||||||||
| ROA | -8.72% | -9.87% | -1.45% | 7.53% | 4.33% | 4.6% | 4.71% | 4.99% |
| ROE | -29.69% | -39.67% | -5.68% | 12.82% | 15.69% | 16.72% | 16.13% | 15.75% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | -4.11x | -1.64x | 1.18x | - | - | - | - | 0.04x |
| Debt / Free cash flow | -0.79x | -0.77x | 2.72x | - | - | - | - | -0.31x |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 21.9% | 9.6% | 9.19% | 9.23% | 9.98% | 11.6% | 14.48% | 18.07% |
| CAPEX / EBITDA (%) | -240.51% | -25.18% | 93.15% | 66.73% | 67.96% | 76.15% | 93.37% | 113.74% |
| CAPEX / FCF (%) | -46.38% | -11.91% | 215.45% | 94.6% | 173.32% | 252.39% | 784.4% | -908.03% |
Items per share | ||||||||
| Cash flow per share 1 | -1.85 | -1.92 | 1.031 | 2.046 | 1.93 | 1.87 | 2.022 | 2.409 |
| Change | - | -3.82% | 153.67% | 98.56% | -5.67% | -3.13% | 8.14% | 19.17% |
| Dividend per Share 1 | - | - | - | - | 0.121 | 0.1424 | 0.1545 | 0.1725 |
| Change | - | - | - | - | - | 17.66% | 8.53% | 11.63% |
| Book Value Per Share 1 | 4.666 | 4.896 | 3.364 | 3.677 | 3.917 | 4.462 | 5.09 | 5.951 |
| Change | - | 4.93% | -31.29% | 9.3% | 6.53% | 13.92% | 14.08% | 16.9% |
| EPS 1 | -2.649 | -1.59 | -0.224 | 0.427 | 0.596 | 0.7022 | 0.7697 | 0.8711 |
| Change | - | 39.98% | 85.91% | 290.62% | 39.58% | 17.82% | 9.61% | 13.18% |
| Nbr of stocks (in thousands) | 454,434 | 755,890 | 755,946 | 755,110 | 753,144 | 750,859 | 750,859 | 750,859 |
| Announcement Date | 17/11/20 | 30/11/21 | 29/11/22 | 28/11/23 | 27/11/24 | - | - | - |
1GBP
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 7.96x | 7.26x |
| PBR | 1.25x | 1.1x |
| EV / Sales | 0.37x | 0.35x |
| Yield | 2.55% | 2.77% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
5.588GBP
Average target price
7.012GBP
Spread / Average Target
+25.48%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- EZJ Stock
- Financials easyJet plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition