Suspension of trading

Valuation Nok Airlines Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 07:00:40 25/08/2020 BST			5-day change	1st Jan Change
0.0110 ^EUR	-.--%		-.--%	-

10/06/25	Nok Airlines Public Company Limited Auditor Raises 'Going Concern' Doubt	CI
10/06/25	Nok Airlines Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	6,106	135.5	2,786	64.46	1,282	704
Change	-	-97.78%	1,955.86%	-97.69%	1,889.01%	-45.09%
Enterprise Value (EV) ¹	8,449	12,603	12,986	11,504	11,953	12,408
Change	-	49.16%	3.04%	-11.42%	3.91%	3.8%
P/E	-2.88x	-0.02x	-1.94x	-0.02x	26.9x	11.3x
PBR	-5.57x	-0.02x	-0.33x	-0.01x	-0.12x	-0.06x
PEG	-	-0x	0x	-0x	-0x	0.4x
Capitalization / Revenue	0.31x	0.02x	1.26x	0.01x	0.15x	0.1x
EV / Revenue	0.43x	1.91x	5.86x	1.54x	1.39x	1.69x
EV / EBITDA	-2.69x	-2.45x	-3.12x	-7.59x	21x	-9.78x
EV / EBIT	-2.61x	-2.42x	-3.09x	-7.52x	21.5x	-9.66x
EV / FCF	-3.15x	-38.3x	-3.97x	-17.8x	11.9x	42.8x
FCF Yield	-31.7%	-2.61%	-25.2%	-5.61%	8.41%	2.34%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.6815	-2.192	-0.3849	-0.7017	0.0128	0.0167
Distribution rate	-	-	-	-	-	-
Net sales ¹	19,693	6,597	2,216	7,451	8,614	7,327
EBITDA ¹	-3,138	-5,148	-4,164	-1,516	568.3	-1,268
EBIT ¹	-3,233	-5,218	-4,203	-1,529	554.9	-1,284
Net income ¹	-2,051	-7,991	-1,436	-2,617	47.66	62.31
Net Debt ¹	2,343	12,467	10,200	11,439	10,671	11,704
Reference price ²	1.9642	0.0363	0.7471	0.0173	0.3438	0.1888
Nbr of stocks (in thousands)	3,108,516	3,729,187	3,729,187	3,729,187	3,729,187	3,729,187
Announcement Date	27/02/20	01/09/21	12/10/22	02/10/23	04/06/24	11/06/25