Valuation Ryanair Holdings plc

Equities

Market Closed - Euronext Dublin Other stock markets 16:55:00 20/09/2024 BST			After market 20:27:31
16.52 ^EUR	-0.90%		16.58	+0.35%

10:30am	Jefferies cuts Burberry to 'underperform'	AN
09-17	Sector Update: Consumer Stocks Mixed in Afternoon Trading	MT

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,858	18,657	15,418	16,943	23,972	18,392	-	-
Change	-	89.25%	-17.36%	9.9%	41.48%	-23.28%	-	-
Enterprise Value (EV) ¹	10,016	20,934	16,869	16,385	22,599	17,149	15,329	13,943
Change	-	109.01%	-19.42%	-2.87%	37.93%	-24.12%	-10.61%	-9.04%
P/E ratio	15.9x	-18.1x	-63.8x	12.9x	12.6x	12.1x	9.56x	9.15x
PBR	2.08x	4.02x	2.78x	3x	3.15x	2.34x	2.02x	1.72x
PEG	-	0x	0.8x	-0x	0.3x	-0.7x	0.4x	2.02x
Capitalization / Revenue	1.16x	11.4x	3.21x	1.57x	1.78x	1.33x	1.2x	1.14x
EV / Revenue	1.18x	12.8x	3.51x	1.52x	1.68x	1.24x	1x	0.86x
EV / EBITDA	5.34x	-78x	44.4x	6.56x	7.24x	6.11x	4.61x	3.99x
EV / EBIT	8.88x	-24.9x	-49.7x	10.4x	11x	10.6x	7.35x	6.29x
EV / FCF	11x	-7.63x	22.2x	8.29x	29.5x	16x	6.49x	5.5x
FCF Yield	9.09%	-13.1%	4.5%	12.1%	3.39%	6.25%	15.4%	18.2%
Dividend per Share ²	-	-	-	-	0.353	0.3766	0.3984	0.4466
Rate of return	-	-	-	-	1.68%	2.26%	2.39%	2.68%
EPS ²	0.5793	-0.9142	-0.213	1.153	1.674	1.38	1.743	1.822
Distribution rate	-	-	-	-	21.1%	27.3%	22.9%	24.5%
Net sales ¹	8,495	1,636	4,801	10,775	13,444	13,874	15,325	16,140
EBITDA ¹	1,876	-268.4	379.8	2,496	3,120	2,807	3,326	3,497
EBIT ¹	1,127	-839.4	-339.6	1,573	2,061	1,612	2,086	2,217
Net income ¹	648.7	-1,015	-240.8	1,314	1,917	1,509	1,942	2,035
Net Debt ¹	157.3	2,276	1,452	-558.8	-1,373	-1,243	-3,062	-4,448
Reference price ²	9.21	16.54	13.59	14.88	21.03	16.67	16.67	16.67
Nbr of stocks (in thousands)	1,070,635	1,127,657	1,134,481	1,138,665	1,139,908	1,103,274	-	-
Announcement Date	18/05/20	17/05/21	16/05/22	22/05/23	20/05/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RYANAIR HOLDINGS PLC	12.14x	1.23x	6.08x	+2.26%	20.49B
DELTA AIR LINES, INC.	8.07x	0.79x	5.31x	+0.88%	30.22B
INTERGLOBE AVIATION LIMITED	22.44x	2.42x	10.4x	+0.42%	22.51B
SINGAPORE AIRLINES LIMITED	8.69x	1.43x	6.11x	+5.24%	18.2B
UNITED AIRLINES HOLDINGS, INC.	5.66x	0.61x	4.37x	-.--%	17.29B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.36x	0.63x	3.38x	+2.96%	13.54B
AIR CHINA LIMITED	17.11x	1.52x	8.57x	-.--%	12.28B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.29x	0.93x	4.16x	-	12.21B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	19.6x	1.42x	7.61x	+0.35%	11.5B
ANA HOLDINGS INC.	11.74x	0.73x	4.74x	+1.88%	10.06B
Average	11.51x	1.17x	6.07x	+1.55%	16.83B
Weighted average by Cap.	11.48x	1.20x	6.20x	+1.54%