Stock TUI1 TUI AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials TUI AG Deutsche Boerse AG

Equities

TUI1

DE000TUAG505

Leisure & Recreation

Market Closed - Deutsche Boerse AG
Other stock markets
 20:20:24 28/06/2024 BST 		5-day change 1st Jan Change
6.584 EUR -1.08% Intraday chart for TUI AG -3.43% -6.74%
06-26 German Stocks Decline For Second Day DJ
06-25 TUI AG(XTRA:TUI1) added to Germany MDAX Index (Performance) CI

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,282 1,913 4,133 2,203 2,647 3,351 - -
Enterprise Value (EV) 1 7,223 4,949 9,099 5,725 4,753 5,342 4,975 4,646
P/E ratio 15 x -0.61 x -1.46 x -7.26 x 6.95 x 6.78 x 5.46 x 4.73 x
Yield 5.06% - - - - - - 1.82%
Capitalization / Revenue 0.33 x 0.24 x 0.87 x 0.13 x 0.13 x 0.15 x 0.14 x 0.14 x
EV / Revenue 0.38 x 0.62 x 1.92 x 0.35 x 0.23 x 0.23 x 0.21 x 0.19 x
EV / EBITDA 5.31 x -3.06 x -7.95 x 4.68 x 2.68 x 2.51 x 2.2 x 1.97 x
EV / FCF 56.5 x -1.47 x -20.2 x 3.67 x 4.89 x 12 x 7.45 x 6.56 x
FCF Yield 1.77% -67.9% -4.96% 27.3% 20.4% 8.31% 13.4% 15.2%
Price to Book 1.82 x -4.27 x -3.81 x -14.3 x 2.36 x 1.74 x 1.3 x 0.99 x
Nbr of stocks (in thousands) 58,902 59,042 109,908 178,481 507,431 507,431 - -
Reference price 2 106.6 32.40 37.60 12.34 5.216 6.604 6.604 6.604
Announcement Date 11/12/19 10/12/20 08/12/21 14/12/22 06/12/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 18,928 7,944 4,732 16,545 20,666 22,803 23,557 24,291
EBITDA 1 1,360 -1,615 -1,145 1,225 1,775 2,126 2,265 2,357
EBIT 1 768.4 -3,033 -2,076 408.7 977 1,277 1,395 1,482
Operating Margin 4.06% -38.18% -43.86% 2.47% 4.73% 5.6% 5.92% 6.1%
Earnings before Tax (EBT) 1 691.4 -3,203 -2,462 -145.9 551 850.4 983.1 1,108
Net income 1 416.2 -3,148 -2,467 -277.3 306 462.3 590.6 700.7
Net margin 2.2% -39.63% -52.13% -1.68% 1.48% 2.03% 2.51% 2.88%
EPS 2 7.100 -53.40 -25.80 -1.700 0.7500 0.9746 1.209 1.396
Free Cash Flow 1 127.9 -3,359 -451 1,562 971.1 443.8 667.8 707.8
FCF margin 0.68% -42.28% -9.53% 9.44% 4.7% 1.95% 2.83% 2.91%
FCF Conversion (EBITDA) 9.41% - - 127.56% 54.71% 20.87% 29.48% 30.03%
FCF Conversion (Net income) 30.73% - - - 317.35% 95.98% 113.07% 101.01%
Dividend per Share 2 5.400 - - - - - - 0.1200
Announcement Date 11/12/19 10/12/20 08/12/21 14/12/22 06/12/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2021 S1 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3
Net sales 1 716.3 2,369 2,128 4,498 4,433 7,614 3,750 3,153 6,903 5,286 8,476 4,302 3,650 7,952 5,758 9,009 4,405 3,750 5,836
EBITDA 1 - -65.4 - - 180.8 1,232 58.3 -42.9 - 366.6 1,393 208.5 15.6 - 429.5 1,480 247.3 48.26 547.8
EBIT 1 -1,309 -273.6 -329.9 -603.5 -27 1,039 -153 -242.4 -395.3 169.4 1,203 6 -188.7 -182.7 202.5 1,272 17.1 -198 308.7
Operating Margin -182.72% -11.55% -15.5% -13.42% -0.61% 13.65% -4.08% -7.69% -5.73% 3.2% 14.19% 0.14% -5.17% -2.3% 3.52% 14.12% 0.39% -5.28% 5.29%
Earnings before Tax (EBT) 1 - - - - - - - - - - - -103.1 -300 - 90.84 1,193 -107.2 -317.4 -
Net income 1 - -384.3 - - - 799.4 -256.1 -364.3 - 22.6 904 -122.6 -294.2 - 66.73 714.7 -85.49 -288.6 128.5
Net margin - -16.22% - - - 10.5% -6.83% -11.55% - 0.43% 10.67% -2.85% -8.06% - 1.16% 7.93% -1.94% -7.7% 2.2%
EPS - - - - - - - - - - - - - - - - - - -
Dividend per Share 2 - - - - - - - - - - - - - - - - - - -
Announcement Date 12/05/21 08/02/22 11/05/22 11/05/22 10/08/22 14/12/22 14/02/23 10/05/23 10/05/23 09/08/23 06/12/23 14/02/24 14/05/24 14/05/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 941 3,036 4,966 3,522 2,106 1,991 1,624 1,295
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.6919 x -1.88 x -4.337 x 2.876 x 1.187 x 0.9365 x 0.7168 x 0.5493 x
Free Cash Flow 1 128 -3,359 -451 1,562 971 444 668 708
ROE (net income / shareholders' equity) 11.7% -209% - - 62.4% 41.5% 35.1% 28.5%
ROA (Net income/ Total Assets) 2.61% -20% -16.7% -1.89% 1.95% 3.7% 4.1% 4.45%
Assets 1 15,931 15,780 14,748 14,706 15,704 12,502 14,391 15,735
Book Value Per Share 2 58.60 -7.590 -9.880 -0.8700 2.210 3.790 5.070 6.680
Cash Flow per Share 2 19.00 -47.10 -1.590 12.70 4.030 2.940 2.530 2.850
Capex 1 987 587 300 516 666 638 685 697
Capex / Sales 5.21% 7.39% 6.33% 3.12% 3.22% 2.8% 2.91% 2.87%
Announcement Date 11/12/19 10/12/20 08/12/21 14/12/22 06/12/23 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for TUI AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
6.604 EUR
Average target price
9.907 EUR
Spread / Average Target
+50.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Leisure & Recreation

1st Jan change Capi.
MANCHESTER UNITED PLC Stock Manchester United plc
-20.80% 2.7B
BOWLERO CORP. Stock Bowlero Corp.
+2.33% 2.16B
ROUND ONE CORPORATION Stock Round One Corporation
+48.03% 1.39B
FUJI KYUKO CO., LTD. Stock Fuji Kyuko Co., Ltd.
-24.41% 1.05B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD. Stock Huangshan Tourism Development Co.,Ltd.
+3.12% 945M
CHINA TRAVEL INTERNATIONAL INVESTMENT HONG KONG LIMITED Stock China Travel International Investment Hong Kong Limited
-13.43% 823M
EMEI SHAN TOURISM CO.,LTD Stock Emei Shan Tourism Co.,Ltd
+21.95% 790M
COMPAGNIE DES ALPES Stock Compagnie des Alpes
-3.97% 735M
GENDA INC. Stock GENDA Inc.
+23.42% 757M
Other Leisure & Recreation
  1. Stock Market
  2. Equities
  3. TUI1 Stock
  4. TUI1 Stock
  5. Financials TUI AG