Wizz Air Holdings (WIZZL)

1,193.00p
   
  • Change Today:
    -0.33p
  • 52 Week High: 2,536.00p
  • 52 Week Low: 1,162.00p
  • Currency: UK Pounds
  • Shares Issued: 56.38m
  • Volume: 190,803
  • Market Cap: £672.58m

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Mar-25 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21
Continuing Operations          
Revenue 5,267.60 5,073.10 3,895.70 1,663.40 739.00
Operating Profit/(Loss) 167.50 437.90 (466.80) (465.30) (528.10)
Profit Before Tax 19.70 341.10 (564.60) (641.50) (566.50)
Profit After Tax 213.90 365.90 (535.10) (642.50) (576.00)
           
Earnings per Share - Basic 218.00¢ 364.00¢ (507.00¢) (633.00¢) (673.00¢)
Earnings per Share - Adjusted 218.00¢ 364.00¢ (5.07¢) (637.00¢) (564.00¢)
           
Dividend per Share n/a n/a n/a n/a n/a
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Mar-25 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 6,493.00 5,815.00 4,666.00 3,631.40 2,878.20
Intangible Assets 98.90 92.70 76.70 62.40 30.40
Other Non-Current Assets 416.70 200.20 128.70 89.70 156.80
  7,019.90 6,119.10 4,871.60 3,783.50 3,065.40
Current Assets          
Inventories 271.90 333.60 295.60 70.90 53.70
Cash at Bank & in Hand 597.50 728.40 1,408.60 766.60 1,100.70
Other Current Assets 1,115.70 844.20 68.50 548.20 389.10
  2,615.50 2,575.80 2,162.80 1,572.60 1,657.20
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 9,635.40 8,694.90 7,034.40 5,356.10 4,722.60
Current Liabilities          
Borrowings 1,518.20 1,084.60 1,275.00 413.10 722.40
Other Current Liabilities 2,253.80 1,890.80 1,845.00 960.70 580.70
           
Current Liabilities 3,772.00 2,975.40 3,120.00 1,373.80 1,303.10
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Borrowings 5,095.80 5,185.10 4,000.50 3,525.30 2,414.90
Other Non-Current Liabilities 249.40 244.40 268.60 145.80 43.50
Non-Current Liabilities 5,546.40 5,573.80 4,272.30 3,718.40 2,515.80
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 9,318.30 8,549.20 7,392.30 5,092.20 3,818.90
           
Net Assets 317.10 145.70 (357.90) 263.90 903.70
           
Shareholders Funds 366.60 183.40 (331.00) 279.30 907.70
           
Minority Interests/Other Equity (49.50) (37.70) (26.90) (15.40) (4.00)
Total Equity 317.10 145.70 (357.90) 263.90 903.70
Cash Flow 31-Mar-25 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21
Net Cash Flow From Operating Activities 1,065.60 664.50 421.90 281.20 (224.60)
Net Cash Flow from Investing Activities (263.40) (347.70) 532.90 (317.80) (146.50)
Net Cash Flow from Financing Activities (938.70) (1,016.10) (311.20) (325.50) 624.70
Net Increase/Decrease In Cash (136.50) (699.30) 643.60 (362.10) 253.60
Ratios - based on IFRS 31-Mar-25 31-Mar-24 31-Mar-23 31-Mar-22 31-Mar-21
Continuing Operations          
PE Ratio - Adjusted 8.1 7.0 n/a n/a n/a
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted -40% n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Revenue per Share 9,343.42¢ 8,998.43¢ 3,774.53¢ 1,666.53¢ 863.87¢
Pre-Tax Profit per Share 34.94¢ 605.03¢ (547.04¢) (642.71¢) (662.22¢)
Operating Margin 3.18% 8.63% (11.98%) (27.97%) (71.46%)
Return on Capital Employed 2.66% 7.07% n/a n/a n/a
           
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a n/a
Operating Cash Flow per Share 1,890.11¢ 1,178.66¢ 408.78¢ 281.73¢ (262.55¢)
Cash Incr/Decr per Share (242.12¢) (1,240.39¢) 623.58¢ (362.78¢) 296.45¢
Net Asset Value per Share (exc. Intangibles) 387.03¢ 94.01¢ (421.08¢) 201.88¢ 1,020.86¢
Net Gearing 1,641.16% 3,021.43% n/a 1,135.62% 224.37%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 5 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page