XIST
PGSUS
Market cap3.08bUSD
Jun 16, Last price
243.00TRY
1D
0.21%
1Q
-13.68%
Jan 2017
8,279.31%
IPO
6,432.26%
Name
Pegasus Hava Tasimaciligi AS
Chart & Performance
Profile
Pegasus Hava Tasimaciligi Anonim Sirketi, together with its subsidiaries, offers airline services. It provides high-frequency services on short- and medium-haul, point-to-point, and transit routes on its domestic and international network. The company also offers charter flight services, as well as cargo and simulated flight training services. As of March 31, 2022, it provided scheduled passenger services on 36 domestic routes in Turkey, as well as 88 international routes to European, CIS, and the Middle Eastern and African destinations serving a flight network covering 124 destinations in 47 different countries, as well as operated a fleet of 91 aircraft. The company was founded in 1990 and is headquartered in Istanbul, Turkey. Pegasus Hava Tasimaciligi Anonim Sirketi operates as a subsidiary of Esas Holding A.S.
Valuation
Title TRY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 111,822,522 58.54% | 70,531,532 65.05% | 42,732,214 300.70% | |||||||
Cost of revenue | 89,890,308 | 55,626,930 | 32,317,911 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,932,214 | 14,904,602 | 10,414,303 | |||||||
NOPBT Margin | 19.61% | 21.13% | 24.37% | |||||||
Operating Taxes | (1,362,980) | (10,792,818) | (481,197) | |||||||
Tax Rate | ||||||||||
NOPAT | 23,295,194 | 25,697,419 | 10,895,500 | |||||||
Net income | 13,285,438 -36.46% | 20,907,502 194.47% | 7,100,145 -459.96% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 29,250,828 | 18,624,576 | 9,886,573 | |||||||
Long-term debt | 271,763,122 | 200,801,393 | 102,437,547 | |||||||
Deferred revenue | 7,457,506 | 3,506,810 | 1,233,023 | |||||||
Other long-term liabilities | 9,422,888 | 5,701,625 | 3,927,476 | |||||||
Net debt | 249,358,370 | 180,757,379 | 97,122,882 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 32,251,687 | 20,176,667 | 14,884,081 | |||||||
CAPEX | 2,109,885 | |||||||||
Cash from investing activities | 6,698,056 | (10,953,340) | (5,944,189) | |||||||
Cash from financing activities | (10,848,563) | (10,474,401) | (8,195,542) | |||||||
FCF | (23,653,278) | (35,137,839) | (19,243,948) | |||||||
Balance | ||||||||||
Cash | 57,356,685 | 34,612,985 | 12,819,620 | |||||||
Long term investments | (5,701,105) | 4,055,605 | 2,381,618 | |||||||
Excess cash | 46,064,454 | 35,142,013 | 13,064,627 | |||||||
Stockholders' equity | 40,090,872 | 54,213,499 | 17,589,056 | |||||||
Invested Capital | 218,016,117 | 148,253,847 | 70,872,294 | |||||||
ROIC | 12.72% | 23.45% | 19.55% | |||||||
ROCE | 8.50% | 8.13% | 12.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 335,921 | 500,000 | 500,000 | |||||||
Price | 213.00 60.28% | 132.89 35.31% | 98.21 465.07% | |||||||
Market cap | 71,551,272 7.68% | 66,445,000 35.31% | 49,105,000 465.07% | |||||||
EV | 320,909,642 | 247,202,379 | 146,227,882 | |||||||
EBITDA | 33,954,402 | 22,707,779 | 14,879,610 | |||||||
EV/EBITDA | 9.45 | 10.89 | 9.83 | |||||||
Interest | 7,992,055 | 6,011,831 | 2,038,736 | |||||||
Interest/NOPBT | 36.44% | 40.34% | 19.58% |