XASXWEB
Market cap1.13bUSD
Dec 23, Last price
4.63AUD
1D
0.43%
1Q
-35.24%
Jan 2017
-55.20%
Name
Webjet Ltd
Chart & Performance
Profile
Webjet Limited provides online travel booking services in Australia, New Zealand, the United Arab Emirates, the United Kingdom, and internationally. It operates through Business to Consumer Travel and Business to Business Travel segments. The company enables its customers to compare, combine, and book domestic and international travel flight deals, hotel accommodation packages, travel insurances, rental cars, and motorhomes. Its brands include Webjet, GoSee, Trip Ninja, Rezchain, Roomdex, LockTrip.com, JacTravel, Sunhotels, Lots of Hotels, Totalstay, Destinations of the World, FIT Ruums, and Umrah Holidays International. The company serves retail and corporate travel agents, online travel agencies, wholesalers, and tour operators. Webjet Limited was incorporated in 1980 and is based in Melbourne, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 471,300 29.37% | 364,300 163.99% | 138,000 168.83% | |||||||
Cost of revenue | 415,200 | 500,800 | 331,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 56,100 | (136,500) | (193,700) | |||||||
NOPBT Margin | 11.90% | |||||||||
Operating Taxes | 36,000 | 4,300 | (19,900) | |||||||
Tax Rate | 64.17% | |||||||||
NOPAT | 20,100 | (140,800) | (173,800) | |||||||
Net income | 72,700 401.38% | 14,500 -117.06% | (85,000) -59.29% | |||||||
Dividends | (12,200) | |||||||||
Dividend yield | 0.58% | |||||||||
Proceeds from repurchase of equity | 5,700 | 5,200 | 4,600 | |||||||
BB yield | -0.15% | -0.19% | -0.22% | |||||||
Debt | ||||||||||
Debt current | 3,500 | 100 | 4,200 | |||||||
Long-term debt | 251,200 | 243,100 | 320,000 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 5,400 | 2,700 | 1,500 | |||||||
Net debt | (419,000) | (282,700) | (129,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 183,900 | 14,500 | 43,300 | |||||||
CAPEX | (41,400) | (1,800) | (21,400) | |||||||
Cash from investing activities | (76,800) | (34,000) | (48,400) | |||||||
Cash from financing activities | 1,800 | (83,500) | 153,900 | |||||||
FCF | 9,000 | (137,600) | (171,600) | |||||||
Balance | ||||||||||
Cash | 673,400 | 513,900 | 433,700 | |||||||
Long term investments | 300 | 12,000 | 19,500 | |||||||
Excess cash | 650,135 | 507,685 | 446,300 | |||||||
Stockholders' equity | 940,800 | 834,200 | 746,000 | |||||||
Invested Capital | 535,565 | 569,615 | 615,700 | |||||||
ROIC | 3.64% | |||||||||
ROCE | 4.65% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 430,800 | 381,300 | 378,700 | |||||||
Price | 8.83 25.78% | 7.02 25.36% | 5.60 0.36% | |||||||
Market cap | 3,803,964 42.11% | 2,676,726 26.22% | 2,120,720 9.91% | |||||||
EV | 3,384,964 | 2,394,026 | 1,991,720 | |||||||
EBITDA | 101,600 | (67,900) | (150,400) | |||||||
EV/EBITDA | 33.32 | |||||||||
Interest | 38,400 | 28,100 | 19,200 | |||||||
Interest/NOPBT | 68.45% |