XJPX9202
Market cap8.51bUSD
Dec 23, Last price
2,846.00JPY
1D
-0.37%
1Q
-5.61%
Jan 2017
-9.59%
Name
ANA Holdings Inc
Chart & Performance
Profile
ANA Holdings Inc., together with its subsidiaries, provides air transportation services in Japan and internationally. It operates through Air Transportation, Airline Related, Travel Services, and Trade and Retail segments. The Air Transportation segment offers domestic and international passenger operations, cargo and mail operations, and other transportation services. The Airline Related segment provides air transportation related services, such as airport passenger, ground handling, and maintenance services. The Travel Services segment engages in the development and sale of travel plans; and planning and sale of branded travel packages using air transportation. The Trade and Retail segment is involved in the import and export operations of goods related to air transportation; and in-store and non-store retailing. The company was formerly known as All Nippon Airways Co., Ltd. and changed its name to ANA Holdings Inc. in April 2013. ANA Holdings Inc. was incorporated in 1920 and is headquartered in Minato, Japan.
Valuation
Title JPY 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 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 2,055,928,000 20.41% | 1,707,484,000 67.35% | 1,020,324,000 40.02% | |||||||
Cost of revenue | 1,830,238,000 | 1,472,558,000 | 1,095,442,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 225,690,000 | 234,926,000 | (75,118,000) | |||||||
NOPBT Margin | 10.98% | 13.76% | ||||||||
Operating Taxes | 46,511,000 | 24,244,000 | (33,135,000) | |||||||
Tax Rate | 20.61% | 10.32% | ||||||||
NOPAT | 179,179,000 | 210,682,000 | (41,983,000) | |||||||
Net income | 157,097,000 75.57% | 89,477,000 -162.30% | (143,628,000) -64.50% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (9,339,000) | (15,000) | (16,000) | |||||||
BB yield | 0.56% | 0.00% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 229,998,000 | 209,850,000 | 236,902,000 | |||||||
Long-term debt | 1,261,319,000 | 1,406,598,000 | 1,523,251,000 | |||||||
Deferred revenue | 186,364,000 | 180,057,000 | ||||||||
Other long-term liabilities | 226,932,000 | 28,294,000 | 32,368,000 | |||||||
Net debt | 475,771,000 | 246,888,000 | 610,198,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 420,622,000 | 449,822,000 | (76,413,000) | |||||||
CAPEX | (202,066,000) | (116,892,000) | (133,364,000) | |||||||
Cash from investing activities | (399,525,000) | (204,026,000) | 230,019,000 | |||||||
Cash from financing activities | (136,045,000) | (142,909,000) | 93,646,000 | |||||||
FCF | 119,738,000 | 289,707,000 | 53,987,000 | |||||||
Balance | ||||||||||
Cash | 1,257,806,000 | 1,183,723,000 | 950,989,000 | |||||||
Long term investments | (242,260,000) | 185,837,000 | 198,966,000 | |||||||
Excess cash | 912,749,600 | 1,284,185,800 | 1,098,938,800 | |||||||
Stockholders' equity | 705,074,000 | 1,316,866,000 | 1,157,788,000 | |||||||
Invested Capital | 2,058,521,000 | 1,401,871,200 | 1,664,101,200 | |||||||
ROIC | 10.36% | 13.74% | ||||||||
ROCE | 8.17% | 8.75% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 520,844 | 525,830 | 470,339 | |||||||
Price | 3,210.00 11.61% | 2,876.00 12.08% | 2,566.00 -0.23% | |||||||
Market cap | 1,671,909,587 10.56% | 1,512,287,080 25.30% | 1,206,889,874 0.40% | |||||||
EV | 2,155,799,587 | 2,561,585,080 | 2,525,604,874 | |||||||
EBITDA | 370,121,000 | 385,311,000 | 84,503,000 | |||||||
EV/EBITDA | 5.82 | 6.65 | 29.89 | |||||||
Interest | 23,324,000 | 24,845,000 | 25,343,000 | |||||||
Interest/NOPBT | 10.33% | 10.58% |