XNASSABR
Market cap1.44bUSD
Dec 23, Last price
3.72USD
1D
-3.63%
1Q
9.09%
Jan 2017
-85.09%
IPO
-77.67%
Name
Sabre Corp
Chart & Performance
Profile
Sabre Corporation, through its subsidiary, Sabre Holdings Corporation, provides software and technology solutions for the travel industry worldwide. It operates in two segments, Travel Solutions and Hospitality Solutions. The Travel Solutions segment operates as a business-to-business travel marketplace that offers travel content, such as inventory, prices, and availability from a range of travel suppliers, including airlines, hotels, car rental brands, rail carriers, cruise lines, and tour operators with a network of travel buyers comprising online and offline travel agencies, travel management companies, and corporate travel departments. This segment also provides a portfolio of software technology products and solutions through software-as-a-service (SaaS) and hosted delivery models to airlines and other travel suppliers. Its products include reservation systems for carriers, commercial and operations products, agency solutions, and data-driven intelligence solutions. The Hospitality Solutions segment provides software and solutions to hoteliers through SaaS and hosted delivery models. Sabre Corporation was incorporated in 2006 and is headquartered in Southlake, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,907,738 14.61% | 2,537,015 50.22% | 1,688,875 26.59% | |||||||
Cost of revenue | 2,226,202 | 3,233,013 | 2,797,117 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 681,536 | (695,998) | (1,108,242) | |||||||
NOPBT Margin | 23.44% | |||||||||
Operating Taxes | 34,729 | 8,666 | (14,612) | |||||||
Tax Rate | 5.10% | |||||||||
NOPAT | 646,807 | (704,664) | (1,093,630) | |||||||
Net income | (527,608) 22.10% | (432,099) -53.22% | (923,775) -27.51% | |||||||
Dividends | (16,039) | (21,385) | (21,629) | |||||||
Dividend yield | 1.05% | 1.06% | 0.78% | |||||||
Proceeds from repurchase of equity | 4,930 | (32,168) | ||||||||
BB yield | -0.32% | 1.59% | ||||||||
Debt | ||||||||||
Debt current | 20,163 | 23,480 | 29,290 | |||||||
Long-term debt | 4,942,015 | 4,785,159 | 4,803,053 | |||||||
Deferred revenue | 50,534 | 40,390 | 45,734 | |||||||
Other long-term liabilities | 151,908 | 224,021 | 266,779 | |||||||
Net debt | 4,239,658 | 3,991,350 | 3,831,320 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 55,814 | (279,717) | (418,152) | |||||||
CAPEX | (87,423) | (69,494) | (54,302) | |||||||
Cash from investing activities | (109,980) | 173,977 | (29,428) | |||||||
Cash from financing activities | (94,219) | (75,370) | (50,558) | |||||||
FCF | 572,654 | (684,271) | (979,951) | |||||||
Balance | ||||||||||
Cash | 700,177 | 794,888 | 978,352 | |||||||
Long term investments | 22,343 | 22,401 | 22,671 | |||||||
Excess cash | 577,133 | 690,438 | 916,579 | |||||||
Stockholders' equity | (4,091,221) | (3,557,192) | (3,117,295) | |||||||
Invested Capital | 7,821,997 | 7,689,347 | 7,683,066 | |||||||
ROIC | 8.34% | |||||||||
ROCE | 18.12% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 346,567 | 326,742 | 320,922 | |||||||
Price | 4.40 -28.80% | 6.18 -28.06% | 8.59 -28.54% | |||||||
Market cap | 1,524,895 -24.48% | 2,019,266 -26.75% | 2,756,720 -20.88% | |||||||
EV | 5,791,588 | 6,022,149 | 6,597,263 | |||||||
EBITDA | 830,212 | (511,365) | (846,057) | |||||||
EV/EBITDA | 6.98 | |||||||||
Interest | 447,878 | 295,231 | 257,818 | |||||||
Interest/NOPBT | 65.72% |