XTSEAC
Market cap5.39bUSD
Dec 20, Last price
21.96CAD
1D
1.10%
1Q
37.68%
Jan 2017
60.64%
Name
Air Canada
Chart & Performance
Profile
Air Canada provides domestic, U.S. transborder, and international airline services. It offers scheduled passenger services under the Air Canada Vacations and Air Canada Rouge brand name in the Canadian market, the Canada-U.S. transborder market, and in the international market to and from Canada, as well as through capacity purchase agreements on other regional carriers. As of December 31, 2021, the company operated a fleet of 175 aircraft under the Air Canada mainline brand name comprising 97 Boeing and Airbus narrow-body aircraft, and 78 Boeing and Airbus wide-body aircraft; 123 aircraft under the Air Canada Express brand name, including 50 Mitsubishi regional jets, 48 De Havilland Dash-8 turboprop aircraft and 25 Embraer 175 aircraft; and 39 aircraft under the Air Canada Rouge brand name consisting of 14 Airbus A321 aircraft, 5 Airbus A320 aircraft, and 20 Airbus A319 aircraft. It also provides air cargo services in domestic and U.S. transborder routes, as well as on international routes between Canada and markets in Europe, Asia, South America, and Australia. In addition, the company operates, develops, markets, and distributes vacation travel packages in the Caribbean, Mexico, the United States, Europe, Central and South America, South Pacific, Australia, and Asia; offers cruise packages in North America, Europe, and the Caribbean; and provides travel loyalty programs. Air Canada was founded in 1937 and is headquartered in Saint-Laurent, Canada.
Valuation
Title CAD 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 | 21,833,000 31.87% | 16,556,000 158.69% | 6,400,000 9.72% | |||||||
Cost of revenue | 17,335,000 | 15,128,000 | 8,710,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,498,000 | 1,428,000 | (2,310,000) | |||||||
NOPBT Margin | 20.60% | 8.63% | ||||||||
Operating Taxes | (64,000) | 176,000 | (379,000) | |||||||
Tax Rate | 12.32% | |||||||||
NOPAT | 4,562,000 | 1,252,000 | (1,931,000) | |||||||
Net income | 2,276,000 -233.88% | (1,700,000) -52.80% | (3,602,000) -22.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 1,000 | 6,000 | 555,000 | |||||||
BB yield | -0.01% | -0.09% | -7.48% | |||||||
Debt | ||||||||||
Debt current | 866,000 | 1,263,000 | 1,012,000 | |||||||
Long-term debt | 15,026,000 | 18,081,000 | 18,690,000 | |||||||
Deferred revenue | 2,989,000 | 3,160,000 | 3,656,000 | |||||||
Other long-term liabilities | 3,842,000 | 3,433,000 | 4,441,000 | |||||||
Net debt | 6,521,000 | 10,469,000 | 10,247,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,320,000 | 2,368,000 | (1,563,000) | |||||||
CAPEX | (1,564,000) | (1,572,000) | (1,073,000) | |||||||
Cash from investing activities | (1,827,000) | (2,498,000) | (1,869,000) | |||||||
Cash from financing activities | (2,368,000) | (1,612,000) | 4,011,000 | |||||||
FCF | 4,579,000 | 1,042,000 | (1,534,000) | |||||||
Balance | ||||||||||
Cash | 8,551,000 | 7,988,000 | 8,802,000 | |||||||
Long term investments | 820,000 | 887,000 | 653,000 | |||||||
Excess cash | 8,279,350 | 8,047,200 | 9,135,000 | |||||||
Stockholders' equity | 663,000 | (1,673,000) | (95,000) | |||||||
Invested Capital | 20,319,000 | 23,017,000 | 24,724,000 | |||||||
ROIC | 21.05% | 5.24% | ||||||||
ROCE | 21.36% | 6.67% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 376,000 | 358,000 | 351,000 | |||||||
Price | 18.69 -3.61% | 19.39 -8.23% | 21.13 -7.20% | |||||||
Market cap | 7,027,440 1.24% | 6,941,620 -6.40% | 7,416,630 15.50% | |||||||
EV | 13,548,440 | 17,410,620 | 17,663,630 | |||||||
EBITDA | 6,201,000 | 3,068,000 | (694,000) | |||||||
EV/EBITDA | 2.18 | 5.67 | ||||||||
Interest | 930,000 | 896,000 | 732,000 | |||||||
Interest/NOPBT | 20.68% | 62.75% |