XWARENT
Market cap236mUSD
Dec 20, Last price
55.00PLN
1D
2.80%
1Q
-2.31%
IPO
83.33%
Name
Enter Air SA
Chart & Performance
Profile
Enter Air Sp. z o.o. operates as a charter airline company in Poland. The company offers passenger air transportation services to various holiday destinations, including Egypt, Greece, Turkey, Tunisia, and Spain. It operates a fleet of 22 Boeing 737-800 aircraft and 2 Boeing 737-8 aircrafts. The company was founded in 2009 and is based in Warsaw, Poland. Enter Air Sp. z o.o. is a subsidiary of Enter Air S.A.
Valuation
Title PLN 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 | 2,625,943 16.41% | 2,255,798 101.36% | 1,120,296 138.10% | |||||||
Cost of revenue | 2,461,903 | 2,083,103 | 1,104,332 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 164,040 | 172,695 | 15,964 | |||||||
NOPBT Margin | 6.25% | 7.66% | 1.42% | |||||||
Operating Taxes | 44,096 | 4,867 | (23,955) | |||||||
Tax Rate | 26.88% | 2.82% | ||||||||
NOPAT | 119,944 | 167,828 | 39,919 | |||||||
Net income | 196,435 171.80% | 72,271 -161.71% | (117,117) -24.01% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 449,503 | 372,691 | 115,478 | |||||||
Long-term debt | 2,436,842 | 2,337,268 | 1,077,532 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 26,966 | 26,393 | 904,129 | |||||||
Net debt | 2,556,181 | 2,273,643 | 881,306 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 283,750 | 360,305 | 225,490 | |||||||
CAPEX | (13,000) | (6,785) | (1,487) | |||||||
Cash from investing activities | (12,780) | 10,470 | (1,055) | |||||||
Cash from financing activities | (282,310) | (342,893) | (35,410) | |||||||
FCF | (147,645) | 55,706 | 337,904 | |||||||
Balance | ||||||||||
Cash | 275,667 | 293,327 | 268,733 | |||||||
Long term investments | 54,497 | 142,989 | 42,971 | |||||||
Excess cash | 198,867 | 323,526 | 255,689 | |||||||
Stockholders' equity | 239,772 | 43,337 | (28,934) | |||||||
Invested Capital | 1,723,694 | 1,603,418 | 1,332,319 | |||||||
ROIC | 7.21% | 11.43% | 2.94% | |||||||
ROCE | 8.49% | 10.49% | 1.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,544 | 17,544 | 17,544 | |||||||
Price | 51.20 105.62% | 24.90 -20.06% | 31.15 -20.13% | |||||||
Market cap | 898,240 105.62% | 436,839 -20.06% | 546,488 -20.13% | |||||||
EV | 3,454,421 | 2,710,483 | 1,427,795 | |||||||
EBITDA | 403,031 | 389,758 | 238,849 | |||||||
EV/EBITDA | 8.57 | 6.95 | 5.98 | |||||||
Interest | 76,866 | 48,753 | 51,280 | |||||||
Interest/NOPBT | 46.86% | 28.23% | 321.22% |