Stock UZAA FLUGHAFEN ZÜRICH AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Flughafen Zürich AG Deutsche Boerse AG

Equities

UZAA

CH0319416936

Airport Services

Market Closed - Deutsche Boerse AG
Other stock markets
 03:05:00 2019-06-28 EDT 		5-day change 1st Jan Change
162 EUR +0.12% Intraday chart for Flughafen Zürich AG -.--% -.--%
06-24 Flughafen Zürich Enters Final Construction Phase at Indian Airport Project MT
06-12 Flughafen Zürich Logs 9% Increase in May Passenger Traffic; Turnover Up MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,425 4,792 5,038 4,393 5,391 6,035 - -
Enterprise Value (EV) 1 6,286 5,839 6,425 5,684 5,391 7,383 7,314 7,141
P/E ratio 17.5 x -69.4 x -497 x 21.2 x 17.7 x 18 x 17.3 x 17.1 x
Yield 4.02% - - 2.45% - 2.88% 3.06% 3.33%
Capitalization / Revenue 4.48 x 7.68 x 7.41 x 4.29 x 4.36 x 4.61 x 4.39 x 4.23 x
EV / Revenue 5.19 x 9.36 x 9.45 x 5.55 x 4.36 x 5.64 x 5.32 x 5.01 x
EV / EBITDA 9.79 x 29.8 x 21.5 x 10.2 x 7.97 x 9.97 x 9.32 x 8.76 x
EV / FCF -24 x -23.2 x 253 x 22.5 x 22.2 x 32 x 28 x 22.9 x
FCF Yield -4.16% -4.3% 0.4% 4.45% 4.51% 3.13% 3.57% 4.37%
Price to Book 2.2 x 2.05 x 2.09 x 1.64 x - 2.01 x 1.91 x 1.8 x
Nbr of stocks (in thousands) 30,700 30,699 30,698 30,701 30,701 30,697 - -
Reference price 2 176.7 156.1 164.1 143.1 175.6 196.6 196.6 196.6
Announcement Date 20-03-10 21-03-12 22-03-08 23-03-09 24-03-07 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,210 624 680 1,024 1,236 1,308 1,375 1,427
EBITDA 1 641.8 196 299.2 555.6 676.7 740.3 784.7 814.9
EBIT 1 403.1 -56.5 19.1 260.2 389.9 440 468 491.9
Operating Margin 33.31% -9.05% 2.81% 25.42% 31.54% 33.64% 34.04% 34.48%
Earnings before Tax (EBT) 1 386.5 -84.5 -13.7 240.3 377.7 428.9 446.9 437.8
Net income 1 309.1 -69.1 -10.1 207 304.2 344.2 357.8 372
Net margin 25.54% -11.07% -1.49% 20.22% 24.61% 26.32% 26.03% 26.08%
EPS 2 10.07 -2.250 -0.3300 6.740 9.910 10.92 11.35 11.51
Free Cash Flow 1 -261.4 -251.2 25.4 253 243 230.8 261.2 312
FCF margin -21.6% -40.26% 3.74% 24.72% 19.66% 17.64% 19% 21.87%
FCF Conversion (EBITDA) - - 8.49% 45.54% 35.91% 31.18% 33.28% 38.29%
FCF Conversion (Net income) - - - 122.22% 79.88% 67.05% 72.98% 83.87%
Dividend per Share 2 7.100 - - 3.500 - 5.663 6.021 6.543
Announcement Date 20-03-10 21-03-12 22-03-08 23-03-09 24-03-07 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 622.1 310.4 313.6 263.6 416.4 458.3 565.2 576.7 659.6 622.6 650.7
EBITDA 338.1 104.9 91.1 92.2 207 238.3 317.3 323.8 352.9 - -
EBIT 215.4 -18.4 -38.1 -42.6 61.7 96.3 163.9 181.2 208.7 - -
Operating Margin 34.62% -5.93% -12.15% -16.16% 14.82% 21.01% 29% 31.42% 31.64% - -
Earnings before Tax (EBT) 204.3 -22.2 -62.3 -56.2 42.5 69.4 170.9 172.6 205.1 - -
Net income 165.7 -27.5 -41.6 -45 34.9 55.4 151.6 138.1 166.1 - -
Net margin 26.64% -8.86% -13.27% -17.07% 8.38% 12.09% 26.82% 23.95% 25.18% - -
EPS 5.400 - -1.350 -1.470 1.140 1.800 - 4.500 5.410 - -
Dividend per Share - - - - - - - - - - -
Announcement Date 20-03-10 20-08-21 21-03-12 21-08-24 22-03-08 22-08-23 23-03-09 23-08-26 24-03-07 - -
1CHF in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 861 1,047 1,388 1,290 - 1,348 1,279 1,106
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.342 x 5.341 x 4.638 x 2.322 x - 1.821 x 1.63 x 1.357 x
Free Cash Flow 1 -261 -251 25.4 253 243 231 261 312
ROE (net income / shareholders' equity) 12.7% -2.88% -0.4% 8.1% - 11.6% 11% 11%
ROA (Net income/ Total Assets) 6.9% -1.43% - 4.07% - 6.36% 6.41% 6.37%
Assets 1 4,479 4,830 - 5,089 - 5,414 5,581 5,842
Book Value Per Share 2 80.40 76.10 78.50 87.30 - 97.90 103.0 109.0
Cash Flow per Share 2 16.70 4.800 7.550 15.90 - 21.30 21.40 22.40
Capex 1 773 399 206 235 438 687 443 333
Capex / Sales 63.89% 63.87% 30.34% 22.96% 35.43% 52.5% 32.2% 23.31%
Announcement Date 20-03-10 21-03-12 22-03-08 23-03-09 24-03-07 - - -
1CHF in Million2CHF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Flughafen Zürich AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
196.6 CHF
Average target price
218 CHF
Spread / Average Target
+10.89%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airport Services

1st Jan change Capi.
AENA S.M.E., S.A. Stock Aena S.M.E., S.A.
+14.69% 30.27B
AÉROPORTS DE PARIS Stock Aéroports de Paris
-2.05% 12.16B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD. Stock Shanghai International Airport Co., Ltd.
-0.24% 11.15B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V. Stock Grupo Aeroportuario del Sureste, S. A. B. de C. V.
+8.20% 9.06B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V. Stock Grupo Aeroportuario del Pacífico, S.A.B. de C.V.
-5.83% 7.84B
GMR AIRPORTS INFRASTRUCTURE LIMITED Stock GMR Airports Infrastructure Limited
+19.02% 7.06B
AUCKLAND INTERNATIONAL AIRPORT LIMITED Stock Auckland International Airport Limited
-12.27% 6.87B
MALAYSIA AIRPORTS HOLDINGS Stock Malaysia Airports Holdings
+34.24% 3.49B
SATS LTD. Stock SATS Ltd.
+2.91% 3.15B
Other Airport Services
  1. Stock Market
  2. Equities
  3. FHZN Stock
  4. UZAA Stock
  5. Financials Flughafen Zürich AG