Industrials / AirlinesLSE
$1046.00
+27.00 (+2.65%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-44.4M · quality 18.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
32/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.1B
P/E
6.7x
↓EV/EBITDA
113.0x
↑ROE
61.6%
↑Gross Margin
6.4%
↓Debt/Equity
18.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+46.8%
FCF CAGR
—
FCF margin
8.0%
FCF / Net income
1.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $5.27B · net income $225.8M · FCF $420.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $5.27B | $5.27B | $5.07B | $3.90B | $1.66B |
| Net Income | $225.8M | $225.8M | $376.6M | $-523.0M | $-631.8M |
| EBITDA | $1.24B | $1.24B | $1.29B | $171.7M | $-105.7M |
| EPS | 1.78 | 1.78 | 2.96 | -5.07 | -6.33 |
| Gross Margin | 6.4% | 6.4% | 10.4% | -6.7% | -22.4% |
| Operating Margin | 3.2% | 3.2% | 8.6% | -14.5% | -30.9% |
| Net Margin | 4.3% | 4.3% | 7.4% | -13.4% | -38.0% |
| Balance Sheet | |||||
| Debt/Equity | 18.04 | 18.04 | 34.19 | -16.02 | 14.20 |
| Cash Flow | |||||
| Free Cash Flow | $420.1M | $420.1M | $-44.4M | $-218.0M | $-263.2M |
| Returns | |||||
| ROE | 61.6% | 61.6% | 205.3% | 158.0% | -226.2% |
| Valuation | |||||
| P/E | 6.66 | 6.66 | 745.95 | — | — |
| EV/EBITDA | 112.96 | 112.96 | 222.35 | 1631.23 | — |
| P/B | 364.43 | 364.43 | 1537.53 | — | 974.89 |
| Growth & Yield | |||||
| Revenue Growth | 3.8% | 3.8% | 30.2% | 134.2% | — |
| EPS Growth | -39.9% | -39.9% | 158.4% | 19.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
273.6%
EPS terminal req.
$92.82
Spread vs growth
-313.5%
5Y implied EPS CAGR
129.1%
EPS terminal req.
$112.31
Spread vs growth
-168.9%
10Y implied EPS CAGR
58.7%
EPS terminal req.
$180.87
Spread vs growth
-98.6%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-37.5%
Start / end P/E
565.5x → 587.6x
EPS bridge
2.96 → 1.78
Residual
-1.6%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.