Finnair
3.706
EUR
-1.37 %
13,361 following
FIA1S
NASDAQ Helsinki
Transport & Logistics
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 2,836.1 | 3,097.7 | 829.2 | 838.4 | 2,356.6 | 2,988.5 | 3,048.7 | 3,315.5 | 3,362.0 | 3,437.6 | 3,527.0 |
growth-% | 9.2 % | -73.2 % | 1.1 % | 181.1 % | 26.8 % | 2.0 % | 8.7 % | 1.4 % | 2.2 % | 2.6 % | |
EBITDA | 550.5 | 485.4 | -120.7 | -134.6 | 149.2 | 537.6 | 444.5 | 508.2 | 527.6 | 535.6 | 537.5 |
EBIT (adj.) | 213.6 | 162.8 | -595.3 | -469.9 | -163.9 | 184.0 | 151.4 | 168.2 | 183.0 | 193.0 | 195.0 |
EBIT | 256.3 | 160.0 | -464.5 | -454.4 | -200.6 | 191.4 | 114.2 | 168.2 | 183.0 | 193.0 | 195.0 |
Profit before taxes | 127.2 | 93.0 | -654.3 | -581.9 | -370.7 | 119.1 | 46.1 | 100.2 | 105.5 | 113.8 | 111.6 |
Net income | 89.0 | 62.1 | -540.8 | -480.7 | -492.5 | 241.2 | 37.0 | 80.2 | 84.4 | 91.0 | 89.3 |
EPS (adj.) | 0.43 | 0.50 | -0.50 | -0.35 | -0.33 | 0.00 | 0.33 | 0.39 | 0.41 | 0.45 | 0.44 |
growth-% | 17.3 % | -199.9 % | 6,463.0 % | 20.1 % | 5.3 % | 7.9 % | -1.9 % | ||||
Dividend | 0.27 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.11 | 0.13 | 0.15 | 0.15 |
Dividend ratio | 39.4 % | 60.6 % | 28.0 % | 31.4 % | 33.0 % | 35.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 19.4 % | 15.7 % | -14.6 % | -16.1 % | 6.3 % | 18.0 % | 14.6 % | 15.3 % | 15.7 % | 15.6 % | 15.2 % |
EBIT-% (adj.) | 7.5 % | 5.3 % | -71.8 % | -56.0 % | -7.0 % | 6.2 % | 5.0 % | 5.1 % | 5.4 % | 5.6 % | 5.5 % |
EBIT-% | 9.0 % | 5.2 % | -56.0 % | -54.2 % | -8.5 % | 6.4 % | 3.7 % | 5.1 % | 5.4 % | 5.6 % | 5.5 % |
ROE | 6.6 % | -58.1 % | -70.1 % | -111.1 % | 48.8 % | 6.2 % | 12.2 % | 11.8 % | 11.7 % | 10.6 % | |
ROI | 6.2 % | -16.5 % | -14.3 % | -6.3 % | 6.8 % | 4.5 % | 7.3 % | 8.0 % | 8.5 % | 8.2 % |