Fundamentals
CAIR
CYPRUS AIRWAYS PUBLIC (CR)
Price and Valuation
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
P/E | N/A | 11.25 | 11.88 | N/A | N/A | N/A | N/A | 0.55 | 2.40 | 1.45 | 0.80 | 0.59 | N/A |
Price to Sales | 0.09 | 0.06 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 |
Price to Operating Cash Flow Per Share | N/A | 2.59 | 0.69 | 1.74 | N/A | N/A | N/A | 0.37 | N/A | 0.27 | 0.23 | 0.16 | 0.22 |
Price to Book value | 2.49 | 1.41 | 1.03 | N/A | N/A | 0.41 | 0.10 | 0.08 | 0.10 | 0.10 | 0.15 | 0.18 | 0.40 |
Dividend Policy
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 11.33 | N/A | 4.89 | 2.44 | 4.78 | N/A |
Av. Dividend per share (cents) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1.02 | N/A | 0.44 | 0.22 | 0.43 | N/A |
Dividend Payout | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 0.06 | N/A | 0.07 | 0.02 | 0.03 | N/A |
Dividend Cover | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 16.12 | N/A | 14.13 | 51.24 | 35.36 | N/A |
Growth
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | -34.94 | 12.57 | 8.69 | 32.90 | 277.91 | -272.97 | -38.57 | 13.11 | 3.98 | 6.45 | 18.71 | 30.55 | -21.51 |
EPS Growth (1 Yr) | -290.91 | N/A | 106.31 | 80.88 | 42.47 | -85.77 | -299.14 | 335.37 | -39.45 | -44.50 | -27.24 | 421.09 | N/A |
Dividend Growth (1Yr) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 100.00 | -48.84 | N/A | N/A |
Cashflow Growth (1yr) | -282.89 | N/A | 244.19 | 122.36 | -13.04 | -24.89 | -167.50 | 601.32 | -114.75 | -1.61 | -30.53 | 40.35 | N/A |
Profitability
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | 0.56 | 3.67 | 6.15 | 3.31 | -4.52 | -7.42 | -9.81 | 4.77 | 3.85 | 4.29 | 7.74 | 14.31 | 9.17 |
Net Profit Margin (%) | -2.28 | 0.65 | 2.87 | -1.39 | -10.51 | -19.11 | -14.19 | 3.96 | 3.47 | 5.78 | 8.41 | 10.91 | 3.33 |
Earnings Yield (%) | -14.01 | 8.89 | 8.42 | -73.96 | -387.16 | -672.83 | -362.20 | 181.84 | 41.73 | 68.99 | 124.29 | 170.92 | -53.26 |
Management Effectiveness
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROE (%) | -34.94 | 12.57 | 8.69 | N/A | N/A | -272.97 | -38.57 | 13.97 | 3.98 | 6.94 | 19.08 | 31.44 | -21.51 |
ROCE (%) | -6.00 | 1.95 | 6.86 | -15.73 | -81.16 | -72.27 | -26.09 | 5.48 | 6.34 | 8.82 | 14.02 | 17.33 | 7.41 |
Asset Turnover | 2.63 | 3.00 | 2.39 | 11.35 | 7.73 | 3.78 | 1.84 | 1.38 | 1.83 | 1.53 | 1.67 | 1.59 | 2.23 |
Efficiency
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | € 175,704.30 | € 212,593.17 | € 189,173.11 | € 194,949.43 | € 166,488.91 | € 140,137.25 | € 128,181.22 | € 136,065.52 | € 137,043.53 | € 127,147.98 | € 120,175.87 | € 118,489.97 | € 109,043.10 |
Staff cost per employee (€) | € 50,527.88 | € 46,979.52 | € 44,619.67 | € 45,588.91 | € 48,785.28 | € 46,607.44 | € 45,362.76 | € 42,326.02 | € 41,183.48 | € 40,036.50 | € 38,929.40 | € 37,349.04 | € 34,886.05 |
Number οf employees | 1,417 | 1,465 | 1,525 | 1,839 | 2,119 | 2,499 | 2,541 | 2,364 | 2,256 | 2,209 | 2,122 | 2,140 | 2,150 |
Financial Strength
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Ratio | 1.11 | 1.06 | 1.04 | 0.41 | 0.40 | 0.56 | 0.86 | 0.87 | 0.82 | 1.06 | 0.77 | 0.65 | 0.34 |
Quick Ratio | 1.08 | 1.03 | 1.01 | 0.40 | 0.39 | 0.54 | 0.83 | 0.84 | 0.79 | 1.02 | 0.73 | 0.62 | 0.32 |
Interest Coverage | 2.31 | -53.11 | 1.44 | -0.92 | -7.64 | -18.20 | -11.25 | 2.77 | 2.89 | 2.49 | 3.49 | 2.68 | 0.59 |
Stock Days | 4.37 | 4.07 | 3.93 | 2.11 | 29.07 | 3.49 | 5.04 | 6.45 | 6.23 | 6.92 | 7.80 | 7.90 | 7.27 |
Debtor Days | 22.38 | 26.46 | 34.59 | 29.30 | 27.31 | 27.23 | 39.32 | 36.96 | 31.99 | 39.51 | 32.21 | 30.46 | 32.21 |
Creditor Days | 23.99 | 22.56 | 26.68 | 20.69 | 26.71 | 30.31 | 25.60 | 23.88 | 23.09 | 33.30 | 25.83 | 30.67 | 25.81 |
Working Capital Days | 2.760 | 7.970 | 11.840 | 10.720 | 29.670 | 0.410 | 18.760 | 19.530 | 15.130 | 13.130 | 14.180 | 7.690 | 13.670 |
Gearing Ratio - Basis 1 (%) | 679.12 | 542.30 | 683.39 | N/A | N/A | 192.94 | 65.84 | 64.74 | 43.17 | 65.58 | 137.69 | 202.67 | 303.90 |
Gearing Ratio - Basis 2 (%) | 87.17 | 84.43 | 87.23 | N/A | N/A | 65.86 | 39.70 | 39.30 | 30.15 | 39.61 | 57.93 | 66.96 | 75.24 |
Long term Debt (€) | € 63,892,000 | € 75,222,000 | € 90,843,000 | € 37,234,000 | € 42,076,000 | € 47,528,000 | € 61,780,969 | € 84,195,062 | € 44,751,877 | € 64,384,153 | € 76,305,731 | € 93,728,509 | € 64,000,873 |
Total Debt (€) | € 77,298,000 | € 88,575,000 | € 105,544,000 | € 95,294,000 | € 98,315,000 | € 104,717,000 | € 117,158,902 | € 163,150,804 | € 129,819,292 | € 117,151,965 | € 145,622,234 | € 156,284,710 | € 189,834,744 |
Per share
2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | -0.84 | 0.44 | 0.42 | -6.66 | -34.84 | -60.56 | -32.60 | 16.37 | 3.76 | 6.21 | 11.19 | 15.38 | -4.79 |
EPS -Tot. (cents) | N/A | N/A | 0.30 | -1.89 | -9.89 | -17.19 | -9.25 | 4.65 | 1.05 | 1.74 | 2.70 | 3.72 | -1.16 |
Net Oper. Cash Flow per share (cents) | -3.54 | 1.93 | 7.21 | 5.18 | -23.17 | -20.49 | -16.41 | 24.31 | -4.91 | 33.27 | 39.26 | 56.51 | 40.26 |
Book Value per Share (cents) | 2.41 | 3.54 | 4.84 | -20.23 | -12.54 | 22.18 | 86.78 | 117.12 | 94.48 | 89.48 | 58.64 | 48.93 | 22.28 |
Equity Per Share (cents) | 2.41 | 3.54 | 4.84 | -20.23 | -12.54 | 22.18 | 84.51 | 117.12 | 94.48 | 89.48 | 58.64 | 48.93 | 22.28 |
Average number of shares | 390,904,000 | 392,140,000 | 274,470,000 | 111,039,500 | 111,039,500 | 111,039,500 | 111,039,500 | 111,039,500 | 109,720,669 | 109,720,670 | 94,511,628 | 94,511,628 | 94,511,628 |
Total number of shares | N/A | N/A | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 | 391,155,177 |