Data is not available at this time.
Deutsche Lufthansa AG is a leading global aviation group with a diversified business model spanning passenger airlines, cargo logistics, maintenance services, and catering. The company operates through its Network Airlines segment, including Lufthansa, SWISS, and Austrian Airlines, serving premium and leisure travelers, while its Eurowings unit focuses on low-cost European routes. Its Logistics Business segment provides comprehensive airfreight solutions, leveraging a global network of over 300 destinations. The MRO division is a key player in aircraft maintenance, serving both in-house fleets and third-party clients, while its Catering Business supports in-flight services and retail. Lufthansa holds a strong position in Europe’s competitive aviation market, balancing full-service and budget offerings while maintaining operational synergies across its segments. The group’s integrated approach allows it to capture value across the aviation supply chain, though it faces intense competition from low-cost carriers and legacy rivals. Its scale, brand recognition, and diversified revenue streams provide resilience against cyclical industry pressures.
In FY 2023, Lufthansa reported revenue of CHF 35.4 billion, reflecting a recovery in air travel demand post-pandemic. Net income reached CHF 1.67 billion, marking a return to profitability, supported by cost discipline and higher load factors. Operating cash flow was robust at CHF 4.95 billion, though capital expenditures of CHF 4.05 billion indicate ongoing fleet and infrastructure investments. The diluted EPS of CHF 1.4 underscores improved earnings power.
Lufthansa’s earnings recovery highlights its ability to capitalize on rebounding travel demand, with operating cash flow significantly outpacing net income. The group’s capital efficiency remains under pressure due to high debt levels and substantial capex, but improving profitability suggests stronger cash generation ahead. The MRO and Logistics segments likely contributed stable margins, offsetting volatility in passenger operations.
The company’s balance sheet shows CHF 1.59 billion in cash against CHF 13.95 billion in total debt, indicating elevated leverage. While liquidity appears manageable, the debt burden could constrain flexibility in a downturn. The group’s market capitalization of CHF 6.72 billion suggests investors are pricing in recovery risks, though operating cash flow provides some cushion.
Lufthansa’s growth is tied to air travel normalization, with demand trends favoring its network carriers. The dividend of CHF 0.29 per share signals a cautious return to shareholder returns, though reinvestment needs may limit near-term payout growth. Fleet modernization and route expansions are key priorities, with Eurowings and cargo operations offering incremental growth avenues.
The stock’s beta of 1.47 reflects high sensitivity to macroeconomic cycles. Current valuation metrics likely embed expectations for sustained demand recovery, but fuel costs and competitive pressures remain overhangs. The market appears to balance Lufthansa’s scale advantages against industry-wide challenges.
Lufthansa’s diversified model and strong European footprint position it to benefit from long-term travel demand growth. Strategic focus on premium services, cargo, and MRO provides stability, though labor costs and decarbonization investments pose challenges. The outlook hinges on execution in a volatile operating environment, with efficiency gains critical to sustaining profitability.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |