TopFunds

Amadeus IT Group, S.A.

BME: AMS.MC

Stock price

55.26 EUR

(-1.88%) 5 years

softwareTravel Services

Insider Transactions

5Y price score: (2)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -1.88%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

46.2

52-week range

69.3

55.26

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

7.3 %

Dividend Yield TTM

2.8 %

Market cap

$ 23,689

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

18.3

Price / Book TTM

5.2

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

2.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(15.9) %

4.1 %

43.9 %

Free cash flow per share growth

18 %

548.2 %

184.9 %

Earnings per share growth

(2.4) %

315 %

91.7 %

Dividends

Previous dividend:1.01 per share, Paid, Ex-div date Jul 02, 2026
Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
1.6
1.9
2.3
2.3
2.6
(1.4)
(0.3)
1.5
2.4
2.8
3
6.7%
2
2
2.2
2.3
2.4
2.4
02FCF per share
1.7
2.1
2.2
2.3
2.5
(1.1)
0.4
1.9
2.6
3
4.7
11%
4.4
4.7
4.9
5.2
5.5
5.7
03Dividends per share
Help
Adjusted for splitsLearn more
0.7
0.8
0.9
1.1
1.2
0.6
-
-
0.7
1.2
1.4
7.1%
-
-
-
-
-
-
04Dividends payout, %
44.9%
41%
41%
49.3%
45.5%
(38.6)%
-
-
29.8%
43.3%
46.1%
0.3%
-
-
-
-
-
-
05Revenue
$ 3,913
$ 4,473
$ 4,853
$ 4,936
$ 5,570
$ 2,174
$ 2,670
$ 4,486
$ 5,441
$ 6,142
$ 6,517
5.2%
$ 6,858
$ 7,217
$ 7,595
$ 7,992
$ 8,411
$ 8,663
06ㅤ% Change
-
14.3%
8.5%
1.7%
12.9%
(61)%
22.8%
68%
21.3%
12.9%
6.1%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
07Net Income
683.9
825.5
1,003
1,002
1,113
(625.4)
(142.4)
664.4
1,118
1,253
1,336
6.9%
866.9
912.2
960
1,010
1,063
1,095
08ㅤ% Margin
17.5%
18.5%
20.7%
20.3%
20%
(28.8)%
(5.3)%
14.8%
20.5%
20.4%
20.5%
12.6% A
12.6%
12.6%
12.6%
12.6%
12.6%
12.6%
09CFO
1,273
1,493
1,557
1,727
1,802
33
636.3
1,441
1,795
2,146
2,153
5.4%
2,019
2,124
2,235
2,352
2,476
2,550
10ㅤ% Of revenue
32.5%
33.4%
32.1%
35%
32.4%
1.5%
23.8%
32.1%
33%
34.9%
33%
29.4% A
29.4%
29.4%
29.4%
29.4%
29.4%
29.4%
11CAPEX
(550.1)
(595.1)
(612.1)
(718.2)
(736.1)
(501.5)
(460.2)
(566.7)
(600.5)
(788.1)
(60.4)
(19.8)%
(48.4)
(38.8)
(31.1)
(25)
(20)
(16)
12ㅤ% Change
-
8.2%
2.9%
17.3%
2.5%
(31.9)%
(8.2)%
23.1%
6%
31.2%
(92.3)%
(19.8)% A
(19.8)%
(19.8)%
(19.8)%
(19.8)%
(19.8)%
(19.8)%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
722.9
897.9
944.9
1,008
1,066
(468.5)
176.1
874.1
1,194
1,358
2,093
11.2%
1,970
2,085
2,204
2,328
2,456
2,534
14Total assets
7,004
7,774
7,883
10,130
10,401
11,700
11,182
11,712
10,795
11,784
11,471
5.1%
12,051
12,660
13,301
13,973
14,680
15,422
15ㅤ% Change
-
11%
1.4%
28.5%
2.7%
12.5%
(4.4)%
4.7%
(7.8)%
9.2%
(2.7)%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
5.1%
16Total liabilities
4,707
5,013
5,234
6,938
6,604
7,945
7,437
7,130
6,313
6,722
6,619
3.5%
6,953
7,305
7,674
8,062
8,470
8,898
17ㅤ% Of assets
67.2%
64.5%
66.4%
68.5%
63.5%
67.9%
66.5%
60.9%
58.5%
57%
57.7%
57.7% A
57.7%
57.7%
57.7%
57.7%
57.7%
57.7%
18Shareholders Equity
2,298
2,762
2,649
3,192
3,797
3,755
3,745
4,583
4,483
5,062
4,852
7.8%
5,098
5,356
5,626
5,911
6,210
6,524
19Net Debt
1,611
1,942
1,572
3,323
3,010
4,109
3,852
2,976
2,271
2,327
2,212
3.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
436,569
436,820
437,149
430,368
430,813
445,207
450,033
465,252
462,932
452,096
443,721
0.2%
444,443
445,166
445,890
446,615
447,341
448,069
21ㅤ% Change
-
0.1%
0.1%
(1.6)%
0.1%
3.3%
1.1%
3.4%
(0.5)%
(2.3)%
(1.9)%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
22ROA
9.8%
10.6%
12.7%
9.9%
10.7%
(5.4)%
(1.3)%
5.7%
10.4%
10.6%
11.6%
-
7.2%
7.2%
7.2%
7.2%
7.2%
7.1%
23ROE
29.8%
29.9%
37.9%
31.4%
29.3%
(16.7)%
(3.8)%
14.5%
24.9%
24.8%
27.5%
-
17%
17%
17.1%
17.1%
17.1%
16.8%
24Interest coverage
15.7
16.3
41.7
35.7
34.2
(5.8)
(0.3)
9.9
15.7
15
23.8
-
-
-
-
-
-
-
25Dividend Yield
1.7%
1.8%
1.6%
1.9%
1.6%
0.9%
-
-
1.2%
1.8%
2.2%
-
-
-
-
-
-
-
26P/E Ratio
25.9
22.8
26.3
26.1
28.2
(42.5)
(186.4)
32.8
25.8
23.7
20.7
-
-
-
-
-
-
-
27Stock price range
32-43
33-45
43-62
57-82
58-74
35-79
50-66
46-64
49-70
54-70
60-75
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
17,764
18,858
26,325
26,184
31,363
26,517
26,840
21,845
29,030
29,740
27,608
4.5%
28,548
31,624
35,007
38,729
42,824
-
29FCF Yield
4.1%
4.8%
3.6%
3.9%
3.4%
(1.8)%
0.7%
4%
4.1%
4.6%
7.6%
6.4%
6.9%
6.6%
6.3%
6%
5.7%
-
30Average stock price
37.6
38.9
52.3
69.5
66
56.9
57.7
54.8
59.6
62.2
67.6
6%
64.2
71
78.5
86.7
95.7
-
31 CEO
LC
Mr. Luis Maroto Camino