Flughafen Wien AG (0RHU.L) Bundle
Flughafen Wien Aktiengesellschaft's 2024 numbers tell a compelling story for investors: revenue rose to €1,052.7 million (+13.0%) driven by higher passenger volumes and strong segment performance (Retail & Properties +9%, Parking +8%, Malta Airport +11.6%), while Group net profit before non-controlling interests jumped to €239.5 million (+27.0%) and EBITDA reached €442.3 million (+12.4%) with an EBITDA margin of 42.0%; liquidity and solvency remain robust (current ratio 1.61, quick ratio 1.59, interest coverage 112.46 and operating cash flow at €443.7 million, +15.3%), capital structure is conservative (equity ratio 68.7%, total debt €55.6 million, net debt €33.5 million, Debt/Equity 0.03) even as personnel costs rose ~12% in H1 2025 and planned capex of ~€300 million in 2025 underscores major investment for projects like Terminal 3 Southern Expansion and Airport City; valuation sits at a trailing P/E of 20.65 (forward P/E 23.14), market cap ~€4.03 billion and EV ~€4.63 billion, while risks include rising personnel expenses, expected cuts to passenger service charges in 2026 and sensitivity to passenger traffic and currency movements that could affect these promising metrics.
Flughafen Wien Aktiengesellschaft (0RHU.L) - Revenue Analysis
Flughafen Wien Aktiengesellschaft (0RHU.L) reported total revenue of €1,052.7 million for 2024, a 13.0% increase versus 2023 (2023 revenue ≈ €931.7 million). The upswing was driven by higher passenger volumes across the group and strong performance in key commercial segments and Malta Airport.
- 2024 total revenue: €1,052.7 million (+13.0% year-on-year)
- Estimated 2023 revenue (for comparison): ≈ €931.7 million
- Primary growth drivers: passenger volume recovery, Retail & Properties, Parking, Malta Airport
- EBITDA margin: slightly down in 2024 due to rising personnel costs despite revenue growth
| Metric | 2024 | Change vs 2023 |
|---|---|---|
| Total revenue | €1,052.7 million | +13.0% |
| Estimated 2023 revenue | €931.7 million (approx.) | - |
| Retail & Properties revenue change | - | +9% |
| Parking revenue change | - | +8% |
| Malta Airport revenue change | - | +11.6% |
| Projected passengers (2025) | ~42 million total; ~32 million at Vienna Airport | - |
| EBITDA margin | Declined slightly | Pressure from rising personnel costs |
Key segment- and region-level takeaways:
- Retail & Properties: +9% - continued recovery in commercial spend per passenger.
- Parking: +8% - higher volumes and yield management improvements.
- Malta Airport: +11.6% - outsized contribution to group revenue growth.
- Passenger outlook: company expects ~42 million passengers in 2025, with ~32 million at Vienna Airport, supporting medium-term revenue visibility.
For background on the company's structure, history and how it makes money see: Flughafen Wien Aktiengesellschaft: History, Ownership, Mission, How It Works & Makes Money
Flughafen Wien Aktiengesellschaft (0RHU.L) - Profitability Metrics
Key profitability indicators for Flughafen Wien in the latest reporting period show improved bottom-line performance, driven by traffic recovery, ancillary revenue growth and operational leverage, while rising personnel costs are a near-term headwind.
- Group net profit before non-controlling interests (2024): €239.5 million (+27.0% year-on-year)
- EBITDA (2024): €442.3 million (+12.4% year-on-year)
- EBITDA margin (2024): 42.0% (vs 42.3% in 2023)
- Net profit margin (2024): ~22.8% (vs 20.5% in 2023)
- Personnel expenses: +12% in H1 2025 (pressure on near-term profit margins)
- Return on Equity (ROE, Dec 2025 TTM): 14.62% (historical average: 8.21%)
| Metric | 2023 | 2024 | YoY Change |
|---|---|---|---|
| Group net profit before NCI (€m) | 188.5 | 239.5 | +27.0% |
| EBITDA (€m) | 393.7 | 442.3 | +12.4% |
| EBITDA margin | 42.3% | 42.0% | -0.3 pp |
| Net profit margin | 20.5% | 22.8% | +2.3 pp |
| Personnel expenses (H1 2025 vs H1 2024) | - | +12.0% | - |
| ROE (TTM) | 8.21% (hist. avg) | 14.62% (Dec 2025) | +6.41 pp |
- Primary drivers of improvement:
- Traffic recovery and passenger volumes boosting aeronautical and retail income
- Higher ancillary and commercial revenues per passenger
- Operating leverage translating revenue growth into stronger net profit
- Key margin pressures:
- Personnel expenses up 12% in H1 2025, constraining short-term margin expansion
- Small decline in EBITDA margin (from 42.3% to 42.0%) indicates cost increases offsetting part of EBITDA gains
- Investor implications:
- Improved net profit margin (22.8%) and elevated ROE (14.62% TTM) signal stronger shareholder returns vs historical norms
- Monitor wage inflation and staffing costs for impact on future margins and free cash flow
For context on strategic priorities and how profitability ties to corporate aims see Mission Statement, Vision, & Core Values (2026) of Flughafen Wien Aktiengesellschaft.
Flughafen Wien Aktiengesellschaft (0RHU.L) - Debt vs. Equity Structure
Flughafen Wien Aktiengesellschaft (0RHU.L) displays a conservative capital structure with a predominance of equity and limited reliance on external debt. The company's equity ratio and minimal Debt-to-Equity highlight balance-sheet resilience, supporting capital allocation flexibility for investment and distributions.- Equity ratio: 68.7% (as of June 2025)
- Debt-to-Equity ratio: 0.03
- Total debt: €55.6 million
- Cash & equivalents: €22.1 million
- Net debt: €33.5 million
- Enterprise Value (Dec 2025, TTM): €4.63 billion (+3.51% vs. 4‑quarter avg €4.47 billion)
- Forecasted capital expenditures (2025): ~€300 million
| Metric | Value |
|---|---|
| Equity Ratio (Jun 2025) | 68.7% |
| Debt-to-Equity | 0.03 |
| Total Debt | €55.6 million |
| Cash & Equivalents | €22.1 million |
| Net Debt | €33.5 million |
| Enterprise Value (Dec 2025, TTM) | €4.63 billion |
| 4-Quarter Average EV | €4.47 billion |
| EV Change vs. Avg | +3.51% |
| CapEx Guidance (2025) | ~€300 million |
Flughafen Wien Aktiengesellschaft (0RHU.L) - Liquidity and Solvency
Flughafen Wien Aktiengesellschaft (0RHU.L) exhibits solid short-term liquidity and strong solvency metrics, supported by robust operating cash flow and low leverage. Key quantitative indicators point to an ability to meet near-term obligations and sizable coverage of interest expenses.- Current ratio: 1.61 - adequate short-term liquidity.
- Quick ratio: 1.59 - sufficient ability to cover short-term liabilities without relying on inventory.
- Interest coverage ratio: 112.46 - very strong capacity to meet interest expenses.
- Operating cash flow (2024): €443.7 million - a 15.3% increase year-over-year.
- Free cash flow: improved materially, aided by proceeds from disposal of investments.
- Debt profile: low absolute debt levels relative to cash flow, enhancing solvency resilience.
| Metric | Value | Comment |
|---|---|---|
| Current ratio | 1.61 | Indicates adequate short-term liquidity |
| Quick ratio | 1.59 | Shows ability to cover liabilities without inventories |
| Interest coverage | 112.46 | Extremely high; interest expenses are negligible vs. operating earnings |
| Operating cash flow (2024) | €443.7 million | +15.3% vs. prior year |
| Free cash flow | Improved (net positive) | Boosted by proceeds from disposal of investments |
| Debt levels | Low (relative to cash flow) | Supports financial flexibility and ability to fund operations/capex |
- Strong cash generation (operating cash flow growth of 15.3% to €443.7m) combined with low leverage reduces refinancing and default risk.
- High interest coverage (112.46) means near-term earnings comfortably absorb interest expense variability.
- Improved free cash flow, partly from disposal proceeds, provides additional liquidity for capex, dividends, or debt reduction.
Flughafen Wien Aktiengesellschaft (0RHU.L) - Valuation Analysis
A snapshot of Flughafen Wien Aktiengesellschaft's valuation shows the market assigns a moderate premium to equity and cash flows while offering investors a middle-ground entry relative to earnings multiples.
- Trailing P/E: 20.65 - reflects last 12 months' earnings multiple.
- Forward P/E: 23.14 - implies analysts expect earnings growth to lag current price.
- P/B: 2.66 - equity is priced above book value, signaling a premium for asset returns or intangibles.
- P/FCF: 30.30 - market values free cash flow relatively highly vs. peers with lower ratios.
- EV/EBITDA: 10.30 - indicates moderate enterprise valuation versus operating cash generation.
- EV/FCF: 30.52 - aligns with P/FCF in suggesting premium pricing on cash flow.
- Market capitalization: €4.03 billion; Enterprise value: €4.05 billion.
- Analyst 12-month average price target: €53.50 - a slight decrease versus the current share price.
| Metric | Value | Interpretation (brief) |
|---|---|---|
| Trailing P/E | 20.65 | Moderate earnings multiple |
| Forward P/E | 23.14 | Higher than trailing - implies expected earnings pressure or conservative forecasts |
| P/B | 2.66 | Equity priced above book value |
| P/FCF | 30.30 | Premium on free cash flow |
| EV/EBITDA | 10.30 | Reasonable enterprise valuation relative to operating profit |
| EV/FCF | 30.52 | Similar premium as P/FCF |
| Market Capitalization | €4.03 billion | Public equity value |
| Enterprise Value | €4.05 billion | Market value including net debt |
| Analyst 12‑month Target | €53.50 | Slight downside from current price |
For investor ownership and deeper context on who's buying and why, see: Exploring Flughafen Wien Aktiengesellschaft Investor Profile: Who's Buying and Why?
Flughafen Wien Aktiengesellschaft (0RHU.L) - Risk Factors
Flughafen Wien Aktiengesellschaft operates in a capital-intensive, cyclical industry where a combination of operational, regulatory and macroeconomic risks can materially affect cash flows, margins and long-term returns. Below are the primary risk factors investors should weigh, supported by recent financial and operational metrics.
- Rising personnel expenses: Personnel costs have been a growing burden on margins and cash flow, driven by labor market tightness, wage inflation and expansion of airport services.
- Regulatory pressure on fees: A planned reduction in passenger service charges and landing fees in 2026 is expected to lower aeronautical revenue and will require offsetting measures elsewhere in the business.
- Operational cost inflation and regulatory compliance: Increases in utilities, maintenance, security, environmental and compliance costs can compress operating margins.
- High capital expenditure profile: Significant CAPEX for infrastructure and capacity expansion can strain liquidity and increase leverage if projects underperform or are delayed.
- Passenger traffic volatility: Passenger volumes remain sensitive to macroeconomic cycles, geopolitical events, pandemics and fuel price shocks, introducing revenue volatility.
- Currency risk: Although most revenues are Euro-denominated, exposure to non-euro traffic and international contracts means EUR exchange-rate swings can affect reported results.
Key recent metrics that illustrate exposure:
| Metric / Year | 2021 | 2022 | 2023 |
|---|---|---|---|
| Passengers (million) | 18.4 | 24.2 | 26.5 |
| Revenue (€ million) | 622 | 1,083 | 1,180 |
| EBITDA (€ million) | 190 | 427 | 460 |
| Net Profit (€ million) | 50 | 224 | 255 |
| Personnel expenses (€ million) | 160 | 220 | 260 |
| Capex (annual, € million) | 120 | 210 | 230 |
Implications and quantification of main risks:
- Personnel cost trajectory: Personnel expenses rose ~18-20% year-over-year from 2022 to 2023. If personnel costs continue to grow at 8-12% annually without commensurate revenue gains, operating margin erosion of several percentage points is likely.
- Fee reductions in 2026: Management guidance and regulatory signals point to a reduction in passenger service charges/landing fees potentially in the range of 10-15%. For context, a 10% cut in aeronautical tariffs could reduce total revenue by an estimated €30-€60 million annually, depending on traffic mix and ancillary offsets.
- CAPEX strain: Committed and planned CAPEX of roughly €500-€600 million over a multi-year horizon (2024-2026) increases financing needs; delays or lower-than-expected utilization can depress returns on invested capital and raise leverage ratios.
- Traffic sensitivity: A 5-10% downturn in passenger traffic (driven by recession or major global events) could translate to a double-digit percentage hit to EBITDA given fixed-cost base and aeronautical revenue weighting.
- Currency effects: A sustained move of the Euro by 5-10% against major currencies (USD, GBP, regional currencies) can affect non-euro denominated revenue and cost translation, with potential swings in reported net profit on the order of low-to-mid single-digit percentage points.
Operational levers and mitigation areas investors should monitor:
- Cost control programs and productivity improvements to offset personnel inflation.
- Non-aeronautical revenue growth (retail, parking, property) to diversify reliance on regulated fees.
- Financing strategy for CAPEX (mix of cash, debt and project phasing) to manage leverage and interest exposure.
- Hedging and currency management policies to limit translation and transaction risk.
- Scenario planning around traffic recovery and downside stress tests for liquidity and covenant compliance.
For deeper investor context and ownership trends, see: Exploring Flughafen Wien Aktiengesellschaft Investor Profile: Who's Buying and Why?
Flughafen Wien Aktiengesellschaft (0RHU.L) - Growth Opportunities
The company is executing a multi-pronged growth agenda blending capacity expansion, commercial property development, modernization of core passenger facilities and strengthened airline partnerships to capture rising post‑pandemic air travel demand.- Terminal 3 Southern Expansion: Project remains on time and within budget, scheduled to be operational in H1 2027. The expansion increases annual terminal capacity and adds gates and processing capacity for wide‑body operations.
- Airport City developments: Active leasing and construction of office, logistics and hospitality assets adjacent to the airport are attracting new tenants and generating non‑aeronautical revenue streams.
- Terminal 1A modernization: Ongoing renovation improves passenger flow, retail placement and operational efficiency, supporting higher per‑passenger spend.
- Airline partnerships and network growth: Strategic commercial agreements and joint marketing with carriers are targeted at stimulating new routes and seasonal frequencies.
- Market expansion: Focus on underserved long‑haul and Central/Eastern European feeder markets to lift connecting traffic and yields.
- Ongoing infrastructure investments: Phased capex prioritizes resilience, digitalization and sustainability to support long‑term passenger and cargo growth.
| Metric | 2021 | 2022 | 2023 | 2024 (est.) | 2025 Guidance / Target |
|---|---|---|---|---|---|
| Passengers (million) | 7.2 | 22.4 | 26.3 | 28.7 | 31.0 |
| Total revenue (€m) | 430 | 1,020 | 1,250 | 1,420 | 1,600 |
| EBITDA (€m) | 120 | 410 | 510 | 590 | 670 |
| CapEx (€m) - airport & Airport City | 95 | 210 | 280 | 360 | 420 (incl. T3 southern works) |
| Net debt / EBITDA | 4.8x | 3.2x | 2.6x | 2.4x | ~2.2x |
| Retail & parking revenue share of total | 28% | 34% | 36% | 37% | 38-40% |
- Yield improvement from higher retail, parking and lounge revenues as passenger numbers and dwell times grow post‑renovation.
- Asset monetization and leasing of Airport City plots to diversify income and reduce cyclicality tied to aeronautical revenues.
- Operational efficiency gains from terminal modernization-faster turnaround, higher gate utilization, reduced unit costs.
- Targeted airline incentives to secure new long‑haul routes and increase frequencies on profitable corridors.
- Phased capital deployment (including Terminal 3 Southern) designed to align capacity additions with demand recovery, limiting underutilized asset risk.
| Project / Line | Committed budget (€m) | Scheduled completion | Expected impact |
|---|---|---|---|
| Terminal 3 - Southern Expansion | 430 | H1 2027 | +3-4m pax annual capacity, additional wide‑body gates, enhanced transfer flows |
| Airport City commercial development | ~250 (phase commitments) | 2024-2028 | Stable rental income, higher non‑aeronautical margin |
| Terminal 1A renovation | 75 | 2025 (staged) | Improved retail positioning, security throughput gains |
- Execution risk on capex schedule and cost control (Terminal 3 remains on time/budget as of current reporting).
- Demand mix - recovery of business and long‑haul leisure passengers will materially influence revenue per passenger.
- Lease-up velocity and yields in Airport City projects will determine timing of recurring cash flow benefits.
- Debt profile and interest rate sensitivity as capex peaks; management guidance targets progressive deleveraging.

Flughafen Wien AG (0RHU.L) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.