Aon PLC
AON
Delayed Nyse - 04/24 10:02:02 pm
119.04USD
+0.52%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 20162017
Sales11 6279 825
Operating income (EBITDA)2 6502 459
Operating profit (EBIT)2 4182 134
Pre-Tax Profit (EBT)--
Net income1 3961 517
EPS ( $ )5,166,64
Dividend per Share ( $ )1,291,35
Yield1,16%1,14%
Announcement Date02/10/2017
11:00am
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 20162017
Debt5 484-
Finance--
Operating income (EBITDA)2 6502 459
Leverage
(Debt/EBITDA)
2,07x-
Capital Expenditure222196
Book Value Per Share (BVPS)20,8 $25,7 $
Cash Flow per Share8,61 $9,23 $
Announcement Date02/10/2017
11:00am
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 31 100 M$ -
Entreprise Value (EV) - 31 100 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 17,8x 16,5x
Capitalization / Revenue 3,17x 3,01x
EV / Revenue - -
EV / EBITDA - -
Yield (DPS / Price) 1,14% 1,20%
Price to book (Price / BVPS) 4,62x 4,46x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 21,7% 23,1%
operating Leverage (Delta EBIT / Delta Sales) -0,76x 2,29x
Net Margin (Net Profit / Revenue) 15,4% 16,5%
ROA (Net Profit / Asset) - 6,30%
ROE (Net Profit / Equities) 29,9% 39,1%
Rate of Dividend 20,4% 19,9%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,00% 1,87%
Cash Flow / Sales 24,7% 25,9%
Capital Intensity (Assets / Sales) - 2,63x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
BNA & Dividende