| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Sales | 601 | -329 | 546 | 626 | 626 | 551 | | Operating income (EBITDA) | 473 | -418 | - | 458 | 411 | 394 | | Operating profit (EBIT) | 449 | -425 | - | 454 | 409 | 364 | | Pre-Tax Profit (EBT) | 189 | - | 189 | 520 | 395 | 345 | | Net income | 186 | -783 | 183 | 518 | - | - | | EPS (PNC) | 19,5 | -82,8 | 19,4 | 48,0 | 39,2 | 35,9 | | Dividend per Share ( GBP) | 3,60 | 8,10 | - | 8,46 | 8,76 | 0,09 | | Yield | 0,98% | 2,19% | - | 2,29% | 2,37% | 0,03% | | Announcement Date | 05/12/2011 06:00am | 05/17/2012 06:00am | 05/16/2013 06:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period March |
2011 | 2012 | 2013 | 2014 | 2015 | 2016 |
| Debt | 522 | 464 | - | - | - | - | | Finance | - | - | - | 302 | 283 | - | | Operating income (EBITDA) | 473 | -418 | - | 458 | 411 | 394 | Leverage (Debt/EBITDA) | 1,10x | -1,11x | - | - | - | - | | Capital Expenditure | 5,00 | 2,00 | - | 4,00 | 4,00 | 4,00 | | Book Value Per Share (BVPS) | 351 PNC | 271 PNC | - | 344 PNC | 373 PNC | 414 PNC | | Cash Flow per Share | -21,2 PNC | 11,8 PNC | - | 43,9 PNC | 40,5 PNC | - | | Announcement Date | 05/12/2011 06:00am | 05/17/2012 06:00am | 05/16/2013 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2014e |
2015e |
|
PER (Price / EPS)
|
7,70x |
9,42x |
|
Capitalization / Revenue
|
5,77x |
5,77x |
|
EV / Revenue
|
5,28x |
5,32x |
|
EV / EBITDA
|
7,23x |
8,09x |
|
Yield (DPS / Price)
|
2,29% |
2,37% |
|
|
|