| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 14 883 | 15 399 | 15 999 | 16 049 | 16 727 | 17 450 | | Operating income (EBITDA) | 5 775 | 5 538 | 6 093 | 6 589 | 7 004 | 7 491 | | Operating profit (EBIT) | 4 984 | 4 721 | 5 681 | 6 135 | 6 508 | 6 939 | | Pre-Tax Profit (EBT) | 4 388 | 4 931 | 5 648 | 6 140 | 6 567 | 7 159 | | Net income | 2 879 | 3 095 | 3 841 | 4 283 | 4 579 | 4 980 | | EPS (PNC) | 144 | 156 | 197 | 224 | 245 | 274 | | Dividend per Share (PNC) | 114 | 127 | 135 | 149 | 163 | 178 | | Yield | 3,08% | 3,41% | 3,64% | 4,03% | 4,41% | 4,82% | | Announcement Date | 02/24/2011 07:00am | 02/23/2012 07:59am | 02/28/2013 07:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
16,5x |
15,1x |
|
Capitalization / Revenue
|
4,43x |
4,25x |
|
EV / Revenue
|
4,99x |
4,79x |
|
EV / EBITDA
|
12,1x |
11,5x |
|
Yield (DPS / Price)
|
4,03% |
4,41% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
38,2% |
38,9% |
|
operating laverage (Delta EBIT / Delta Sales)
|
25,8x |
1,44x |
|
Net Margin (Net Profit / Revenue)
|
26,7% |
27,4% |
|
ROA (Net Profit / Asset)
|
18,6% |
19,4% |
|
ROE (Net Profit / Equities)
|
59,5% |
64,5% |
|
Rate of Dividend
|
66,7% |
66,7% |
|
|
|