| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period August |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 2 120 | 2 210 | 2 230 | 2 594 | 2 681 | 2 798 | | Operating income (EBITDA) | 289 | 274 | 267 | 267 | 277 | 290 | | Operating profit (EBIT) | 204 | 184 | 175 | 169 | 174 | 183 | | Pre-Tax Profit (EBT) | 140 | 160 | 158 | 154 | 160 | 169 | | Net income | 97,0 | 117 | 125 | 121 | 122 | 129 | | EPS (PNC) | 7,50 | 9,10 | 9,80 | 9,82 | 10,2 | 11,1 | | Dividend per Share (PNC) | - | 3,00 | 3,30 | 3,33 | 3,52 | 3,93 | | Yield | - | 3,14% | 3,46% | 3,49% | 3,69% | 4,12% | | Announcement Date | 10/21/2010 06:00am | 10/20/2011 06:00am | 10/25/2012 06:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period August |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 517 | 384 | 369 | 372 | 364 | 336 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 289 | 274 | 267 | 267 | 277 | 290 | Leverage (Debt/EBITDA) | 1,79x | 1,40x | 1,38x | 1,39x | 1,31x | 1,16x | | Capital Expenditure | 78,5 | 94,3 | 101 | 121 | 124 | 103 | | Book Value Per Share (BVPS) | 39,1 PNC | 51,3 PNC | 51,4 PNC | 56,3 PNC | 60,4 PNC | 65,5 PNC | | Cash Flow per Share | 16,2 PNC | 15,5 PNC | 15,7 PNC | 15,9 PNC | 16,5 PNC | 19,6 PNC | | Announcement Date | 10/21/2010 06:00am | 10/20/2011 06:00am | 10/25/2012 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
9,71x |
9,37x |
|
Capitalization / Revenue
|
0,46x |
0,44x |
|
EV / Revenue
|
0,60x |
0,58x |
|
EV / EBITDA
|
5,85x |
5,60x |
|
Yield (DPS / Price)
|
3,49% |
3,69% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
6,50% |
6,50% |
|
operating laverage (Delta EBIT / Delta Sales)
|
- |
1,00x |
|
Net Margin (Net Profit / Revenue)
|
4,68% |
4,56% |
|
ROA (Net Profit / Asset)
|
6,05% |
6,00% |
|
ROE (Net Profit / Equities)
|
17,4% |
17,2% |
|
Rate of Dividend
|
33,9% |
34,6% |
|
|
|