| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period June |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 9 780 | 9 936 | 10 762 | 11 490 | 12 445 | 13 338 | | Operating income (EBITDA) | 3 123 | 3 236 | 3 609 | 3 915 | 4 247 | 4 612 | | Operating profit (EBIT) | 2 751 | 2 884 | 3 198 | 3 523 | 3 846 | 4 189 | | Pre-Tax Profit (EBT) | 2 239 | 2 360 | 3 121 | 3 295 | 3 651 | 4 067 | | Net income | 1 629 | 1 900 | 1 942 | 2 590 | 2 858 | 3 193 | | EPS (PNC) | 65,4 | 76,0 | 77,4 | 102 | 113 | 127 | | Dividend per Share (PNC) | 38,1 | 40,4 | 43,5 | 47,7 | 52,6 | 57,1 | | Yield | 2,02% | 2,14% | 2,31% | 2,53% | 2,79% | 3,03% | | Announcement Date | 08/26/2010 08:14am | 08/25/2011 06:30am | 08/23/2012 06:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period June |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 6 954 | 6 450 | 7 570 | 7 883 | 6 956 | 5 653 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 3 123 | 3 236 | 3 609 | 3 915 | 4 247 | 4 612 | Leverage (Debt/EBITDA) | 2,23x | 1,99x | 2,10x | 2,01x | 1,64x | 1,23x | | Capital Expenditure | 365 | 419 | 484 | 569 | 549 | 537 | | Book Value Per Share (BVPS) | 161 PNC | 190 PNC | 203 PNC | 296 PNC | 365 PNC | 440 PNC | | Cash Flow per Share | 92,4 PNC | 83,6 PNC | 83,4 PNC | 98,8 PNC | 118 PNC | 137 PNC | | Announcement Date | 08/26/2010 08:14am | 08/25/2011 06:30am | 08/23/2012 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
18,4x |
16,6x |
|
Capitalization / Revenue
|
4,12x |
3,80x |
|
EV / Revenue
|
4,81x |
4,36x |
|
EV / EBITDA
|
14,1x |
12,8x |
|
Yield (DPS / Price)
|
2,53% |
2,79% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
30,7% |
30,9% |
|
operating laverage (Delta EBIT / Delta Sales)
|
1,50x |
1,10x |
|
Net Margin (Net Profit / Revenue)
|
22,5% |
23,0% |
|
ROA (Net Profit / Asset)
|
13,5% |
14,2% |
|
ROE (Net Profit / Equities)
|
40,0% |
36,5% |
|
Rate of Dividend
|
46,5% |
46,4% |
|
|
|