| 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 | 2 202 | 2 297 | 2 424 | 2 525 | 2 566 | 2 447 | | Operating income (EBITDA) | 154 | 164 | 164 | 158 | 153 | 160 | | Operating profit (EBIT) | 102 | 115 | 110 | 100 | 95,3 | 104 | | Pre-Tax Profit (EBT) | 50,4 | 84,8 | 84,5 | 74,6 | 75,0 | 78,7 | | Net income | 17,2 | 67,4 | 55,5 | 51,0 | 53,0 | 58,1 | | EPS (PNC) | 40,1 | 157 | 129 | 124 | 117 | 135 | | Dividend per Share (PNC) | 81,0 | 81,0 | 81,0 | 81,0 | 80,8 | 81,0 | | Yield | 5,62% | 5,62% | 5,62% | 5,62% | 5,60% | 5,62% | | Announcement Date | 09/02/2010
06:02am | 09/01/2011
06:05am | 09/06/2012
06:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period June |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 88,3 | 69,8 | 91,0 | 94,0 | 103 | 90,1 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 154 | 164 | 164 | 158 | 153 | 160 | Leverage
(Debt/EBITDA) | 0,57x | 0,42x | 0,55x | 0,59x | 0,67x | 0,56x | | Capital Expenditure | 58,1 | 54,1 | 77,3 | 72,7 | 72,8 | 72,8 | | Book Value Per Share (BVPS) | - | 27,4 PNC | 83,6 PNC | 114 PNC | 151 PNC | 192 PNC | | Cash Flow per Share | 330 PNC | 263 PNC | 355 PNC | 243 PNC | 267 PNC | 270 PNC | | Announcement Date | 09/02/2010
06:02am | 09/01/2011
06:05am | 09/06/2012
06:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
11,6x |
12,3x |
|
Capitalization / Revenue
|
0,25x |
0,24x |
|
EV / Revenue
|
0,28x |
0,28x |
|
EV / EBITDA
|
4,52x |
4,72x |
|
Yield (DPS / Price)
|
5,62% |
5,60% |
|
|
|
