| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period March |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 7 839 | 9 985 | 12 023 | 10 607 | 11 309 | 11 710 | | Operating income (EBITDA) | 402 | 534 | 580 | 547 | 580 | 605 | | Operating profit (EBIT) | 272 | 366 | 450 | 406 | 432 | 455 | | Pre-Tax Profit (EBT) | 229 | 261 | 409 | 367 | 379 | 396 | | Net income | 164 | 182 | 316 | 300 | 311 | 314 | | EPS (PNC) | 81,0 | 89,2 | 154 | 142 | 150 | 163 | | Dividend per Share (PNC) | 40,9 | 48,2 | 57,6 | 57,6 | 62,6 | 69,5 | | Yield | 1,54% | 1,82% | 2,17% | 2,17% | 2,36% | 2,62% | | Announcement Date | 06/03/2010 06:23am | 06/02/2011 06:00am | 06/07/2012 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
18,7x |
17,6x |
|
Capitalization / Revenue
|
0,51x |
0,48x |
|
EV / Revenue
|
0,57x |
0,53x |
|
EV / EBITDA
|
11,1x |
10,4x |
|
Yield (DPS / Price)
|
2,17% |
2,36% |
| Profitability |
2013e |
2014e |
|
Operating Margin (EBIT / Sales)
|
3,82% |
3,82% |
|
operating laverage (Delta EBIT / Delta Sales)
|
-0,84x |
0,99x |
|
Net Margin (Net Profit / Revenue)
|
2,83% |
2,75% |
|
ROA (Net Profit / Asset)
|
9,17% |
9,45% |
|
ROE (Net Profit / Equities)
|
19,7% |
19,5% |
|
Rate of Dividend
|
40,6% |
41,6% |
|
|
|