| 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 | 323 | 334 | 310 | 323 | 348 | 350 | | Operating income (EBITDA) | 31,1 | 33,8 | 30,0 | 33,2 | 35,8 | 38,4 | | Operating profit (EBIT) | 11,8 | 15,3 | 13,9 | 16,0 | 18,3 | 20,8 | | Pre-Tax Profit (EBT) | - | 13,7 | -11,2 | 14,0 | 17,0 | - | | Net income | 7,35 | 7,39 | -5,68 | - | - | - | | EPS (PNC) | - | 3,71 | -2,91 | 6,10 | 6,90 | - | | Dividend per Share (PNC) | 5,25 | 5,25 | 5,25 | 5,28 | 5,35 | 7,25 | | Yield | 3,84% | 3,84% | 3,84% | 3,86% | 3,91% | 5,30% | | Announcement Date | 03/11/2011
07:15am | 03/09/2012
07:00am | 03/08/2013
07:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 66,8 | 77,1 | 63,5 | 54,0 | 53,4 | 52,2 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 31,1 | 33,8 | 30,0 | 33,2 | 35,8 | 38,4 | Leverage
(Debt/EBITDA) | 2,15x | 2,28x | 2,12x | 1,63x | 1,49x | 1,36x | | Capital Expenditure | 9,02 | 11,8 | 8,60 | 11,0 | 13,5 | - | | Book Value Per Share (BVPS) | 99,4 PNC | 104 PNC | 90,1 PNC | 94,5 PNC | 95,5 PNC | - | | Cash Flow per Share | 10,6 PNC | 5,92 PNC | 12,4 PNC | 6,35 PNC | 7,25 PNC | - | | Announcement Date | 03/11/2011
07:15am | 03/09/2012
07:00am | 03/08/2013
07:00am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
22,4x |
19,8x |
|
Capitalization / Revenue
|
0,83x |
0,77x |
|
EV / Revenue
|
1,00x |
0,93x |
|
EV / EBITDA
|
9,74x |
9,01x |
|
Yield (DPS / Price)
|
3,86% |
3,91% |
|
|
|
