| 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 | 81,6 | 97,0 | 119 | 136 | 155 | 178 | | Operating income (EBITDA) | 57,5 | 70,3 | 88,6 | 101 | 117 | 134 | | Operating profit (EBIT) | 56,6 | 69,4 | 87,5 | 99,5 | 115 | 133 | | Pre-Tax Profit (EBT) | 52,2 | 62,7 | 83,2 | 97,1 | 111 | 126 | | Net income | 58,0 | 46,5 | 62,6 | 74,4 | 86,4 | 97,1 | | EPS (PNC) | 52,1 | 42,7 | 59,2 | 72,6 | 84,5 | 99,2 | | Dividend per Share (PNC) | 14,0 | 18,0 | 23,0 | 25,6 | 29,3 | 33,0 | | Yield | 0,68% | 0,87% | 1,12% | 1,24% | 1,42% | 1,60% | | Announcement Date | 02/25/2011 07:00am | 02/24/2012 07:00am | 03/01/2013 07:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | - | - | - | - | 34,3 | | Finance | 23,1 | 21,8 | 7,08 | 14,6 | 29,8 | - | | Operating income (EBITDA) | 57,5 | 70,3 | 88,6 | 101 | 117 | 134 | Leverage (Debt/EBITDA) | - | - | - | - | - | 0,26x | | Capital Expenditure | 0,91 | 0,36 | 1,43 | 1,69 | 1,50 | 1,93 | | Book Value Per Share (BVPS) | 4,52 PNC | 22,3 PNC | 7,09 PNC | 65,1 PNC | 103 PNC | 87,4 PNC | | Cash Flow per Share | 41,8 PNC | 49,0 PNC | 67,6 PNC | 82,7 PNC | 96,3 PNC | 125 PNC | | Announcement Date | 02/25/2011 07:00am | 02/24/2012 07:00am | 03/01/2013 07:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
28,4x |
24,4x |
|
Capitalization / Revenue
|
15,7x |
13,7x |
|
EV / Revenue
|
15,5x |
13,5x |
|
EV / EBITDA
|
20,9x |
17,9x |
|
Yield (DPS / Price)
|
1,24% |
1,42% |
|
|
|