| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period April |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | - | - | 2 591 | 2 833 | 3 013 | 3 151 | | Operating income (EBITDA) | - | - | 310 | 348 | 348 | 366 | | Operating profit (EBIT) | - | - | 210 | 240 | 235 | 245 | | Pre-Tax Profit (EBT) | - | - | 240 | 196 | 203 | 215 | | Net income | - | - | 188 | 153 | 158 | 169 | | EPS (PNC) | - | - | 29,1 | 27,4 | 25,7 | 27,8 | | Dividend per Share (PNC) | - | - | 7,80 | 8,47 | 9,10 | 9,78 | | Yield | - | - | 2,59% | 2,82% | 3,02% | 3,25% | | Announcement Date | 12/31/1969 07:00pm | | 06/26/2012 06:00am | - | - | - |
|
|
|
|
Actuals in M GBP |
Estimates in M GBP |
|
Fiscal Period April |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | - | 281 | 524 | 603 | 559 | 480 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | - | - | 310 | 348 | 348 | 366 | Leverage (Debt/EBITDA) | - | - | 1,69x | 1,73x | 1,61x | 1,31x | | Capital Expenditure | - | - | 176 | 173 | 152 | 154 | | Book Value Per Share (BVPS) | - | - | -9,95 PNC | 6,99 PNC | 19,8 PNC | 37,4 PNC | | Cash Flow per Share | - | - | 39,7 PNC | 37,2 PNC | 39,3 PNC | 41,3 PNC | | Announcement Date | 12/31/1969 07:00pm | | 06/26/2012 06:00am | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
11,0x |
11,7x |
|
Capitalization / Revenue
|
0,61x |
0,58x |
|
EV / Revenue
|
0,82x |
0,76x |
|
EV / EBITDA
|
6,70x |
6,59x |
|
Yield (DPS / Price)
|
2,82% |
3,02% |
|
|
|