| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in GBP |
Estimates in GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 120 | 122 | - | 119 | 124 | 130 | | Operating income (EBITDA) | 27,5 | 28,3 | 25,5 | 24,3 | 26,2 | 28,0 | | Operating profit (EBIT) | 25,9 | 26,7 | - | 23,1 | 26,4 | 25,8 | | Pre-Tax Profit (EBT) | -13,1 | -21,7 | - | 21,0 | - | - | | Net income | -8,75 | -25,9 | - | - | - | - | | EPS ( GBP) | -9,17 | -27,2 | - | 16,6 | 18,4 | 20,2 | | Dividend per Share ( GBP) | 4,00 | 6,00 | - | 7,89 | 8,87 | 10,2 | | Yield | 2,58% | 3,87% | - | 5,09% | 5,72% | 6,58% | | Announcement Date | 03/22/2011 07:00am | 03/20/2012 07:00am | | - | - | - |
|
|
|
|
Actuals in GBP |
Estimates in GBP |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 71,5 | 54,7 | 49,4 | 45,9 | 36,6 | 30,3 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 27,5 | 28,3 | 25,5 | 24,3 | 26,2 | 28,0 | Leverage (Debt/EBITDA) | 2,60x | 1,93x | 1,94x | 1,89x | 1,39x | 1,08x | | Capital Expenditure | 1,16 | 2,16 | 2,44 | 2,10 | 2,13 | - | | Book Value Per Share (BVPS) | 123 PNC | 100 PNC | - | 108 PNC | 119 PNC | - | | Cash Flow per Share | 26,1 PNC | 27,9 PNC | 18,7 PNC | 18,6 PNC | 23,9 PNC | 27,2 PNC | | Announcement Date | 03/22/2011 07:00am | 03/20/2012 07:00am | | - | - | - |
|
Assessed data source : © 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
9,33x |
8,42x |
|
Capitalization / Revenue
|
1,25x |
1,20x |
|
EV / Revenue
|
1,63x |
1,49x |
|
EV / EBITDA
|
8,01x |
7,06x |
|
Yield (DPS / Price)
|
5,09% |
5,72% |
|
|
|