Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  Aon plc    AON   GB00B5BT0K07

AON PLC

(AON)
  Report
Delayed Quote. Delayed Nyse - 03/27 04:10:00 pm
165.42 USD   -0.17%
03/26AON : Form 8.3 -
AQ
03/24WILLIS TOWERS WATSON PUBLIC : Form 8.3 -
DJ
03/24AON : Form 8.3 -
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 9 998 10 770 11 013 11 567 12 173 12 996
EBITDA 2 523 2 873 3 197 3 434 3 685 4 131
Operating profit (EBIT) 2 336 2 697 3 025 3 247 3 529 3 791
Pre-Tax Profit (EBT) 685 1 246 1 871 2 746 3 116 3 290
Net income 1 226 1 134 1 532 2 178 2 491 2 764
P/E ratio 28,5x 31,7x 32,7x 17,9x 15,0x 13,2x
EPS ( $ ) 4,70 4,59 6,37 9,26 11,0 12,6
Dividend per Share ( $ ) 1,41 1,56 - 1,82 1,98 2,17
Yield 1,05% 1,07% - 1,10% 1,20% 1,31%
Reference price ( $ ) 134,000 145,360 208,290 165,420 165,420 165,420
Announcement Date 02/02/2018
06:41am
02/01/2019
11:00am
01/31/2020
11:00am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 5 210 5 416 6 549 6 565 7 539 7 590
Finance - - - - - -
Operating income (EBITDA) 2 523 2 873 3 197 3 434 3 685 4 131
Leverage
(Debt/EBITDA)
2,07x 1,89x 2,05x 1,91x 2,05x 1,84x
Capital Expenditure 202 240 225 207 213 215
Free Cash Flow (FCF) 551 1 446 1 610 2 351 2 578 2 817
Book Value Per Share (BVPS) ( $ ) 17,7 16,8 - 17,8 26,5 23,4
Cash Flow per Share (  ) - - - - - -
Announcement Date 02/02/2018
06:41am
02/01/2019
11:00am
01/31/2020
11:00am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 38 510 M $ -
Entreprise Value (EV) 45 074 M $ 46 048 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 17,9x 15,0x
Capitalization / Revenue 3,33x 3,16x
EV / Revenue 3,90x 3,70x
EV / EBITDA 13,1x 12,2x
Yield (DPS / Price) 1,10% 1,20%
Price to book (Price / BVPS) 9,29x 6,25x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 28,1% 29,0%
Operating Leverage (Delta EBIT / Delta Sales) 1,46x 1,66x
Net Margin (Net Profit / Revenue) 18,8% 20,5%
ROA (Net Profit / Asset) 7,40% 8,10%
ROE (Net Profit / Equities) 65,5% 64,6%
Rate of Dividend 19,7% 18,0%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   1,79% 1,75%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 2,54x 2,53x
Financial Leverage (Net Debt / EBITDA) 1,91x 2,05x
EPS & Dividend