Aon plc Financial Statements (AON)
|
|
|
|
Report date
|
|
|
18.02.2022 |
17.02.2023 |
16.02.2024 |
18.02.2025 |
13.02.2026 |
|
01.05.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
12 193 |
12 479 |
13 376 |
15 698 |
17 181 |
|
17 486 |
|
Operating Income, bln rub |
|
|
2 090 |
3 669 |
3 785 |
3 835 |
4 344 |
|
4 819 |
|
EBITDA, bln rub |
? |
|
2 579 |
3 826 |
3 909 |
4 936 |
5 348 |
|
6 769 |
|
Net profit, bln rub |
? |
|
1 255 |
2 589 |
2 564 |
2 654 |
3 695 |
|
3 942 |
|
|
OCF, bln rub |
? |
|
2 182 |
3 219 |
3 435 |
3 035 |
3 481 |
|
3 771 |
|
CAPEX, bln rub |
? |
|
137.0 |
196.0 |
252.0 |
218.0 |
263.0 |
|
274.0 |
|
FCF, bln rub |
? |
|
2 045 |
3 023 |
3 183 |
2 817 |
3 218 |
|
3 497 |
|
Dividend payout, bln rub
|
|
|
447.0 |
463.0 |
489.0 |
562.0 |
629.0 |
|
482.0 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
35.6% |
17.9% |
19.1% |
21.2% |
17.0% |
|
12.2% |
|
|
OPEX, bln rub |
|
|
3 365 |
2 333 |
2 689 |
3 580 |
3 852 |
|
6 719 |
|
Cost of production, bln rub |
|
|
6 738 |
6 477 |
6 902 |
8 283 |
8 985 |
|
5 947 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
322.0 |
406.0 |
484.0 |
788.0 |
815.0 |
|
788.0 |
|
|
Assets, bln rub |
|
|
31 928 |
32 704 |
33 959 |
48 965 |
50 784 |
|
51 429 |
|
Net Assets, bln rub |
? |
|
1 061 |
-529.0 |
-826.0 |
6 121 |
9 352 |
|
9 834 |
|
Debt, bln rub |
|
|
10 423 |
11 677 |
12 032 |
17 892 |
16 531 |
|
15 296 |
|
Cash, bln rub |
|
|
836.0 |
1 142 |
1 147 |
11 623 |
2 798 |
|
1 416 |
|
Net debt, bln rub |
|
|
9 587 |
10 535 |
10 885 |
6 269 |
13 733 |
|
13 880 |
|
|
Ordinary share price, rub |
|
|
300.6 |
|
|
359.2 |
352.9 |
|
322.8 |
|
Number of ordinary shares, mln |
|
|
224.7 |
211.7 |
203.5 |
211.4 |
215.1 |
|
214.3 |
|
|
Market cap, bln rub |
|
|
67 536 |
0 |
0 |
75 926 |
75 904 |
|
69 172 |
|
EV, bln rub |
? |
|
77 123 |
10 535 |
10 885 |
82 195 |
89 637 |
|
83 052 |
|
Book value, bln rub |
|
|
-7 865 |
-9 268 |
-9 474 |
-15 856 |
-12 172 |
|
-11 917 |
|
|
EPS, rub |
? |
|
5.59 |
12.2 |
12.6 |
12.6 |
17.2 |
|
18.4 |
|
FCF/share, rub |
|
|
9.10 |
14.3 |
15.6 |
13.3 |
15.0 |
|
16.3 |
|
BV/share, rub |
|
|
-35.0 |
-43.8 |
-46.6 |
-75.0 |
-56.6 |
|
-55.6 |
|
|
EBITDA margin, % |
? |
|
21.2% |
30.7% |
29.2% |
31.4% |
31.1% |
|
38.7% |
|
Net margin, % |
? |
|
10.3% |
20.7% |
19.2% |
16.9% |
21.5% |
|
22.5% |
|
FCF yield, % |
? |
|
3.03% |
|
|
3.71% |
4.24% |
|
5.06% |
|
ROE, % |
? |
|
118.3% |
-489.4% |
-310.4% |
43.4% |
39.5% |
|
40.1% |
|
ROA, % |
? |
|
3.93% |
7.92% |
7.55% |
5.42% |
7.28% |
|
7.66% |
|
|
P/E |
? |
|
53.8 |
0.00 |
0.00 |
28.6 |
20.5 |
|
17.5 |
|
P/FCF |
|
|
33.0 |
0.00 |
0.00 |
27.0 |
23.6 |
|
19.8 |
|
P/S |
? |
|
5.54 |
0.00 |
0.00 |
4.84 |
4.42 |
|
3.96 |
|
P/BV |
? |
|
-8.59 |
0.00 |
0.00 |
-4.79 |
-6.24 |
|
-5.80 |
|
EV/EBITDA |
? |
|
29.9 |
2.75 |
2.78 |
16.7 |
16.8 |
|
12.3 |
|
Debt/EBITDA |
|
|
3.72 |
2.75 |
2.78 |
1.27 |
2.57 |
|
2.05 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
|
CAPEX/Revenue, % |
|
|
1.12% |
1.57% |
1.88% |
1.39% |
1.53% |
|
1.57% |
|
| Aon plc shareholders |
