TATE, Fundies Up To 201824 Sep 2015 17:05
Nice, found a site that gives forward earnings and Fundies right up to 2018
Financial Ratios
Size 2016e 2017e
Capitalization 2 572 M GBP -
Entreprise Value (EV) 3 070 M GBP 3 083 M GBP
Valuation 2016e 2017e
P/E ratio (Price / EPS) 16,2x 15,4x
Capitalization / Revenue 1,00x 0,99x
EV / Revenue 1,20x 1,19x
EV / EBITDA 9,21x 8,74x
Yield (DPS / Price) 5,08% 5,18%
Price to book (Price / BVPS) 2,72x 2,21x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 8,89% 9,50%
operating Leverage (Delta EBIT / Delta Sales) -1,61x 6,66x
Net Margin (Net Profit / Revenue) 6,42% 6,84%
ROA (Net Profit / Asset) 8,47% 8,63%
ROE (Net Profit / Equities) 15,4% 15,9%
Rate of Dividend 82,4% 79,8%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales 7,88% 4,87%
Cash Flow / Sales (Taux d'autofinancement) 9,62% 9,86%
Capital Intensity (Assets / Sales) 0,76x 0,79x
Financial Leverage (Net Debt / EBITDA) 1,49x 1,45x
Annual Income Statement Data
Actuals in M GBP Estimates in M GBP
Fiscal Period March 2013 2014 2015 2016 2017 2018
Sales 3 256 3 147 2 694 2 567 2 599 2 648
Operating income (EBITDA) 449 457 351 334 353 373
Operating profit (EBIT) 358 349 247 228 247 261
Pre-Tax Profit (EBT) 309 290 51,0 209 227 244
Net income 278 245 30,0 165 178 191
P/E ratio - - - 16,2 15,4 14,0
EPS (PNC) 58,5 52,1 6,50 34,0 35,8 39,5
Dividend per Share (PNC) 26,2 27,6 28,0 28,0 28,6 29,3
Yield 4,75% 5,00% 5,08% 5,08% 5,18% 5,31%
Announcement Date 05/30/2013
06:00am 05/29/2014
06:00am 05/28/2015
06:52am - - -