Aon plc (AON) Stock Analysis | Financial Data & Charts

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profit Waterfall Analysis

加载图表中...

Profitability Margins

Operating Income Margini

31.09%

Operating Income = $1.34B

Revenue = $4.30B

Pre-tax Profit Margini

51.37%

Income Before Tax = $2.21B

Revenue = $4.30B

Net Profit Margini

39.37%

Net Income = $1.69B

Revenue = $4.30B

Tax Metrics

Effective Tax Ratei

22.86%

Income Tax Expense = $0.51B

Income Before Tax = $2.21B

Cash Tax Rate (TTM)i

18.51%

Income Taxes Paid = $0.88B

Income Before Tax = $4.76B

Financial Sector PPNR Metrics

PPNRi

$1.85B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $-0.18B | non interest income: $4.29B | non interest expense: $2.25B

PPNR Margini

43.12%

PPNR = $1.85B

Revenue = $4.30B

PPNR / Avg Assetsi

3.72%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $1.85B | avg total assets: $49.87B

Cost Efficiency Metrics

Efficiency Ratioi

52.44%

Non-Interest Expense = $2.25B

Revenue = $4.30B

Cost-to-Incomei

52.44%

Operating Expenses = $2.25B

Revenue = $4.30B

Cost-to-Assetsi

4.52%

Operating Expenses = $2.25B

Avg Total Assets = $49.87B

Operating Leverage Metrics

Operating JAWSi

-137.23%

Revenue Growth = 3.69%

Expense Growth = 140.92%

Operating Margin Expansioni

4.78pp

Current Operating Margin = 31.09%

Prior Operating Margin = 26.31%

Earnings Quality Metrics

Earnings Qualityi

0.83x

Operating Cash Flow = $1.40B

Net Income = $1.69B

Accruals / Avg Assetsi

0.59%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $1.69B | operating cash flow: $1.40B | avg total assets: $49.87B

Volatility Metrics

PPNR Volatilityi

0.98x

Core Revenue Volatilityi

0.07x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $17.18B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $5.13B | employee count: N/A

加载图表中...

Capital Adequacy

Tangible Common Equity (TCE)i

$-12.17B

Tangible Assets (TA)i

$29.26B

TCE / TA Ratioi

-41.60%

🔴 Risk

TCE = $-12.17B

TA = $29.26B

Leverage

Equity / Assets (E/A)i

18.42%

Total Equity = $9.35B

Total Assets = $50.78B

Assets / Equity (A/E)i

5.43x

Total Assets = $50.78B

Total Equity = $9.35B

Capital Quality

(Goodwill + Intangibles) / Equityi

230.15%

🔴 Risk

GW+Intangibles = $21.52B

Total Equity = $9.35B

Liquidity

Liquidity Buffer (HQLA proxy)i

5.51%

🔴 Risk

Cash+ST Inv = $2.80B

Total Assets = $50.78B

Funding Structure

Wholesale Funding Ratio (Core)i

38.53%

⚠️ Warning

ST+LT Debt = $15.89B

Total Liabilities = $41.24B

Securities / Assetsi

3.53%

✅ Healthy

ST+LT Inv = $1.79B

Total Assets = $50.78B

Risk-Adjusted

ATCE / TAi

0.00%

TCE ATCE = N/A

TA = $29.26B

ATCE Scissor Spreadi

-4160 bps

✅ Healthy

TCE/TA = -4160.00%

ATCE/TA = N/A

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

Cash Generation Capability

Earnings Cash Contenti

0.94x

TTM Operating Cash Flow = $3.48B

TTM Net Income = $3.69B

Cash Flow ROA (CFROA)i

6.80%

TTM Operating Cash Flow = $3.48B

Average Total Assets = $51.21B

Liquidity / Solvency

Cash Flow Adequacyi

1.04x

TTM Operating Cash Flow = $3.48B

CapEx + 债务偿还 + 分红 CapEx + Debt Repayment + Dividends = $3.36B

OCF / Short-Term Debti

5.91x

TTM Operating Cash Flow = $3.48B

Short-Term Debt = $0.59B

Sustainability / Stability

OCF Growth Rate (YoY)i

16.42%

Current Quarter OCF = $1.40B

Same Quarter Last Year OCF = $1.20B

OCF Volatility (CV)i

0.47x

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

Enterprise Value, EBIT and Ratio

P/E Ratio (TTM)

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

Market Cap, Book Value and Ratio

P/TBV - Price to Tangible Book Value (Quarterly)

Market Cap, Tangible Book Value and Ratio

Price / OCF (TTM)

Market Cap, Operating Cash Flow and Ratio

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

Quarterly Revenue

Net Income (Quarterly)

Quarterly Net Income

EPS (Quarterly)

Earnings Per Share

FCF/Share (Quarterly)

Free Cash Flow Per Share

BVPS Growth YoY

(BVPS_current / BVPS_1y_ago) - 1

TBVPS Growth YoY

(TBVPS_current / TBVPS_1y_ago) - 1

💰 Profitability

Profit margins and return on equity

Operating Margin (TTM)

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

Revenue, Net Income and Net Profit Margin

ROE (TTM)

Equity, Net Income and Return on Equity

ROA (TTM)

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

Net Income, Tangible Common Equity and ROTCE

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

Operating Cash Flow, Net Income and Ratio

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

Operating Cash Flow, Total Debt and Ratio

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

Operating Cash Flow, Total Assets and Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

Total Debt, Total Equity and Debt/Equity Ratio

Altman Z-Score

Financial Distress Prediction Model

Debt-to-Assets Ratio (MRQ)

Total Debt, Total Assets and Debt-to-Assets Ratio

Liquidity-to-Assets Ratio (MRQ)

Current Assets, Total Assets and Liquidity-to-Assets Ratio

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

NOPAT, Invested Capital and Return on Invested Capital

Asset Turnover (TTM)

Revenue, Total Assets and Turnover Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

SG&A Expenses, Revenue and Ratio

Operating Expense Ratio (TTM)

Operating Expenses, Revenue and Ratio

Cost-to-Income Ratio (TTM)

Operating Expenses, Operating Income and Ratio

Revenue per Employee (Quarterly)

Revenue and Revenue per Employee

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

Net Buyback and Buyback Yield

TSR - Total Shareholder Return (1Y)

(Price_end + Dividends_TTM) / Price_start - 1

Dividend Growth CAGR (3Y)

(Dividend_end / Dividend_start)^(1/3) - 1

Profitability Margins

Operating Income Margini

31.09%

Operating Income = $1.34B

Revenue = $4.30B

Pre-tax Profit Margini

51.37%

Income Before Tax = $2.21B

Revenue = $4.30B

Net Profit Margini

39.37%

Net Income = $1.69B

Revenue = $4.30B

Tax Metrics

Effective Tax Ratei

22.86%

Income Tax Expense = $0.51B

Income Before Tax = $2.21B

Cash Tax Rate (TTM)i

18.51%

Income Taxes Paid = $0.88B

Income Before Tax = $4.76B

Financial Sector PPNR Metrics

PPNRi

$1.85B

PPNR = Net Interest Income + Non-Interest Income - Non-Interest Expense

net interest income: $-0.18B | non interest income: $4.29B | non interest expense: $2.25B

PPNR Margini

43.12%

PPNR = $1.85B

Revenue = $4.30B

PPNR / Avg Assetsi

3.72%

PPNR ROA = PPNR / Avg Total Assets

ppnr: $1.85B | avg total assets: $49.87B

Cost Efficiency Metrics

Efficiency Ratioi

52.44%

Non-Interest Expense = $2.25B

Revenue = $4.30B

Cost-to-Incomei

52.44%

Operating Expenses = $2.25B

Revenue = $4.30B

Cost-to-Assetsi

4.52%

Operating Expenses = $2.25B

Avg Total Assets = $49.87B

Operating Leverage Metrics

Operating JAWSi

-137.23%

Revenue Growth = 3.69%

Expense Growth = 140.92%

Operating Margin Expansioni

4.78pp

Current Operating Margin = 31.09%

Prior Operating Margin = 26.31%

Earnings Quality Metrics

Earnings Qualityi

0.83x

Operating Cash Flow = $1.40B

Net Income = $1.69B

Accruals / Avg Assetsi

0.59%

Accruals / Avg Assets = (Net Income - OCF) / Avg Total Assets

net income: $1.69B | operating cash flow: $1.40B | avg total assets: $49.87B

Volatility Metrics

PPNR Volatilityi

0.98x

Core Revenue Volatilityi

0.07x

Employee Productivity Metrics

Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

revenue TTM: $17.18B | employee count: N/A

OpEx per Employeei

N/A

OpEx per Employee = Operating Expenses (TTM) / Employee Count

operating expenses TTM: $5.13B | employee count: N/A

Loading...

Aon plc

🔍 Business Model Analysis (DuPont Model)

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)

Asset Turnover (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Operating Expense Ratio (TTM)

Cost-to-Income Ratio (TTM)

Revenue per Employee (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

TSR - Total Shareholder Return (1Y)

Dividend Growth CAGR (3Y)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

P/TBV - Price to Tangible Book Value (Quarterly)

Price / OCF (TTM)

📈 Growth

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 Profitability

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

OCF-to-Debt - Operating Cash Flow to Debt Ratio (TTM)

OCF-to-Assets - Operating Cash Flow to Assets Ratio (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ Ops & Cap Efficiency

ROIC (TTM)