Aon plc (AON) 财务分析 | 雷达图·估值·财报

加载图表中...

📊 估值

关键估值指标

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

📈 成长

营收、盈利和每股成长指标

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

💰 盈利

利润率和净资产收益率

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

💵 现金质量

现金流质量和转换指标

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

🛡️ 财务韧性

债务、流动性和财务健康度

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

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

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

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

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

利润瀑布图分析

加载图表中...

盈利能力指标 Profitability Margins

营业利润率 Operating Income Margini

31.09%

营业利润 Operating Income = $1.34B

营业收入 Revenue = $4.30B

税前利润率 Pre-tax Profit Margini

51.37%

税前利润 Income Before Tax = $2.21B

营业收入 Revenue = $4.30B

净利润率 Net Profit Margini

39.37%

净利润 Net Income = $1.69B

营业收入 Revenue = $4.30B

税务指标 Tax Metrics

应计税率 Effective Tax Ratei

22.86%

所得税费用 Income Tax Expense = $0.51B

税前利润 Income Before Tax = $2.21B

现金税率 TTM Cash Tax Rate (TTM)i

18.51%

实际缴纳所得税 Income Taxes Paid (TTM) = $0.88B

税前利润 Income Before Tax (TTM) = $4.76B

银行核心盈利指标 Financial Sector PPNR Metrics

拨备前净收入（监管口径） 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利润率 PPNR Margini

43.12%

拨备前净收入 PPNR = $1.85B

营业收入 Revenue = $4.30B

PPNR资产回报率 PPNR / Avg Assetsi

3.72%

PPNR ROA = PPNR / Avg Total Assets

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

成本效率指标 Cost Efficiency Metrics

效率比率（银行口径） Efficiency Ratioi

52.44%

非利息费用 Non-Interest Expense = $2.25B

营业收入 Revenue = $4.30B

成本收入比（非银） Cost-to-Incomei

52.44%

运营费用 Operating Expenses = $2.25B

营业收入 Revenue = $4.30B

成本资产比（UBPR思想） Cost-to-Assetsi

4.52%

运营费用 Operating Expenses = $2.25B

平均总资产 Avg Total Assets = $49.87B

运营杠杆指标 Operating Leverage Metrics

运营杠杆 (YoY) Operating JAWSi

-137.23%

收入增长率 Revenue Growth (YoY) = 3.69%

费用增长率 Expense Growth (YoY) = 140.92%

营业利润率扩张 (YoY) Operating Margin Expansioni

4.78pp

当前营业利润率 Current Operating Margin = 31.09%

去年同期营业利润率 Prior Operating Margin = 26.31%

盈利质量指标 Earnings Quality Metrics

盈利质量 (OCF/NI) Earnings Qualityi

0.83x

经营现金流 Operating Cash Flow = $1.40B

净利润 Net Income = $1.69B

应计项/平均资产 (Sloan) 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

波动性指标 Volatility Metrics

PPNR波动率 (8Q) PPNR Volatilityi

0.98x

核心收入波动率 (8Q) Core Revenue Volatilityi

0.07x

员工生产力指标 Employee Productivity Metrics

人均收入 TTM Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

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

人均运营费用 TTM 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...

资本充足性 Capital Adequacy

有形普通股权 Tangible Common Equity (TCE)i

$-12.17B

有形资产 Tangible Assets (TA)i

$29.26B

TCE/TA比率 TCE / TA Ratioi

-41.60%

🔴 风险 Risk

有形普通股权 TCE = $-12.17B

有形资产 TA = $29.26B

杠杆指标 Leverage

股权资产比 Equity / Assets (E/A)i

18.42%

股东权益 Total Equity = $9.35B

总资产 Total Assets = $50.78B

资产股权倍数 Assets / Equity (A/E)i

5.43x

总资产 Total Assets = $50.78B

股东权益 Total Equity = $9.35B

资本质量 Capital Quality

商誉无形占比 (Goodwill + Intangibles) / Equityi

230.15%

🔴 风险 Risk

商誉+无形资产 GW+Intangibles = $21.52B

股东权益 Total Equity = $9.35B

流动性 Liquidity

高流动性缓冲 Liquidity Buffer (HQLA proxy)i

5.51%

🔴 风险 Risk

现金+短投 Cash+ST Inv = $2.80B

总资产 Total Assets = $50.78B

资金结构 Funding Structure

批发资金依赖度 Wholesale Funding Ratio (Core)i

38.53%

⚠️ 警告 Warning

短期+长期债务 ST+LT Debt = $15.89B

总负债 Total Liabilities = $41.24B

证券类资产占比 Securities / Assetsi

3.53%

✅ 健康 Healthy

短投+长投 ST+LT Inv = $1.79B

总资产 Total Assets = $50.78B

风险调整 Risk-Adjusted

ATCE/TA比率 ATCE / TAi

0.00%

风险调整TCE ATCE = N/A

有形资产 TA = $29.26B

ATCE剪刀差 ATCE Scissor Spreadi

-4160 bps

✅ 健康 Healthy

TCE/TA = -4160.00%

ATCE/TA = N/A

加载图表中...

现金流瀑布图

加载图表中...

流入

流出

小计

起止点

现金流生成能力 Cash Generation Capability

盈利现金含量 Earnings Cash Contenti

0.94x

经营现金流 TTM Operating Cash Flow (TTM) = $3.48B

净利润 TTM Net Income (TTM) = $3.69B

现金流资产收益率 Cash Flow ROA (CFROA)i

6.80%

经营现金流 TTM Operating Cash Flow (TTM) = $3.48B

平均总资产 Average Total Assets = $51.21B

流动性／偿债能力 Liquidity / Solvency

现金流充足率 Cash Flow Adequacyi

1.04x

经营现金流 TTM Operating Cash Flow (TTM) = $3.48B

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

经营现金流覆盖短期债务比 OCF / Short-Term Debti

5.91x

经营现金流 TTM Operating Cash Flow (TTM) = $3.48B

短期债务 Short-Term Debt = $0.59B

持续性／稳定性 Sustainability / Stability

经营现金流增长率 OCF Growth Rate (YoY)i

16.42%

当期季度 Current Quarter OCF = $1.40B

去年同期 Same Quarter Last Year OCF = $1.20B

经营现金流波动性 OCF Volatility (CV)i

0.47x

加载图表中...

📊 估值

关键估值指标

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

📈 成长

营收、盈利和每股成长指标

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

💰 盈利

利润率和净资产收益率

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

💵 现金质量

现金流质量和转换指标

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

🛡️ 财务韧性

债务、流动性和财务健康度

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

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

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

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

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

盈利能力指标 Profitability Margins

营业利润率 Operating Income Margini

31.09%

营业利润 Operating Income = $1.34B

营业收入 Revenue = $4.30B

税前利润率 Pre-tax Profit Margini

51.37%

税前利润 Income Before Tax = $2.21B

营业收入 Revenue = $4.30B

净利润率 Net Profit Margini

39.37%

净利润 Net Income = $1.69B

营业收入 Revenue = $4.30B

税务指标 Tax Metrics

应计税率 Effective Tax Ratei

22.86%

所得税费用 Income Tax Expense = $0.51B

税前利润 Income Before Tax = $2.21B

现金税率 TTM Cash Tax Rate (TTM)i

18.51%

实际缴纳所得税 Income Taxes Paid (TTM) = $0.88B

税前利润 Income Before Tax (TTM) = $4.76B

银行核心盈利指标 Financial Sector PPNR Metrics

拨备前净收入（监管口径） 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利润率 PPNR Margini

43.12%

拨备前净收入 PPNR = $1.85B

营业收入 Revenue = $4.30B

PPNR资产回报率 PPNR / Avg Assetsi

3.72%

PPNR ROA = PPNR / Avg Total Assets

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

成本效率指标 Cost Efficiency Metrics

效率比率（银行口径） Efficiency Ratioi

52.44%

非利息费用 Non-Interest Expense = $2.25B

营业收入 Revenue = $4.30B

成本收入比（非银） Cost-to-Incomei

52.44%

运营费用 Operating Expenses = $2.25B

营业收入 Revenue = $4.30B

成本资产比（UBPR思想） Cost-to-Assetsi

4.52%

运营费用 Operating Expenses = $2.25B

平均总资产 Avg Total Assets = $49.87B

运营杠杆指标 Operating Leverage Metrics

运营杠杆 (YoY) Operating JAWSi

-137.23%

收入增长率 Revenue Growth (YoY) = 3.69%

费用增长率 Expense Growth (YoY) = 140.92%

营业利润率扩张 (YoY) Operating Margin Expansioni

4.78pp

当前营业利润率 Current Operating Margin = 31.09%

去年同期营业利润率 Prior Operating Margin = 26.31%

盈利质量指标 Earnings Quality Metrics

盈利质量 (OCF/NI) Earnings Qualityi

0.83x

经营现金流 Operating Cash Flow = $1.40B

净利润 Net Income = $1.69B

应计项/平均资产 (Sloan) 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

波动性指标 Volatility Metrics

PPNR波动率 (8Q) PPNR Volatilityi

0.98x

核心收入波动率 (8Q) Core Revenue Volatilityi

0.07x

员工生产力指标 Employee Productivity Metrics

人均收入 TTM Revenue per Employeei

N/A

Revenue per Employee = Revenue (TTM) / Employee Count

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

人均运营费用 TTM OpEx per Employeei

N/A

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

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

资本充足性 Capital Adequacy

有形普通股权 Tangible Common Equity (TCE)i

$-12.17B

有形资产 Tangible Assets (TA)i

$29.26B

TCE/TA比率 TCE / TA Ratioi

-41.60%

🔴 风险 Risk

有形普通股权 TCE = $-12.17B

有形资产 TA = $29.26B

杠杆指标 Leverage

股权资产比 Equity / Assets (E/A)i

18.42%

股东权益 Total Equity = $9.35B

总资产 Total Assets = $50.78B

资产股权倍数 Assets / Equity (A/E)i

5.43x

总资产 Total Assets = $50.78B

股东权益 Total Equity = $9.35B

资本质量 Capital Quality

商誉无形占比 (Goodwill + Intangibles) / Equityi

230.15%

🔴 风险 Risk

商誉+无形资产 GW+Intangibles = $21.52B

股东权益 Total Equity = $9.35B

流动性 Liquidity

高流动性缓冲 Liquidity Buffer (HQLA proxy)i

5.51%

🔴 风险 Risk

现金+短投 Cash+ST Inv = $2.80B

总资产 Total Assets = $50.78B

资金结构 Funding Structure

批发资金依赖度 Wholesale Funding Ratio (Core)i

38.53%

⚠️ 警告 Warning

短期+长期债务 ST+LT Debt = $15.89B

总负债 Total Liabilities = $41.24B

证券类资产占比 Securities / Assetsi

3.53%

✅ 健康 Healthy

短投+长投 ST+LT Inv = $1.79B

总资产 Total Assets = $50.78B

风险调整 Risk-Adjusted

ATCE/TA比率 ATCE / TAi

0.00%

风险调整TCE ATCE = N/A

有形资产 TA = $29.26B

ATCE剪刀差 ATCE Scissor Spreadi

-4160 bps

✅ 健康 Healthy

TCE/TA = -4160.00%

ATCE/TA = N/A

加载中...

Aon plc

🔍 商业模式深度分析 (杜邦模型)

财务可视化指标

📊 估值

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)

📈 成长

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 盈利

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 现金质量

OCF/NI Ratio (TTM)

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

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

🛡️ 财务韧性

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ 运营与资本效率

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)

🎁 股东回报

Dividend Yield (TTM)

Buyback Yield (TTM)

TSR - Total Shareholder Return (1Y)

Dividend Growth CAGR (3Y)

利润表分析

利润瀑布图分析

资产负债表分析

现金流量表分析

📊 估值

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)

📈 成长

Revenue (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

FCF/Share (Quarterly)

BVPS Growth YoY

TBVPS Growth YoY

💰 盈利

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

💵 现金质量

OCF/NI Ratio (TTM)

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

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

🛡️ 财务韧性

Debt/Equity (quarterly)

Altman Z-Score

Debt-to-Assets Ratio (MRQ)

Liquidity-to-Assets Ratio (MRQ)

⚙️ 运营与资本效率

ROIC (TTM)