Stock AON AON PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aon plc

Equities

AON

IE00BLP1HW54

Multiline Insurance & Brokers

Market Closed - Nyse
Other stock markets
 01:30:01 02/05/2024 am IST 		5-day change 1st Jan Change
283.8 USD +0.64% Intraday chart for Aon plc -8.10% -2.48%
30/04 Aon to Sell Townsend Group to Riverside MT
29/04 RBC Adjusts Price Target on Aon to $315 From $325 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 48,768 47,782 66,223 62,085 58,267 61,318 - -
Enterprise Value (EV) 1 55,317 54,319 74,779 71,713 68,319 72,275 71,747 70,780
P/E ratio 32.7 x 25 x 54.2 x 24.7 x 23.3 x 21.9 x 18.2 x 15.2 x
Yield 0.83% 0.84% 0.66% 0.73% 0.83% 0.91% 0.99% 1.05%
Capitalization / Revenue 4.43 x 4.32 x 5.43 x 4.98 x 4.36 x 3.9 x 3.55 x 3.41 x
EV / Revenue 5.02 x 4.91 x 6.13 x 5.75 x 5.11 x 4.6 x 4.16 x 3.94 x
EV / EBITDA 17.3 x 16.3 x 19.4 x 18 x 15.7 x 14.6 x 12.9 x 12 x
EV / FCF 34.4 x 20.6 x 36.6 x 23.7 x 21.5 x 24.4 x 20.9 x 18.4 x
FCF Yield 2.91% 4.86% 2.73% 4.22% 4.66% 4.1% 4.78% 5.44%
Price to Book 14.3 x 13.6 x 60.8 x -117 x -70 x 85.7 x 48.4 x 26.4 x
Nbr of stocks (in thousands) 2,34,137 2,26,164 2,20,332 2,06,853 2,00,216 2,17,431 - -
Reference price 2 208.3 211.3 300.6 300.1 291.0 282.0 282.0 282.0
Announcement Date 31/01/20 05/02/21 04/02/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 11,013 11,066 12,193 12,479 13,376 15,703 17,266 17,960
EBITDA 1 3,197 3,329 3,852 3,991 4,342 4,939 5,563 5,889
EBIT 1 3,025 3,150 3,673 3,840 4,223 4,885 5,451 5,496
Operating Margin 27.47% 28.47% 30.12% 30.77% 31.57% 31.11% 31.57% 30.6%
Earnings before Tax (EBT) 1 1,871 2,465 1,931 3,156 3,169 3,665 4,223 4,531
Net income 1 1,532 1,969 1,255 2,589 2,564 2,790 3,376 3,808
Net margin 13.91% 17.79% 10.29% 20.75% 19.17% 17.77% 19.55% 21.2%
EPS 2 6.370 8.450 5.550 12.14 12.51 12.89 15.45 18.56
Free Cash Flow 1 1,610 2,642 2,045 3,023 3,183 2,963 3,429 3,850
FCF margin 14.62% 23.87% 16.77% 24.22% 23.8% 18.87% 19.86% 21.44%
FCF Conversion (EBITDA) 50.36% 79.36% 53.09% 75.75% 73.31% 60% 61.64% 65.39%
FCF Conversion (Net income) 105.09% 134.18% 162.95% 116.76% 124.14% 106.2% 101.58% 101.12%
Dividend per Share 2 1.720 1.780 1.990 2.190 2.410 2.576 2.800 2.965
Announcement Date 31/01/20 05/02/21 04/02/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 3,080 3,670 2,983 2,696 3,130 3,871 3,177 2,953 3,375 4,070 3,741 3,684 4,175 4,786 4,052
EBITDA 1 1,050 1,433 823 661 1,074 1,536 906 759 1,189 1,659 1,055 922.2 1,385 1,911 1,209
EBIT 1 1,009 1,395 783 624 1,038 1,498 867 717 1,141 1,615 1,018 877.9 1,374 1,874 1,122
Operating Margin 32.76% 38.01% 26.25% 23.15% 33.16% 38.7% 27.29% 24.28% 33.81% 39.68% 27.23% 23.83% 32.91% 39.16% 27.69%
Earnings before Tax (EBT) 1 1,036 1,304 633 510 709 1,342 658 560 609 1,424 682.9 534 998.4 1,598 868.1
Net income 1 863 1,023 501 408 657 1,050 560 456 498 1,071 508.5 423.6 802.4 1,230 642.5
Net margin 28.02% 27.87% 16.8% 15.13% 20.99% 27.12% 17.63% 15.44% 14.76% 26.31% 13.59% 11.5% 19.22% 25.7% 15.86%
EPS 2 3.900 4.730 2.330 1.920 3.140 5.070 2.710 2.230 2.470 5.350 2.166 1.866 3.635 5.555 2.974
Dividend per Share 2 0.5100 0.5100 0.5600 0.5600 - 0.5600 0.6150 0.6150 0.6150 0.6150 0.6688 0.6688 0.6688 0.7150 0.7150
Announcement Date 04/02/22 29/04/22 29/07/22 28/10/22 03/02/23 28/04/23 28/07/23 27/10/23 02/02/24 26/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,549 6,537 8,556 9,628 10,052 10,957 10,429 9,463
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.048 x 1.964 x 2.221 x 2.412 x 2.315 x 2.219 x 1.875 x 1.607 x
Free Cash Flow 1 1,610 2,642 2,045 3,023 3,183 2,963 3,429 3,851
ROE (net income / shareholders' equity) 72.5% 66.6% 119% 1,073% - - 306% 186%
ROA (Net income/ Total Assets) 6.7% - 3.92% 8.01% 8.7% - - -
Assets 1 22,856 - 32,015 32,310 29,467 - - -
Book Value Per Share 2 14.50 15.50 4.940 -2.580 -4.160 3.290 5.820 10.70
Cash Flow per Share 2 - - 9.650 15.10 16.80 16.00 17.60 -
Capex 1 225 141 137 196 252 215 247 256
Capex / Sales 2.04% 1.27% 1.12% 1.57% 1.88% 1.37% 1.43% 1.42%
Announcement Date 31/01/20 05/02/21 04/02/22 03/02/23 02/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Aon plc

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
18
Last Close Price
282 USD
Average target price
329.6 USD
Spread / Average Target
+16.86%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Insurance Brokers

1st Jan change Capi.
AON PLC Stock Aon plc
-2.28% 61.32B
ARTHUR J. GALLAGHER & CO. Stock Arthur J. Gallagher & Co.
+5.04% 51.28B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY Stock Willis Towers Watson Public Limited Company
+4.83% 25.68B
CAIXA SEGURIDADE PARTICIPAÇÕES S.A. Stock Caixa Seguridade Participações S.A.
+21.40% 9.08B
RYAN SPECIALTY HOLDINGS, INC. Stock Ryan Specialty Holdings, Inc.
+17.28% 5.86B
STEADFAST GROUP LIMITED Stock Steadfast Group Limited
-3.61% 4.06B
AUB GROUP LIMITED Stock AUB Group Limited
+2.49% 1.99B
BRP GROUP, INC. Stock BRP Group, Inc.
+11.24% 1.76B
GOOSEHEAD INSURANCE, INC Stock Goosehead Insurance, Inc
-23.07% 1.44B
INSURANCE GROUP LIMITED Stock Insurance Group Limited
+11.78% 1.27B
Insurance Brokers
  1. Stock Market
  2. Equities
  3. AON Stock
  4. Financials Aon plc