Aon plc (AON)

Basic

  • Market Cap

    $65.42B

  • EV

    $76.74B

  • Shares Out

    200.22M

  • Revenue

    $13.13B

  • Employees

    50,000

Margins

  • Gross

    46.55%

  • EBITDA

    30.67%

  • Operating

    28.76%

  • Pre-Tax

    24.9%

  • Net

    20.74%

  • FCF

    22.41%

Returns (5Yr Avg)

  • ROA

    5.16%

  • ROE

    176.95%

  • ROCE

    18.56%

  • ROIC

    7.41%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $336.93

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $63.98

  • Earnings (Dil)

    $13.17

  • FCF

    $14.23

  • Book Value

    -$2.92

Growth (CAGR)

  • Rev 3Yr

    6.13%

  • Rev 5Yr

    3.78%

  • Rev 10Yr

    1.17%

  • Dil EPS 3Yr

    19.31%

  • Dil EPS 5Yr

    32.8%

  • Dil EPS 10Yr

    14.75%

  • Rev Fwd 2Yr

    6.56%

  • EBITDA Fwd 2Yr

    7.96%

  • EPS Fwd 2Yr

    10.33%

  • EPS LT Growth Est

    11.58%

Dividends

  • Yield

    —

  • Payout

    17.71%

  • DPS

    $2.35

  • DPS Growth 3Yr

    10.12%

  • DPS Growth 5Yr

    9.11%

  • DPS Growth 10Yr

    13.2%

  • DPS Growth Fwd 2Yr

    8.7%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

10,770.0

11,013.0

11,066.0

12,193.0

12,479.0

13,131.0

Total Revenues % Chg.

7.7%

2.3%

0.5%

10.2%

2.3%

5.6%

Cost of Goods Sold, Total

6,102.0

6,045.0

5,892.0

6,717.0

6,656.0

7,018.0

Gross Profit

4,668.0

4,968.0

5,174.0

5,476.0

5,823.0

6,113.0

Selling General & Admin Expenses, Total

2,279.0

2,226.0

1,967.0

3,039.0

2,011.0

2,086.0

Depreciation & Amortization

176.0

172.0

167.0

179.0

151.0

155.0

Amortization of Goodwill and Intangible Assets

417.0

392.0

246.0

147.0

113.0

96.0

Other Operating Expenses, Total

2,872.0

2,790.0

2,380.0

3,365.0

2,275.0

2,337.0

Operating Income

1,796.0

2,178.0

2,794.0

2,111.0

3,548.0

3,776.0

Interest Expense, Total

-278.0

-307.0

-334.0

-322.0

-406.0

-470.0

Interest And Investment Income

5.0

8.0

6.0

11.0

18.0

22.0

Net Interest Expenses

-273.0

-299.0

-328.0

-311.0

-388.0

-448.0

Income (Loss) On Equity Invest.

4.0

4.0

4.0

8.0

10.0

8.0

Currency Exchange Gains (Loss)

-10.0

-9.0

-11.0

2.0

-3.0

-55.0

Other Non Operating Income (Expenses)

-14.0

-17.0

-11.0

-21.0

-7.0

-7.0

EBT, Excl. Unusual Items

1,503.0

1,857.0

2,448.0

1,789.0

3,160.0

3,274.0

Restructuring Charges

—

—

—

—

—

-6.0

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-6.0

13.0

25.0

142.0

54.0

1.0

Asset Writedown

-176.0

—

—

—

—

—

Legal Settlements

-75.0

—

—

—

-58.0

—

Other Unusual Items

—

—

-7.0

—

—

—

EBT, Incl. Unusual Items

1,246.0

1,870.0

2,466.0

1,931.0

3,156.0

3,269.0

Income Tax Expense

146.0

297.0

448.0

623.0

510.0

482.0

Earnings From Continuing Operations

1,100.0

1,573.0

2,018.0

1,308.0

2,646.0

2,787.0

Earnings Of Discontinued Operations

74.0

—

—

—

—

—

Minority Interest

-40.0

-41.0

-49.0

-53.0

-57.0

-64.0

Net Income

1,134.0

1,532.0

1,969.0

1,255.0

2,589.0

2,723.0

Net Income to Common Incl Extra Items

1,134.0

1,532.0

1,969.0

1,255.0

2,589.0

2,723.0

Net Income to Common Excl. Extra Items

1,060.0

1,532.0

1,969.0

1,255.0

2,589.0

2,723.0

Total Shares Outstanding

240.1

232.1

225.5

214.8

205.4

200.8

Weighted Avg. Shares Outstanding

245.2

238.6

231.9

224.7

211.7

205.3

Weighted Avg. Shares Outstanding Dil

247.0

240.6

233.1

226.1

213.2

206.8

EPS

4.6

6.4

8.5

5.6

12.2

13.3

EPS Diluted

4.6

6.4

8.5

5.6

12.1

13.2

EBITDA

2,389.0

2,742.0

3,207.0

2,437.0

3,812.0

4,027.0