Aon plc (AON)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 11 | 12 | 12 | 13 | 16 | 17 | 18 | 18 |
| Operating profit | $bn | 4 | 5 | ||||||
| Net profit | $bn | 2 | 1 | 3 | 3 | 3 | 4 | 4 | 4 |
| EPS reported | $ | 17.02 | 18.15 | ||||||
| Operating cashflow per share | $ | 16.18 | 16.52 | ||||||
| Capex per share | $ | 1.22 | 1.32 | ||||||
| FCF per share | $ | 14.96 | 15.19 | ||||||
| Free cash flow | $bn | 3 | 3 | ||||||
| Net debt | $bn | 13 | 14 | ||||||
| Book value equity | $bn | 9 | 10 | ||||||
| Book value per share | $ | 43.20 | 45.02 | ||||||
| Number of shares | m | 216.5 | 214.6 | ||||||
| DPS (TTM paid) | $ | 2.91 | 3.13 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 20.73 | 15.32 | ||||||
| P/B LTM | x | 8.12 | 7.86 | ||||||
| P/S LTM | x | 4.42 | 4.32 | ||||||
| P/FCF LTM | x | 23.59 | 23.37 | ||||||
| EV/EBITDA LTM | x | 17.06 | 14.47 | ||||||
| EV/Sales LTM | x | 5.31 | 4.74 | ||||||
| Earnings Yield LTM | % | +4.82% | +6.53% | ||||||
| FCF Yield | % | +4.24% | +4.28% | ||||||
| Quality | |||||||||
| ROE | % | +39.51% | +42.56% | ||||||
| ROIC | % | +12.16% | +13.22% | ||||||
| Operating margin | % | +25.28% | +27.21% | ||||||
| Gross margin | % | +47.70% | +83.12% | ||||||
| FCF/Sales | % | +18.73% | +18.48% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +36.27% | +45.32% | ||||||
| Sales Growth YoY | % | +9.45% | +11.97% | ||||||
| Net Income Growth YoY | % | +39.22% | +47.48% | ||||||
| FCF Growth | % | +14.24% | +15.30% | ||||||
| Operating Profit Growth | % | +13.27% | +24.72% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +0.83% | +0.97% | ||||||
| Dividend Growth | % | +10.23% | +18.56% | ||||||
| Payout Ratio | % | +17.07% | +16.80% | ||||||
| FCF/Debt | x | 0.19 | 0.20 | ||||||
| Net Debt/EBITDA | x | 2.87 | 2.35 | ||||||
| EBIT/Net interest | x | 5.33 | 122.64 | ||||||
| Net debt/market cap | % | +20.93% | +21.84% | ||||||
| Net debt/Equity | x | 1.40 | 1.44 | ||||||
| Gross debt/equity | x | 1.77 | 1.64 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Aon plc operates as a professional services firm in the United States, rest of the Americas, the United Kingdom, Ireland, rest of Europe, the Middle East, Africa, and the Asia Pacific. It operates through Risk Capital and Human Capital segments. The company offers commercial risk solutions comprising retail and insurance brokerage, specialty solutions, global risk consulting, captives management, and affinity programs; health solutions, such as consulting and brokerage, consumer benefits, and talent advisory services; and wealth solutions, including retirement consulting and investments. It also provides treaty and facultative reinsurance; strategy and technology group solutions; insurance-linked securities, capital raising, strategic advice, restructuring, and merger and acquisition services; and risk management products and solutions, capital market solutions, and corporate finance advisory services. In addition, the company offers strategic design advice and actuarial services; pension risk transfer and integrated pension administration; and investment advisory services on developing and maintaining investment programs across various plan types, including defined benefit plans, defined contribution plans, master trusts, and pooled employer plans for corporations, public pensions, endowments, and foundations. Aon plc was incorporated in 1979 and is headquartered in Dublin, Ireland.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Aon plc operates as a professional services firm in the United States, rest of the Americas, the United Kingdom, Ireland, rest of Europe, the Middle East, Africa, and the Asia Pacific. It operates through Risk Capital and Human Capital segments. The company offers commercial risk solutions comprising retail and insurance brokerage, specialty solutions, global risk consulting, captives management, and affinity programs; health solutions, such as consulting and brokerage, consumer benefits, and talent advisory services; and wealth solutions, including retirement consulting and investments. It also provides treaty and facultative reinsurance; strategy and technology group solutions; insurance-linked securities, capital raising, strategic advice, restructuring, and merger and acquisition services; and risk management products and solutions, capital market solutions, and corporate finance advisory services. In addition, the company offers strategic design advice and actuarial services; pension risk transfer and integrated pension administration; and investment advisory services on developing and maintaining investment programs across various plan types, including defined benefit plans, defined contribution plans, master trusts, and pooled employer plans for corporations, public pensions, endowments, and foundations. Aon plc was incorporated in 1979 and is headquartered in Dublin, Ireland.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free