Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 8.6 | 9.0 | 8.9 | 9.5 | 9.9 | 9.7 | 10.1 | 10.5 |
| Operating profit | $bn | 2.23 | 2.25 | ||||||
| Net profit | $bn | 1.00 | 4.22 | 1.01 | 1.06 | -0.10 | 1.61 | 1.57 | 1.95 |
| EPS reported | $ | 16.26 | 16.26 | ||||||
| Operating cashflow per share | $ | 18.11 | 20.46 | ||||||
| Capex per share | $ | 2.34 | 2.43 | ||||||
| FCF per share | $ | 15.78 | 18.03 | ||||||
| Free cash flow | $bn | 1.55 | 1.70 | ||||||
| Net debt | $bn | 3.17 | 5.02 | ||||||
| Book value equity | $bn | 7.98 | 7.69 | ||||||
| Book value per share | $ | 80.57 | 81.79 | ||||||
| Number of shares | m | 99 | 94 | ||||||
| DPS (TTM paid) | $ | 3.68 | 3.80 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 20.21 | 19.53 | ||||||
| P/B LTM | x | 4.04 | 3.59 | ||||||
| P/S LTM | x | 3.32 | 2.73 | ||||||
| P/FCF LTM | x | 20.83 | 16.28 | ||||||
| EV/EBITDA LTM | x | 13.45 | 11.94 | ||||||
| EV/Sales LTM | x | 3.71 | 3.23 | ||||||
| Earnings Yield LTM | % | 4.95% | 5.12% | ||||||
| FCF Yield | % | 4.80% | 6.14% | ||||||
| Quality | |||||||||
| ROE | % | 20.12% | 19.95% | ||||||
| ROIC | % | 11.52% | 11.08% | ||||||
| Operating margin | % | 23.01% | 22.23% | ||||||
| Gross margin | % | 42.06% | 53.76% | ||||||
| FCF/Sales | % | 15.93% | 16.78% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | +1029.2% | ||||||
| Sales Growth YoY | % | -2.24% | +3.00% | ||||||
| Net Income Growth YoY | % | - | +1042.3% | ||||||
| FCF Growth | % | +22.02% | +19.03% | ||||||
| Operating Profit Growth | % | +256.30% | +140.21% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 1.11% | 1.20% | ||||||
| Dividend Growth | % | +4.55% | +4.40% | ||||||
| Payout Ratio | % | 22.24% | 22.70% | ||||||
| FCF/Debt | x | 0.22 | 0.24 | ||||||
| Net Debt/EBITDA | x | 1.41 | 2.00 | ||||||
| EBIT/Net interest | x | 8.59 | 7.85 | ||||||
| Net debt/market cap | % | 9.86% | 18.19% | ||||||
| Net debt/Equity | x | 0.40 | 0.65 | ||||||
| Gross debt/equity | x | 0.87 | 0.92 | ||||||
ETFs that hold Willis Towers Watson Public
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Oakmark U.S. Large Cap ETF | OAKM | 5 | 3.35% |
| Brown Advisory Sustainable Value ETF | BASV | 6 | 3.29% |
Funds with Willis Towers Watson Public among their ten largest holdings, largest fund first.
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
Willis Towers Watson Public Limited Company (WTW) functions as a global provider of comprehensive consulting, brokerage, and solutions services. Its operations are structured across two primary divisions: Health, Wealth and Career, and Risk and Broking. Within the Health, Wealth and Career segment, WTW furnishes actuarial guidance, plan development, and administrative assistance for conventional pension and retirement savings schemes. It also delivers consulting, brokerage, and management services for health and group employee benefit programs, along with outsourced benefits administration. Furthermore, the company offers strategic counsel, analytical data, specialized software, and various products designed to help clients effectively manage their overall compensation and human capital challenges. The Risk and Broking division extends expertise in risk management, insurance placement, and advisory services, covering sectors such as property and casualty, aerospace, construction, and marine. It also supplies investment consulting and discretionary portfolio management services tailored for insurance and reinsurance firms. Additionally, this segment encompasses specialized insurance consulting and technology solutions, including risk and capital management, predictive modeling and pricing strategies, financial and regulatory compliance reporting, capital modeling, merger and acquisition support, outsourcing, and general business management services. The company engages in wholesale insurance broking, serving both retail and other wholesale brokers, and provides services related to underwriting, capital management, capital markets, and various advisory and brokerage functions. Moreover, WTW facilitates primary medical and supplementary benefit exchanges, alongside providing outsourcing services to both active employees and retirees in collective and individual markets. It also administers various healthcare and reimbursement accounts, such as Health Savings Accounts (HSAs), Health Reimbursement Arrangements (HRAs), Flexible Spending Accounts (FSAs), and other consumer-directed accounts. Previously known as Willis Group Holdings Public Limited Company, the organization adopted its current name, Willis Towers Watson Public Limited Company, in January 2016. Established in 1828, WTW maintains its headquarters in London, UK.
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.
Willis Towers Watson Public Limited Company (WTW)
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Oakmark U.S. Large Cap ETF | OAKM | 5 | 3.35% |
| Brown Advisory Sustainable Value ETF | BASV | 6 | 3.29% |
Funds with Willis Towers Watson Public among their ten largest holdings, largest fund first.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Willis Towers Watson Public Limited Company (WTW) functions as a global provider of comprehensive consulting, brokerage, and solutions services. Its operations are structured across two primary divisions: Health, Wealth and Career, and Risk and Broking. Within the Health, Wealth and Career segment, WTW furnishes actuarial guidance, plan development, and administrative assistance for conventional pension and retirement savings schemes. It also delivers consulting, brokerage, and management services for health and group employee benefit programs, along with outsourced benefits administration. Furthermore, the company offers strategic counsel, analytical data, specialized software, and various products designed to help clients effectively manage their overall compensation and human capital challenges. The Risk and Broking division extends expertise in risk management, insurance placement, and advisory services, covering sectors such as property and casualty, aerospace, construction, and marine. It also supplies investment consulting and discretionary portfolio management services tailored for insurance and reinsurance firms. Additionally, this segment encompasses specialized insurance consulting and technology solutions, including risk and capital management, predictive modeling and pricing strategies, financial and regulatory compliance reporting, capital modeling, merger and acquisition support, outsourcing, and general business management services. The company engages in wholesale insurance broking, serving both retail and other wholesale brokers, and provides services related to underwriting, capital management, capital markets, and various advisory and brokerage functions. Moreover, WTW facilitates primary medical and supplementary benefit exchanges, alongside providing outsourcing services to both active employees and retirees in collective and individual markets. It also administers various healthcare and reimbursement accounts, such as Health Savings Accounts (HSAs), Health Reimbursement Arrangements (HRAs), Flexible Spending Accounts (FSAs), and other consumer-directed accounts. Previously known as Willis Group Holdings Public Limited Company, the organization adopted its current name, Willis Towers Watson Public Limited Company, in January 2016. Established in 1828, WTW maintains its headquarters in London, UK.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free