WPP plc (WPP) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд £	27.22	21.36	23.92	18.16	15.07	10.92	15.33	12.17	56.22	10.2	21.94	30.12
Выручка, млрд £	12.24	14.39	15.27	15.6	13.23	12	12.8	14.43	14.84	14.84	13.46	2.32
Чистая прибыль, млрд £	1.16	1.4	1.82	1.06	0.6241	-2.92	0.6377	0.6827	0.1104	0.1104	-0.1730	-29.28
EV, млрд £	32.64	25.49	28.41	22.18	16.91	11.94	16.51	50.6	46.18	46.17	28.43	22.25
EBIT, млрд £	1.76	2.18	2.1	1.52	1.3	-2.51	1.39	1.52	0.7353	1.01	0.4871	-10.77
EBITDA, млрд £	2.13	2.61	2.56	2.06	2.08	-1.9	1.89	2.03	1.91	2.18	1.20	-1.69
Баланс стоимость, млрд £	7.64	9.32	9.49	9.38	8.07	4.85	3.62	3.68	3.38	3.38	4.72	-15.97
FCF, млрд £	1.11	1.49	1.08	1.32	1.46	1.78	1.74	0.4776	1.02	1.02	1.30	-6.92
Операционный денежный поток, млрд £	1.36	1.77	1.41	1.69	1.85	2.05	2.03	0.7009	1.24	1.24	1.57	-7.69
Операционная прибыль, млрд £	1.63	2.06	1.91	1.43	1.3	-2.28	1.23	1.36	0.531	1.01	0.4282	-16.40
Операционные расходы, млрд £	8.87	10.33	1.27	1.51	1.11	4.29	0.9746	1.18	1.99	1.51	1.91	12.38
CAPEX, млрд £	0.2464	0.2851	0.3262	0.3752	0.3941	0.2727	0.2931	0.2233	0.2172	0.2172	0.2801	-11.23

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд £		16.07	16.45	17.19	12.82	51.38	10.19	63.86	12.08	53.58	48.1			37.56	36.39
Выручка, млрд £			6.67		6.76	3.84	7.67	3.61	7.22	3.81	7.62	3.61	7.23	5.90	0.03
Чистая прибыль, млрд £				0.129	0.2579	0.2124	0.4248	0.056	0.112	-0.0008	-0.0016	0.1025	0.205	0.0834	12.85
EV, млрд £			17.63	22.17	16.24		12.95	74.49	14.75	43.96	45.44	45.51	46.98	39.33	26.07
EBIT, млрд £				0.2694	0.668	0.4068	1.03	0.1531	0.306	0.1073	0.2146	0.2115	0.423	0.2525	6.69
EBITDA, млрд £			0.9932		0.9229	0.4691	1.26	0.2177	0.433	0.1765	0.353	0.2775	0.555	0.3590	5.09
Баланс стоимость, млрд £			3.62	3.62	3.79		3.68	3.64	3.64	3.38	3.38	3.5	3.5	3.48	-0.78
FCF, млрд £			1.84		-1.23	0.8637	1.71	-0.2624	-0.526	0.7929	1.59	-0.311	-0.622	0.1848	3.41
Операционный денежный поток, млрд £				-0.5554	-1.11	0.9167	1.81	-0.2221	-0.445	0.8412	1.68	-0.27	-0.54	0.2532	3.95
Операционная прибыль, млрд £			0.6714		0.668	0.4068	1.03	0.1531	0.306	0.1073	0.2249	0.2115	0.423	0.2545	6.69
Операционные расходы, млрд £	2.59				0.3792	0.3158	0.4652	0.3658	0.758	0.5948	1.23	0.283	0.617	0.6966	-4.03
CAPEX, млрд £				0.0512	0.117	0.053	0.1063	0.0404	0.081	0.0483	0.0965	0.041	0.082	0.0698	0.25

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд £			2.38	2.44	2.39	2.64	2.97	12.9	3.88	2.49	2.22	2.22	4.89	-5.65
Short Term Investments £			0.2279	0.1807	0.3418	0.6324	0.8636	2.82	1.11	0.2199	0.2072	0.1807	1.04	-24.84
Long term investments £	1.06	1.43	2.83	2.38	2.22	16.72	22.2						9.27	50.98
Total Receivables £			15.36	8.37	9.13	0.6324	11.7	10.83	11.24	12.37	7.33	11.49	10.69	-8.93
Total Current Assets £			13.38	15.44	15.16	15.94	15.44	24	15.34	15.1	13.94	13.94	16.76	-2.02
Чистые активы, млрд £			1.18	0.9687	0.9795	1.08	2.61	2.3	2.29	2.53	3.68	3.15	2.68	7.11
Активы, млрд £			28.75	34.57	33.67	33.87	31.33	36.19	27.87	28.82	26.62	26.89	30.17	-3.21
Short Term Debt £			0.932	1	0.6241	1.03	0.7635	8.94	0.8469	1.45	1.24	1.24	2.65	10.19
Long Term Debt £			6.87	5.56	6.25	5.63	4.05	4.98	4.22	5.73	3.78	3.78	4.55	-1.37
Задолженность, млрд £			20.73	24.8	23.71	24.06	22.89	31.02	23.8	24.66	22.79	23.06	25.03	-0.09
Чистый долг, млрд £			3.21	4.13	4.48	4.02	3.79	2.85	2.94	4.69	4.66	4.66	3.79	4.22
Долг, млрд £			7.8	6.57	6.87	6.66	4.81	13.92	5.06	7.18	6.88	5.01	7.57	7.42
Interest income £			0.1078	0.148	0.2105	0.0683	0.2586	0.074	0.0515	0.1209	0.1144		0.1239	-15.05
Расходы на обслуживание долга £			0.2241	0.2545	0.2698	0.2893	0.3591	0.312	0.2836	0.3594	0.389	0.3787	0.3406	1.61
Чист. проц. доходы, млрд £				-0.1866	-0.1914	-0.1999	-0.2784	-0.238	-0.2321	-0.2385	-0.2746	0.1512	-0.2523	-0.27
Goodwill £		9.98	10.67	13.21	12.95	13.2	10.17	7.39	7.61	8.45	8.39		8.40	-3.77
Амортизация, млрд £			0.3685	0.4278	0.4621	0.5438	0.7853	0.6094	0.4939	0.5131	1.17	1.17	0.7143	8.30
Себестоимость, млрд £			1.71	1.99	12.09	12.66	10.83	9.99	10.6	11.89	12.33	12.33	11.13	2.63
Товарно материальные запасы £			0.329	0.4004	0.4243	0.3665	0.3495	0.0228	0.254	0	11.49	0.4393	2.50	99.18

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд £																	3.88	3.88	1.78		2.49	1.96	1.96	2.04	2.22	2.13	2.13	2.10	1.68
Short Term Investments £							0.6324	0.3585	6.8	0.8636	0.8636								0.0954		0.2199		0.2798	0.1807	0.1807			0.1913	13.63
Long term investments £	2.22	2.22	2.57	2.41	1.91	6.31	19.58	13.67	10.32	22.2																		14.42	28.61
Total Receivables £																		11.53	11.53	12.37	7.4	6.46	9.36	7.33	11.49	7.98	7.98	8.83	-3.14
Total Current Assets £																		15.34	13.6	15.1	15.1	13.13	13.13	13.94	13.94	13.38	13.38	13.55	0.38
Чистые активы, млрд £														2.27	2.27	2.29	2.29	2.42	2.42	2.53	2.53	2.4	2.4					2.46	-0.17
Активы, млрд £																		27.87	27.02	27.02	28.82	26.45	26.45	26.62	26.62	25.81	25.81	26.26	-0.49
Short Term Debt £																	0.8469	0.8469	0.5827		1.45	1.09	1.39	0.9463	1.24	1.2	1.46	1.25	0.99
Long Term Debt £									31.85	4.05		5.14	4.98		4.29		4.22		4.62		3.8		6.24		3.78			4.53	-2.18
Задолженность, млрд £																	23.8	23.8	22.75		24.66	22.39	22.39	22.79	22.79	21.86	21.86	22.34	-0.48
Чистый долг, млрд £																	2.94	2.94	5.27		4.69	5.37	5.67	4.55	4.66	5.15	5.41	5.09	-0.93
Долг, млрд £																	5.06	8.29	5.2		5.25	9.39	7.64	6.58	6.88	7.28	7.54	7.18	-0.26
Interest income £								0.1701		0.0811		0.0738	0.2866		0.1009		0.1108		0.044		0.0142		0.1018					0.0743	0.18
Расходы на обслуживание долга £					0.0983	0.3252	1.38	0.9633					0.0758	0.0758							0.2086		0.2307		0.1583		0.21	0.1767	22.61
Чист. проц. доходы, млрд £															0.1009		0.1108		0.044		0.0182		0.1303					0.0808	5.25
Goodwill £														7.39	7.33		7.61	7.61	8.24		8.45	8.3	8.3	8.39	8.39			8.37	-0.14
Амортизация, млрд £														0.1516					0.2549	0.0623	0.2349	0.0647	0.127	0.0692	0.1384	0.066	0.132	0.1065	0.78
Себестоимость, млрд £																	5.4		5.71	3.09	6.18	3.08	6.16	3.08	6.17	3.09	6.19	4.94	0.10
Товарно материальные запасы £										0.3495		0.3124	0.2641		0.2791		0.254		0.3438		0.3524		0.2927		4.16		3.27	1.68	56.91

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.15	1.55	1.57	6.18	-1.49	2.34	5.39	0.6115	0.1009			0.1009	1.39	-158.36
Цена акции ао			90.56	54.8	70.29	54.08	75.55	49.16	47.57	51.4	39.89	39.89	52.71	-11.99
Число акций ао, млн	241.11	192.1	234.88	234.88	251.48	245.07	230.79	1116.4	1094			1094	587.55	34.18
FCF/акцию	4.62	7.75	4.61	5.61	5.79	7.27	7.54	0.4278	0.9333			0.9333	4.39	-30.58

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	5 quarters average	CAGR 5
EPS			3.24		0.2362	0.2482	2.54	0.0657	0.521	-0.000746	-0.0015	0.0939	0.1877		0.1601	-18.47
Цена акции ао			71.27	74.49	58.68	46.92	47.59	58.54	56.22	49.93	44.77			39.89	49.87	-7.38
Число акций ао, млн		239.92	230.79	230.79	218.41	1095	214.18	1090.8	214.97	1073	1074.35				733.46	38.06
FCF/акцию	-0.212				-5.62	0.7888	7.96	-0.2406	-2.45	0.739	1.48	-0.2848	-0.5696		-0.2171	-25.31

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			15.19	15.02	19.14	11.33	7.73	-60.23	17.63	18.71	3.13			3.27	51.47	-2.6060	-16.54
ROA, %			4.04	4.05	5.4	3.14	1.99	-8.07	2.29	2.41	0.3982			0.4106	11.94	-0.1964	-27.51
ROIC, %			11.05	12.69	15.69	11.28	10.67	-14.91	10.97	10.18	6.36			5.24	16.89	4.65	-9.83
ROS, %					11.9	6.81	4.72	-24.33	4.98	4.73	0.7437	0.7437	0.7437	0.7437	19.44	2.39	-31.64
ROCE, %				22.33	21.08	15.51	15.35	-48.51	34.23	13.67	7.09		26.31	26.31	76.34	6.56	-188.48
Ebit margin, %							9.79	-20.65	9.64	10.53	4.95		6.79	6.79		2.25	-180.06
Рентаб EBITDA, %				18.13	16.78	13.23	15.73	-15.8	14.74	14.09	12.87		14.7	14.7	37.43	8.12	-198.57
Чистая рентаб, %			9.48	9.73	11.9	6.81	4.72	-24.33	4.98	4.73	0.7437			0.7437	19.44	-1.8313	-30.90
Operation Margin, %					12.5	9.17	9.79	-18.98	9.6	9.41	3.58	6.79	6.79	6.79	28.77	7.23	-6.69
Чистая процентная маржа, %	8.5	9.34	9.48	9.73	11.9	6.81	4.72	-24.72	4.98					4.98	20.31	0.7380	-15.99
Доходность FCF, %		6.08	4.09	6.97	4.52	7.26	9.66	16.32	11.35	3.93	1.82					8.62	-28.38

	2018Q4	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %							10.65	3.57	6.8		11.54	1.54	3.68	-0.0253	-0.0451	2.94	5.94	51.47	2.50	10.05
ROA, %								0.4627	0.9546	0.7862	1.47	0.2117	0.4234	-0.003	-0.006	0.391	0.7942	11.94	0.3199	13.41
ROIC, %	8.25	8.25	-22.97	-0.2398		4.16	6.25				6.8		2.87	2.11	4.11			16.89	4.43	-8.04
ROS, %							5.77		3.82	5.54	5.54	1.55	1.55	-0.021	-0.021	2.84	2.84	19.44	1.44	12.87
ROCE, %								6.62	15.64	3.68	24.67	3.76	2.81	0.9612	1.95	1.96	3.99	76.34	2.33	7.26
Ebit margin, %													4.24	2.81	2.81	5.85	5.85		4.31	6.65
Рентаб EBITDA, %							14.89		13.66	12.23	16.43	6.03	6	4.63	4.63	7.68	7.68	37.43	6.12	5.06
Чистая рентаб, %							5.77		3.82	5.54	5.54	1.55	1.55	-0.021	-0.021	2.84	2.84	19.44	1.44	12.87
Operation Margin, %							10.07		9.89	10.6	13.37	4.24	4.24	2.81	2.95	5.85	5.85	28.77	4.34	6.65
Доходность FCF, %			-2.87	-0.4181	-0.3607				-9.58	1.68	16.73	-0.4109	6.56	1.48	3.26				5.52	-27.90

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	23.46	15.25	13.17	17.08	24.15	-3.74	24.05	67.25	376.14			376.05	33.05	97.57	73.18
P/BV	3.56	2.29	2.52	1.94	1.87	2.25	4.24	11.04	10.83			10.83	17.05	6.05	42.09
P/S	2.22	1.48	1.57	1.16	1.14	0.9098	1.2	3.18	2.8			2.8	6.43	1.85	19.69
P/FCF			22.11	13.77	10.35	6.13	8.81	25.47	55.06	9.99	9.99	9.99	29.91	21.86	2.55
E/P			0.0759	0.0585	0.0414	-0.2674	0.0416	0.0561	0.002	0.0108	0.0108	0.0108	0.03	0.0243	-23.64
EV/EBIT					54.63	-21.02	57.72	33.31	62.81	45.8	45.8	45.8		49.09	-4.52
EV/EBITDA	15.36	9.77	11.09	10.74	8.13	-6.3	8.75	24.9	24.18			21.15	19.02	11.93	24.36
EV/S			1.86	1.42	1.28	0.9947	1.29	3.51	3.11	3.11	3.11	3.11	7.12	2.83	19.24
EV/FCF			26.26	16.82	11.61	6.7	9.49	105.95	45.23	45.22	45.22	45.22	32.59	50.22	36.65
Debt/EBITDA			2.68	3.23	2.31	-7.34	2.68	3.53	3.6	2.3	2.3	2.3	1.87	2.88	-3.01
Netdebt/Ebitda			1.75	1.95	1.82	-1.5	1.56	2.31	2.44	2.13	2.13	2.13	1.85	2.11	6.43
Debt/Ratio			0.2042	0.1966	0.1536	0.3846	0.1817	0.2492	0.2583	0.1865	0.1865	0.1865	0.43	0.2124	0.52
Debt/Equity			0.7241	0.7098	0.596	2.87	1.4	1.95	2.04	1.59	1.59	1.59	1.62	1.71	2.58
Debt/Net Income			3.78	6.27	7.71	-4.77	7.94	10.52	62.28	45.41	45.41	45.41	3.60	34.31	41.73
peg											-5825.39	-5825.39		-5825.3900	0.00
Бета								1.23	0.4853	1.5	2.58	2.58	-0.52	1.45	20.35
Индекс Альтмана			1.76	1.51	1.66	0.8908	1.84	1.59	1.35	1.67	1.67	1.67	6.59	1.62	-1.92

	2017Q1	2020Q1	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	Industry average	5 quarters average	CAGR 5
P/E									133.32	49.69	241.9	23.99	1140.29	15.36	-66974.36	-30064.45	60.33	136.24		33.05	-19365.3760	54.73
P/BV									4.75	3.38	1.54	2.77	17.56	2.23	10.28	10.64	10.2	10.5		17.05	8.77	36.33
P/S								2.47		1.9	13.39	1.33	17.69	0.5542	0.4816	0.7983	0.7773	1.85		6.43	0.8923	27.26
P/FCF			-34.87	-239.16	-277.25					-10.44	59.49	5.98	-243.35	15.24	67.57	30.66				29.91	-24.7800	38.67
E/P							0.012	0.0234	0.0075	0.0201	0.0041	0.0417	0.000877	-6.6E-5	-1.5E-5	-3.3E-5				0.03	0.0085	-123.97
EV/EBIT														48.22	409.73	211.73	215.18	111.05			199.18	18.16
EV/EBITDA			-5.11	-327.33						17.6		10.27	20.28	7.17	24.9	38.5	36.7	34.49		19.02	28.35	36.91
EV/S				3.93		2.97		2.64		2.4		1.69		2.04	11.53	5.96	12.59	6.5		7.12	7.72	26.08
EV/FCF			-46.48	-260.18						-13.23		7.6		-28.05	55.45	28.65	-146.34	-75.52		32.59	-33.1620	21.91
Debt/EBITDA			-2.44	-361.05						5.64		4.17	33.7	17.63	37.3	19.48	26.23	13.59		1.87	22.85	-5.07
Netdebt/Ebitda				-73.98	-73.98					5.71		3.72	24.69	13.1	25.76	13.2	18.56	9.75		1.85	16.07	-5.74
Debt/Ratio				0.3846		0.2043		0.1817		0.1926		0.1823		0.2886	0.2473	0.2583	0.282	0.2922		0.43	0.2737	0.25
Debt/Equity				2.87		1.19		1.4		1.37		1.43		2.1	1.95	2.04	2.08	2.16		1.62	2.07	0.57
Debt/Net Income				-83.34		21.2		13.15		20.18		12.37		68.17	-8229.38	-4297.38	71.01	36.79		3.60	-2470.1580	-11.61
Бета																			2.58	-0.52	2.58	0.00
Индекс Альтмана	1.53	1.45	0.5101	0.9463	1					1.22		1.18	3.33	0.9678					1.67	6.59	1.67	6.48

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5458	0.6165	0.7515	0.7474	0.7505	0.122	0.3147	0.4228	0.4228		0.5908		0.4066	-10.84
Дивиденд		3.31	3.91	3.97	3.75	3.05	1.84	2.05	2.47	2.98	2.98		2.48	-0.46
Див доход, ао, %		2.98	3.84	5.14	6.26	6.85	2.77	4.57	5.69	6.97	6.98	1.60	5.37	0.35
Дивиденды / прибыль, %	47.04	44.03	41.37	70.32	120.25	-4.18	49.35	53.52	382.97		382.97	59.46	120.38	26.07

	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.122	0.1574	0.1574	0.1574	0.1574		0.1827	0.1827	0.2114	0.2114	0.4228		0.2422	18.27
Дивиденд	2.36	1.39	2.4	0.6521		0.9712		0.8714	1.15		0.847	1.56		0.9108		1.07	0.89
Див доход, ао, %	3.9	2.19	6.46	1.38		1.42		1.22	1.95		1.78	2.78		2.03	1.60	1.95	10.72
Дивиденды / прибыль, %				-73.05	-94.22	62.27	81.74	40.87		86.02	43.01	188.75	-26425	-26425	59.46	-10506.4440	-414.40

Other

IFRS

Reporting Annual

	2018	2019	2020	2022	2023	2024	CAGR 5
Всего задолженность	16.61	15.62	23.13				11.67
Персонал, чел				109382	115473	114173	1.44

	CAGR 5

	CAGR 5

Investing Port

NYSE: WPP - WPP plc

Reporting WPP plc

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other