NYSE: WPP - WPP plc

Yield per half year: -31.14%
Dividend yield: +5.52%
Sector: Communication Services

Reporting WPP plc

Capitalization

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


Balance sheet

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


Share

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


Efficiency

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 55.73 -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 12.87 -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 20.50 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 80.42 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 32.97 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 20.50 -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 30.33 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


Coefficients

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 35.10 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 19.37 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 7.20 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 23.12 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 23.89 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 7.88 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 28.71 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 2.10 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 2.07 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 6.02 6.02 3.32 2.60 33.87
Debt/Net Income
3.78 6.27 7.71 -4.77 7.94 10.52 62.28 45.41 45.41 45.41 3.38 34.31 41.73
PEG
-5825.39 -5825.39 -5825.3900 0.00
Бета
1.23 0.4853 1.5 3.28 3.28 -0.50 1.62 27.79
Индекс Альтмана
1.76 1.51 1.66 0.8908 1.84 1.59 1.35 1.67 1.67 1.67 6.45 1.62 -1.92


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 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
3.91 3.97 3.75 3.05 1.84 2.05 2.47 2.74 0.244 2.99 1.87 -33.24
Див доход, ао, %
3.84 5.14 6.26 6.85 2.77 4.57 5.4 5.22 7.4 5.52 1.56 5.07 21.72
Дивиденды / прибыль, %
47.04 44.03 41.37 70.32 120.25 -4.18 49.35 53.52 382.97 382.97 57.96 120.38 26.07
Dividend Coverage Ratio
0.1869 0.1869 0.1869 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

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