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

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	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 £		14.39	15.27	15.6	13.23	12	12.8	14.43	14.84	14.74	14.74	13.76	4.20
Чистая прибыль, млрд £		1.4	1.82	1.06	0.6241	-2.92	0.6377	0.6827	0.1104	0.542	0.542	-0.1894	-171.40
EV, млрд £		25.49	28.41	22.18	16.91	11.94	16.51	50.6	13.01	13.38	13.38	21.09	2.30
EBIT, млрд £		2.18	2.1	1.52	1.3	-2.51	1.39	1.52	0.7353	1.33	1.33	0.4931	-188.07
EBITDA, млрд £		2.61	2.56	2.06	2.08	-1.9	1.89	2.03	1.91	1.59	1.59	1.10	-196.50
OIBDA, млрд £						3.4	2.37	2.71	2.33	2.37	2.37	2.64	-6.96
Баланс стоимость, млрд £		9.32	9.49	9.38	8.07	4.85	3.62	3.68	3.38	3.48	3.48	3.80	-6.42
FCF, млрд £		1.49	1.08	1.32	1.46	1.78	1.74	0.4776	1.02	1.22	1.22	1.25	-7.28
Операционный денежный поток, млрд £		1.77	1.41	1.69	1.85	2.05	2.03	0.7009	1.24	1.41	1.41	1.49	-7.21
Операционная прибыль, млрд £		2.06	1.91	1.43	1.3	-2.28	1.23	1.36	0.531	1.33	1.33	0.4342	-189.78
Операционные расходы, млрд £		10.33	1.27	1.51	1.11	4.29	0.9746	1.18	1.99	1.13	1.13	1.91	-23.42
CAPEX, млрд £		0.2851	0.3262	0.3752	0.3941	0.2727	0.2931	0.2233	0.2172	0.189	0.189	0.2391	-7.07

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	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 £				6.76	3.84	7.67	3.61	7.22	3.81	7.62	3.61	7.23	7.51	5.96	14.54
Чистая прибыль, млрд £				0.2579	0.2124	0.4248	0.056	0.112	-0.0008	-0.0016	0.1025	0.205	0.337	0.1284	-434.89
EV, млрд £			22.17	16.24		12.95	74.49	14.75	43.96	12.86	45.7	13.53	13.42	25.89	-21.13
EBIT, млрд £				0.668	0.4068	1.03	0.1531	0.306	0.1073	0.2146	0.2115	0.423	0.902	0.3717	53.08
EBITDA, млрд £				0.9229	0.4691	1.26	0.2177	0.433	0.1765	0.353	0.2775	0.555	1.03	0.4784	42.30
OIBDA, млрд £									0.2846	0.5795	0.3865	0.773	1.6	0.7247	41.25
Баланс стоимость, млрд £			3.62	3.79		3.68	3.64	3.64	3.38	3.38	3.5	3.5	3.48	3.45	0.58
FCF, млрд £				-1.23	0.8637	1.71	-0.2624	-0.526	0.7929	1.59	-0.311	-0.622	1.84	0.6580	18.34
Операционный денежный поток, млрд £				-1.11	0.9167	1.81	-0.2221	-0.445	0.8412	1.68	-0.27	-0.54	1.95	0.7322	18.31
Операционная прибыль, млрд £				0.668	0.4068	1.03	0.1531	0.306	0.1073	0.2249	0.2115	0.423	0.902	0.3737	53.08
Операционные расходы, млрд £				0.3792	0.3158	0.4652	0.3658	0.758	0.5948	1.23	0.283	0.617	0.509	0.6468	-3.07
CAPEX, млрд £				0.117	0.053	0.1063	0.0404	0.081	0.0483	0.0965	0.041	0.082	0.107	0.0750	17.24

	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	2024	LTM	5 year average	CAGR 5
Наличность, млрд £				2.44	2.39	2.64	2.97	12.9	3.88	2.49	2.22	1.98	1.98	4.69	-31.26
Short Term Investments £				0.1807	0.3418	0.6324	0.8636	2.82	1.11	0.2199	0.2072	0.655	0.655	1.00	-25.32
Long term investments £	1.06	1.43	2.83	2.38	2.22	16.72	22.2							9.27	50.98
Total Receivables £				8.37	9.13	0.6324	11.7	10.83	11.24	12.37	7.33	10.37	10.37	10.43	-0.86
Total Current Assets £				15.44	15.16	15.94	15.44	24	15.34	15.1	13.94	13.66	13.66	16.41	-10.66
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 £				34.57	33.67	33.87	31.33	36.19	27.87	28.82	26.62	25.51	25.51	29.00	-6.76
Short Term Debt £				1	0.6241	1.03	0.7635	8.94	0.8469	1.45	1.24	0.824	0.824	2.66	-37.92
Long Term Debt £				5.56	6.25	5.63	4.05	4.98	4.22	5.73	3.78	3.74	3.74	4.49	-5.57
Задолженность, млрд £				24.8	23.71	24.06	22.89	31.02	23.8	24.66	22.79	21.78	21.78	24.81	-6.83
Чистый долг, млрд £				4.13	4.48	4.02	3.79	2.85	2.94	4.69	4.66	4.37	4.37	3.90	8.92
Долг, млрд £				6.57	6.87	6.66	4.81	13.92	5.06	7.18	6.88	6.35	6.35	7.88	-14.53
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 £				0.2545	0.2698	0.2893	0.3591	0.312	0.2836	0.3594	0.389	0.417	0.417	0.3522	5.97
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 £				0.4278	0.4621	0.5438	0.7853	0.6094	0.4939	0.5131	1.17	0.261	0.261	0.6095	-15.60
Себестоимость, млрд £				1.99	12.09	12.66	10.83	9.99	10.6	11.89	12.33	12.29	12.29	11.42	4.23
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	2024Q4	5 quarters average	CAGR 5
Наличность, млрд £																		3.88	1.78		2.49	1.96	1.96	2.04	2.22	2.13	2.13	1.98	2.10	-0.60
Short Term Investments £								0.3585	6.8	0.8636	0.8636								0.0954		0.2199		0.2798	0.1807	0.1807			0.655	0.3032	24.40
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	12.37	7.4	6.46	9.36	7.33	11.49	7.98	7.98	10.37	9.03	7.19
Total Current Assets £																			13.6	15.1	15.1	13.13	13.13	13.94	13.94	13.38	13.38	13.66	13.66	-0.40
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 £																			27.02	27.02	28.82	26.45	26.45	26.62	26.62	25.81	25.81	25.51	26.07	-0.85
Short Term Debt £																		0.8469	0.5827		1.45	1.09	1.39	0.9463	1.24	1.2	1.46	0.824	1.13	-2.73
Long Term Debt £												5.14	4.98		4.29		4.22		4.62		3.8		6.24		3.78		4.3	3.74	4.37	-0.32
Задолженность, млрд £																		23.8	22.75		24.66	22.39	22.39	22.79	22.79	21.86	21.86	21.78	22.22	-0.90
Чистый долг, млрд £																		2.94	5.27		4.69	5.37	5.67	4.55	4.66	5.15	5.41	4.37	4.83	-0.80
Долг, млрд £																		8.29	5.2		5.25	9.39	7.64	6.58	6.88	7.28	7.54	6.35	6.93	-0.71
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 £																			0.2549	0.0623	0.2349	0.0647	0.127	0.0692	0.1384	0.066	0.132	0.129	0.1069	13.27
Себестоимость, млрд £																			5.71	3.09	6.18	3.08	6.16	3.08	6.17	3.09	6.19	6.1	4.93	14.65
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

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.55	1.57	6.18	-1.49	2.34	5.39	0.6115	0.5046	2.47		2.47	2.26	1.09
Цена акции ао		90.56	54.8	70.29	54.08	75.55	49.16	47.57	51.4	40.12	40.12	52.76	-11.89
Число акций ао, млн	192.1	234.88	234.88	251.48	245.07	230.79	1116.4	218.8	219.4		219.4	406.09	-2.19
FCF/акцию	7.75	4.61	5.61	5.79	7.27	7.54	0.4278	4.67	5.56		5.56	5.09	-5.22

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				0.2362	0.2482	2.54	0.0657	0.521	-0.000746	-0.0074	0.0939	0.9386	1.53			0.5109	-559.61
Цена акции ао			74.49	58.68	46.92	47.59	58.54	56.22	49.93	44.77				39.89	40.12	46.19	-6.53
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				-5.62	0.7888	7.96	-0.2406	-2.45	0.739	7.38	-0.2848	-2.85	8.35			2.67	62.41

	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, %				15.02	19.14	11.33	7.73	-60.23	17.63	18.71	3.13	15.82		15.82	55.73	-0.9880	-176.54
ROA, %				4.05	5.4	3.14	1.99	-8.07	2.29	2.41	0.3982	2.08		2.08	12.87	-0.1784	-176.25
ROIC, %			11.05	12.69	15.69	11.28	10.67	-14.91	10.97	10.18	5.22			5.24	16.89	4.43	-13.32
ROS, %					11.9	6.81	4.72	-24.33	4.98	4.73	0.7437	3.68	3.68	3.68	20.50	3.56	-5.87
ROCE, %					21.08	15.51	15.35	-48.51	34.23	13.67	7.09	13.26	35.48	35.48	29.93	20.75	0.72
Ebit margin, %							9.79	-20.65	9.64	10.53	4.95	8.99	8.99	8.99		8.62	-1.39
Рентаб EBITDA, %					16.78	13.23	15.73	-15.8	14.74	14.09	12.87	10.76	10.76	10.76	32.97	12.64	-6.10
Чистая рентаб, %				9.73	11.9	6.81	4.72	-24.33	4.98	4.73	0.7437	3.68		3.68	20.50	-2.0393	-168.54
Operation Margin, %					12.5	9.17	9.79	-18.98	9.6	9.41	3.58	8.99	8.99	8.99	30.33	8.11	-1.30
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

	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %							3.57	6.8		11.54	1.54	3.68	-0.0253	-0.0451	2.94	5.94	9.77		55.73	3.72	-429.12
ROA, %								0.9546	0.7862	1.47	0.2117	0.4234	-0.003	-0.006	0.391	0.7942	1.31		12.87	0.4972	-437.31
ROIC, %	8.25	-22.97	-0.2398		4.16	6.25				6.8		2.87	2.11	4.11			7.76		16.89	4.73	2.68
ROS, %									5.54	5.54	1.55	1.55	-0.021	-0.021	2.84	2.84	4.48	3.68	20.50	2.76	-381.01
ROCE, %									3.68	24.67	3.76	2.81	0.9612	1.95	1.96	3.99	8.59	35.48	29.93	10.39	78.64
Ebit margin, %												4.24	2.81	2.81	5.85	5.85	12	8.99		7.10	26.19
Рентаб EBITDA, %									12.23	16.43	6.03	6	4.63	4.63	7.68	7.68	13.72	10.76	32.97	8.89	18.37
Чистая рентаб, %								3.82	5.54	5.54	1.55	1.55	-0.021	-0.021	2.84	2.84	4.48		20.50	2.02	-392.29
Operation Margin, %									10.6	13.37	4.24	4.24	2.81	2.95	5.85	5.85	12	8.99	30.33	7.13	24.96
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

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	15.25	13.17	17.08	24.15	-3.74	24.05	67.25	75.63	16.63		16.63	35.22	35.96	-234.77
P/BV	2.29	2.52	1.94	1.87	2.25	4.24	11.04	2.18	2.41		2.41	19.44	4.42	1.38
P/S	1.48	1.57	1.16	1.14	0.9098	1.2	3.18	0.5625	0.6113		0.6113	7.22	1.29	-7.64
P/FCF		22.11	13.77	10.35	6.13	8.81	25.47	55.06	9.99	8.37	8.37	23.12	21.54	-1.02
E/P		0.0759	0.0585	0.0414	-0.2674	0.0416	0.0561	0.002	0.0108	0.0531	0.0531	0.03	0.0327	5.00
EV/EBIT				54.63	-21.02	57.72	33.31	17.69	10.1	10.1	10.1		25.78	-29.43
EV/EBITDA	9.77	11.09	10.74	8.13	-6.3	8.75	24.9	6.81	8.43		8.43	23.97	8.52	-206.00
EV/S		1.86	1.42	1.28	0.9947	1.29	3.51	0.8763	0.9074	0.9074	0.9074	7.90	1.50	-6.79
EV/FCF		26.26	16.82	11.61	6.7	9.49	105.95	12.74	10.97	10.97	10.97	28.80	30.02	2.94
Debt/EBITDA		2.68	3.23	2.31	-7.34	2.68	3.53	3.6	4	4	4	2.10	3.56	8.34
Netdebt/Ebitda		1.75	1.95	1.82	-1.5	1.56	2.31	2.44	2.75	2.75	2.75	2.07	2.36	12.01
Debt/Ratio		0.2042	0.1966	0.1536	0.3846	0.1817	0.2492	0.2583	0.2489	0.2489	0.2489	0.43	0.2374	6.50
Debt/Equity		0.7241	0.7098	0.596	2.87	1.4	1.95	2.04	1.83	5.83	5.83	1.88	2.61	33.02
Debt/Net Income		3.78	6.27	7.71	-4.77	7.94	10.52	62.28	11.71	11.71	11.71	3.38	20.83	8.08
PEG										-0.0033	-0.0033		-0.0033	0.00
Бета							1.23	0.4853	1.5	1.82	1.82	-1.06	1.26	10.29
Индекс Альтмана		1.76	1.51	1.66	0.8908	1.84	1.59	1.35	1.67	1.28	1.28	6.45	1.55	-7.00

	2020Q1	2020Q2	2020Q4	2021Q1	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E							49.69	241.9	23.99	1140.29	15.36	-66974.36	-30064.45	61.2	36.28	16.08			35.22	-19385.0500	-118.88
P/BV							3.38	1.54	2.77	17.56	2.23	10.28	2.14	10.24	2.05	2.42			19.44	5.43	-25.12
P/S							1.9	13.39	1.33	17.69	0.5542	0.4816	0.5026	0.489	0.4926	0.3876			7.22	0.4707	-4.25
P/FCF			-239.16	-277.25			-10.44	59.49	5.98	-243.35	15.24	67.57	30.66					8.37	23.12	-24.3020	-150.97
E/P					0.0234	0.0075	0.0201	0.0041	0.0417	0.000877	-6.6E-5	-1.5E-5	-3.3E-5					0.0531	0.03	0.0108	127.21
EV/EBIT											48.22	409.73	59.92	216.06	31.98	14.88		10.1		66.59	-29.96
EV/EBITDA			-327.33				17.6		10.27	20.28	7.17	24.9	10.89	36.85	9.93	6.05			23.97	17.72	-24.65
EV/S					2.64		2.4		1.69		2.04	11.53	1.69	12.65	1.87	1.79		0.9074	7.90	3.78	-11.70
EV/FCF			-260.18				-13.23		7.6		-28.05	55.45	8.11	-146.93	-21.75	7.29		10.97	28.80	-28.4620	6.23
Debt/EBITDA							5.64		4.17	33.7	17.63	37.3	19.48	26.23	13.59	6.16		4	2.10	13.89	-27.14
Netdebt/Ebitda							5.71		3.72	24.69	13.1	25.76	13.2	18.56	9.75	4.23		2.75	2.07	9.70	-26.93
Debt/Ratio					0.1817		0.1926		0.1823		0.2886	0.2473	0.2583	0.282	0.2922	0.2489		0.2489	0.43	0.2661	-0.74
Debt/Equity					1.4		1.37		1.43		2.1	1.95	2.04	2.08	2.16	1.83		5.83	1.88	2.79	23.37
Debt/Net Income					13.15		20.18		12.37		68.17	-8229.38	-4297.38	71.01	36.79	18.84		11.71	3.38	-831.8060	-130.70
PEG																		-0.0033		-0.0033	0.00
Бета																	2.58	1.82	-1.06	2.20	-16.01
Индекс Альтмана	1.45	0.5101	0.9463	1			1.22		1.18	3.33	0.9678						1.67	1.28	6.45	1.69	1.64

Dividends

IFRS

Reporting Annual Quarterly

	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	0.425			0.5908		0.4070	-10.75
Дивиденд			3.91	3.97	3.75	3.05	1.84	2.05	2.47	2.74	0.244	2.98		1.87	-33.24
Див доход, ао, %			3.84	5.14	6.26	6.85	2.77	4.57	5.4	5.21	6.83	5.37	1.52	4.96	19.78
Дивиденды / прибыль, %		44.03	41.37	70.32	120.25	-4.18	49.35	53.52	382.97	78.41		78.41	57.96	112.01	-279.74
Dividend Coverage Ratio											0.9174	0.9174		0.9174	0.00

	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.1574	0.1574	0.1574	0.1574		0.1827	0.1827	0.2114	0.2114	0.4228	0.425			0.2907	18.39
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			1.52	1.95	10.72
Дивиденды / прибыль, %					-94.22	62.27	81.74	40.87		86.02	43.01	188.75	-26425	-26425	126.11		57.96	-10498.4260	24.00
Dividend Coverage Ratio																0.9174		0.9174	0.00

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	16.61	15.62	23.13						11.67
CAPEX/Выручка, %			2.27	2.29	1.55	1.46	1.28	1.28	-10.83
Персонал, чел					109 382	115 473	114 173		1.44

	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	CAGR 5
CAPEX/Выручка, %	1.27	1.27	1.13	1.13	1.42	2.26

	CAGR 5

Investing Port

WPP plc

Reporting WPP plc

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other