WTW Willis Towers Watson Public Limited Company - Ordinary Shares
$252,12
Prix · Mai 20, 2026
Données fondamentales au Avr 30, 2026
Fourchette 52 semaines
$241–$353
10% of range
Note des analystes
BUY
28 analysts
Objectif de cours
$334
+33% upside
P/E (TTM)
20.2
ROE
20.2%
Marge nette
16.5%
WTW Aperçu de l'action Prix, capitalisation boursière, P/E, EPS, ROE, dette/capitaux propres, fourchette sur 52 semaines
Prix
$252.12
Capitalisation Boursière
—
P/E (TTM)
20.2
BPA (TTM)
$16.26
Revenus (TTM)
$9.71B
Rendement div.
—
ROE
20.2%
Dette/Capitaux propres
0.8
Fourchette 52 semaines
$241 – $353
WTW Graphique du cours de l'action OHLCV quotidien avec indicateurs techniques — panoramique, zoom et personnalisez votre vue
Configure
Performance sur 10 ans Tendances du chiffre d'affaires, du bénéfice net, des marges et du BPA
Revenus et bénéfice net
$9.71B
2016-12-31
→
2025-12-31
BPA
$16.26
2016-12-31
→
2025-12-31
Flux de trésorerie libre
$1.55B
2016-12-31
→
2025-12-31
Marges
16.5%
Valorisation Ratios P/E, P/S, P/B, EV/EBITDA — l'action est-elle chère ou bon marché ?
Métrique
Tendance sur 5 ans
WTW
Médiane des pairs
P/E (TTM)
20.2
11.8
Rentabilité Marges brutes, d'exploitation et nettes ; ROE, ROA, ROIC
Métrique
Tendance sur 5 ans
WTW
Médiane des pairs
Operating Margin (Marge d'exploitation)
23.0%
—
Net Profit Margin (Marge nette)
16.5%
12.8%
ROA
5.6%
2.8%
ROE
20.2%
13.5%
ROIC
13.1%
—
Santé financière Dette, liquidité, solvabilité — solidité du bilan
Métrique
Tendance sur 5 ans
WTW
Médiane des pairs
Debt / Equity (Dette / Capitaux propres)
0.8
11.5
Current Ratio (Ratio de liquidité)
1.2
0.8
Quick Ratio (Ratio de liquidité réduite)
0.4
—
Croissance Croissance du chiffre d'affaires, du BPA et du bénéfice net : Année/Année, TCAC 3 ans, TCAC 5 ans
Métrique
Tendance sur 5 ans
WTW
Médiane des pairs
Revenue YoY (Chiffre d'affaires YoY)
-2.2%
—
Revenue CAGR 3Y (CAGR du chiffre d'affaires 3 ans)
3.1%
—
Revenue CAGR 5Y (CAGR du chiffre d'affaires 5 ans)
2.4%
—
EPS YoY (BPA Année/Année)
10.8%
—
Net Income YoY (Bénéfice net YoY)
4.6%
—
Efficacité du capital Rotation des actifs, rotation des stocks, rotation des créances
Métrique
Tendance sur 5 ans
WTW
Médiane des pairs
Payout Ratio (Ratio de distribution)
22.3%
—
Dividendes Rendement, ratio de distribution, historique des dividendes, CAGR à 5 ans
Rendement du Dividende
—
Ratio de distribution
22.3%
CAGR des dividendes sur 5 ans
—
| Date ex-dividende | Montant |
|---|---|
| 31 mars 2026 | $0,9600 |
| 31 décembre 2025 | $0,9200 |
| 30 septembre 2025 | $0,9200 |
| 30 juin 2025 | $0,9200 |
| 31 mars 2025 | $0,9200 |
| 31 décembre 2024 | $0,8800 |
| 30 septembre 2024 | $0,8800 |
| 28 juin 2024 | $0,8800 |
| 27 mars 2024 | $0,8800 |
| 28 décembre 2023 | $0,8400 |
| 28 septembre 2023 | $0,8400 |
| 29 juin 2023 | $0,8400 |
| 30 mars 2023 | $0,8400 |
| 29 décembre 2022 | $0,8200 |
| 29 septembre 2022 | $0,8200 |
| 29 juin 2022 | $0,8200 |
| 30 mars 2022 | $0,8200 |
| 30 décembre 2021 | $0,8000 |
| 29 septembre 2021 | $0,8000 |
| 27 mai 2021 | $0,7100 |
WTW Consensus des analystes Opinions des analystes haussières et baissières, objectif de cours à 12 mois, potentiel de hausse
ACHAT
28 analystes
- Achat fort 4 14,3%
- Achat 14 50,0%
- Conserver 10 35,7%
- Vente 0 0,0%
- Vente forte 0 0,0%
Objectif de cours à 12 mois
19 analystes · 2026-05-17
Médiane
$334.00
← En dessous de tous les objectifs
$252.12
Bas
$275.00
Haut
$400.00
Objectif médian
$334.00
+32,5%
Objectif moyen
$334.32
+32,6%
Historique des bénéfices BPA réel vs estimation, surprise %, taux de succès, prochaine date de publication des résultats
Surprise Moyenne
0.05%
| Période | EPS Actual | BPA est. | Surprise |
|---|---|---|---|
| 31 mars 2026 | $3.72 | $3.70 | 0.02% |
| 31 décembre 2025 | $8.12 | $8.02 | 0.10% |
| 30 septembre 2025 | $3.07 | $3.08 | -0.01% |
| 30 juin 2025 | $2.86 | $2.62 | 0.24% |
| 31 mars 2025 | $3.13 | $3.23 | -0.10% |
Fondamentaux complets Tous les indicateurs par an — compte de résultat, bilan, flux de trésorerie
Compte de résultat 14
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $9.71B | $9.93B | $9.48B | $8.87B | $9.00B | $8.62B | $8.37B | $8.51B | $8.20B | $7.89B | $3.83B | $3.80B | |
| Operating Expenses | $7.47B | $9.30B | $8.12B | $7.69B | $6.80B | $7.76B | $7.32B | $7.70B | $7.69B | $7.54B | $3.40B | $3.15B | |
| Operating Income | $2.23B | $627M | $1.36B | $1.18B | $2.20B | $859M | $1.05B | $809M | $516M | $348M | $427M | $647M | |
| Interest Expense | $260M | $263M | $235M | $208M | $211M | $244M | $234M | $208M | $188M | $184M | $142M | $135M | |
| Interest Income | · | · | · | · | · | · | $21M | $3M | $3M | $2M | · | · | |
| Other Non-op | $-21M | $-262M | $146M | $288M | $701M | $396M | $226M | $250M | $164M | $178M | $55M | $6M | |
| Pretax Income | $1.95B | $102M | $1.28B | $1.26B | $2.69B | $1.01B | $1.05B | $851M | $492M | $342M | $340M | $518M | |
| Income Tax | $318M | $192M | $215M | $194M | $536M | $249M | $197M | $136M | $-100M | $-96M | $-33M | $159M | |
| Net Income | $1.60B | $-98M | $1.05B | $1.01B | $4.22B | $996M | $1.04B | $695M | $568M | $420M | $373M | $362M | |
| EPS (Basic) | $16.34 | $-0.96 | $10.01 | $9.00 | $32.88 | $7.68 | $8.05 | $5.29 | $4.21 | $3.07 | $5.49 | $5.40 | |
| EPS (Diluted) | $16.26 | $-0.96 | $9.95 | $8.98 | $32.78 | $7.65 | $8.02 | $5.27 | $4.18 | $3.04 | $5.41 | $5.32 | |
| Shares (Basic) | 98,000,000 | 102,000,000 | 105,000,000 | 112,000,000 | 128,000,000 | 130,000,000 | 130,000,000 | 131,000,000 | 135,000,000 | 137,000,000 | 68,000,000 | 67,000,000 | |
| Shares (Diluted) | 99,000,000 | 102,000,000 | 106,000,000 | 112,000,000 | 129,000,000 | 130,000,000 | 130,000,000 | 132,000,000 | 136,000,000 | 138,000,000 | 69,000,000 | 68,000,000 | |
| EBITDA | $2.23B | $627M | $1.36B | $1.18B | $2.20B | $1.18B | $1.33B | $809M | $738M | $551M | $427M | $647M |
Bilan 28
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $3.13B | $1.89B | $1.42B | $1.26B | $4.49B | $2.04B | $887M | $1.03B | $1.03B | $870M | $532M | $635M | |
| Short-term Investments | $25M | $0 | · | $0 | $200M | · | · | · | · | · | · | · | |
| Receivables | $2.70B | $2.49B | $2.57B | $2.39B | $2.37B | $2.41B | $2.62B | $2.38B | $2.25B | $2.08B | $1.26B | $1.04B | |
| Prepaid Expense | $595M | $1.22B | $364M | $414M | $612M | $479M | $525M | $404M | $430M | $337M | $255M | · | |
| Other Current Assets | $56M | $60M | $53M | $54M | $54M | $74M | $112M | $57M | $71M | $55M | $40M | $212M | |
| Current Assets | $16.87B | $15.11B | $13.43B | $15.84B | $18.49B | $20.30B | $17.04B | $16.42B | $15.86B | $13.79B | $12.50B | $10.84B | |
| PP&E (Net) | $695M | $661M | $720M | $718M | $851M | $1.01B | $1.05B | $942M | $985M | $839M | $563M | $483M | |
| PP&E (Gross) | $2.23B | $1.99B | $2.07B | $1.99B | $2.09B | $2.13B | $1.94B | $1.71B | $1.86B | $1.48B | $1.09B | $980M | |
| Accum. Depreciation | $1.54B | $1.33B | $1.35B | $1.27B | $1.24B | $1.12B | $891M | $768M | $877M | $642M | $528M | $497M | |
| Goodwill | $8.94B | $8.80B | $10.20B | $10.17B | $10.18B | $10.39B | $10.38B | $10.46B | $10.52B | $10.41B | $3.74B | $2.94B | |
| Intangibles | $1.14B | $1.29B | $2.02B | $2.27B | $2.56B | $2.99B | $3.48B | $3.32B | $3.88B | $4.37B | $1.11B | $450M | |
| Other Non-current Assets | $866M | $806M | $1.57B | $1.36B | $1.20B | $1.08B | $835M | $467M | $447M | $353M | $298M | $210M | |
| Total Assets | $29.53B | $27.68B | $29.09B | $31.77B | $34.97B | $38.53B | $35.43B | $32.38B | $32.46B | $30.25B | $18.84B | $15.42B | |
| Accounts Payable | · | · | · | · | · | · | · | $163M | $136M | $117M | $75M | $131M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $988M | $167M | |
| Current Liabilities | $14.00B | $12.60B | $12.63B | $14.78B | $14.72B | $19.33B | $16.07B | $15.30B | $14.76B | $13.37B | $12.80B | $10.21B | |
| Capital Leases | $472M | $502M | $592M | $620M | $734M | $917M | $964M | $0 | · | · | · | · | |
| Deferred Tax | · | $45M | $542M | $748M | $845M | $561M | $526M | $559M | $615M | $864M | $240M | $147M | |
| Other Non-current Liabilities | $246M | $299M | $238M | $221M | $253M | $290M | $335M | $429M | $544M | $532M | $533M | $389M | |
| Total Liabilities | $21.48B | $19.66B | $19.50B | $21.68B | $21.66B | $27.60B | $25.06B | $22.39B | $22.18B | $20.02B | $16.43B | $13.36B | |
| Long-term Debt | $9.69B | $8.61B | $7.43B | $6.76B | $6.64B | $7.88B | $8.02B | $6.40B | $5.64B | $4.94B | · | · | |
| Total Debt | $6.31B | $5.31B | $5.22B | $4.72B | $4.59B | $5.63B | $5.62B | $4.39B | $4.45B | $3.36B | $3.27B | $2.31B | |
| Paid-in Capital | · | · | · | · | · | · | · | · | $10.54B | $10.60B | $1.67B | · | |
| Retained Earnings | $-296M | $109M | $1.47B | $1.76B | $4.64B | $2.43B | $1.79B | $1.20B | $1.10B | $1.45B | $1.60B | $1.53B | |
| Treasury Stock | · | · | $0 | $3M | $3M | $3M | $3M | $3M | $3M | $99M | $3M | $3M | |
| AOCI | $-2.83B | $-3.16B | $-2.86B | $-2.62B | $-2.19B | $-2.36B | $-2.23B | $-1.96B | $-1.51B | $-1.88B | $-1.04B | $-1.07B | |
| Stockholders' Equity | $7.98B | $7.94B | $9.52B | $10.02B | $13.26B | $10.82B | $10.25B | $9.85B | $10.13B | $10.06B | $2.23B | $1.99B | |
| Liabilities + Equity | $29.53B | $27.68B | $29.09B | $31.77B | $34.97B | $38.53B | $35.43B | $32.38B | $32.46B | $30.25B | $18.84B | $15.42B |
Flux de trésorerie 18
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | · | · | $171M | $146M | |
| Stock-based Comp | $153M | $121M | $125M | $99M | $101M | $90M | $74M | $50M | $67M | $123M | $64M | $52M | |
| Deferred Tax | $55M | $-213M | $-109M | $-54M | $96M | $99M | $-81M | $-115M | $-285M | $-244M | $-99M | $66M | |
| Amort. of Intangibles | $192M | $226M | $263M | $312M | $369M | $461M | $488M | $534M | $581M | $591M | $76M | $54M | |
| Restructuring | $0 | $61M | $68M | $99M | $26M | $24M | $0 | $0 | $132M | $193M | $126M | $36M | |
| Operating Cash Flow | $1.77B | $1.51B | $1.34B | $812M | $2.06B | $1.77B | $1.08B | $1.29B | $862M | $933M | $244M | $477M | |
| CapEx | $229M | $245M | $242M | · | · | · | · | $268M | $300M | $218M | $146M | $113M | |
| Investing Cash Flow | $447M | $250M | $-1.08B | $-173M | $2.57B | $-160M | $-1.61B | $-341M | $-335M | $195M | $-943M | $-276M | |
| Net Debt Issued | $-5M | $-655M | $-254M | $-585M | $-1.01B | $-327M | $-995M | $-170M | $-734M | $-1.90B | · | · | |
| Stock Issued | · | $0 | $0 | $7M | $10M | $16M | $45M | $45M | $61M | $63M | $131M | $139M | |
| Stock Repurchased | $1.65B | $901M | $1.00B | $3.53B | $1.63B | $0 | $150M | $602M | $532M | $396M | $82M | $213M | |
| Net Stock Activity | $-1.65B | $-901M | $-1.00B | $-3.52B | $-1.62B | $16M | $-105M | $-557M | $-471M | $-333M | $42M | $-79M | |
| Dividends Paid | $358M | $354M | $352M | $369M | $374M | $346M | $329M | $306M | $277M | $199M | $277M | $210M | |
| Financing Cash Flow | $-936M | $-459M | $-1.20B | $-3.44B | $-3.11B | $378M | $455M | $-903M | $-479M | $-775M | $640M | $-323M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | $-59M | $-122M | |
| Taxes Paid | $441M | $312M | $348M | $428M | $570M | $310M | $299M | $178M | $203M | $158M | $91M | $88M | |
| Free Cash Flow | $1.55B | · | · | · | · | · | · | $1.02B | $562M | $702M | $97M | $364M | |
| Levered FCF | $1.33B | · | · | · | · | · | · | $845M | $336M | $466M | $-59M | $270M |
Rentabilité 7
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 23.0% | 6.3% | 14.4% | 13.3% | 24.5% | 12.7% | 14.7% | 9.5% | 9.0% | 7.0% | 11.2% | 17.0% | |
| Net Margin | 16.5% | -0.99% | 11.1% | 11.4% | 46.9% | 10.7% | 11.6% | 8.2% | 6.9% | 5.3% | 9.7% | 9.5% | |
| Pretax Margin | 20.1% | 1.1% | 13.5% | 14.2% | 29.9% | 14.3% | 14.6% | 10.0% | 6.0% | 4.3% | 8.9% | 13.6% | |
| EBITDA Margin | 23.0% | 6.3% | 14.4% | 13.3% | 24.5% | 12.7% | 14.7% | 9.5% | 9.0% | 7.0% | 11.2% | 17.0% | |
| ROA | 5.6% | -0.35% | 3.5% | 3.0% | 11.5% | 2.7% | 3.1% | 2.1% | 1.8% | 1.7% | 2.2% | 2.4% | |
| ROE | 20.2% | -1.1% | 10.8% | 8.7% | 35.1% | 9.4% | 10.4% | 7.0% | 5.6% | 6.8% | 17.7% | 17.2% | |
| ROIC | 13.1% | -4.0% | 7.7% | 6.8% | 9.9% | 5.5% | 6.8% | 4.8% | 6.1% | 5.3% | 8.5% | 10.4% |
Liquidité et Solvabilité 5
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | 1.2 | 1.1 | 1.1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.1 | |
| Quick Ratio | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | |
| Debt / Equity | 0.8 | 0.7 | 0.5 | 0.5 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 1.5 | 1.2 | |
| LT Debt / Equity | 0.7 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 1.0 | 1.1 | |
| Interest Coverage | 8.6 | 2.4 | 5.8 | 5.7 | 10.4 | 4.8 | 5.7 | 3.9 | 3.9 | 3.0 | 3.0 | 4.8 |
Efficacité 2
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | |
| Receivables Turnover | 3.7 | 3.9 | 3.8 | 3.7 | 3.8 | 3.6 | 3.6 | 3.5 | 3.8 | 4.7 | 3.3 | 3.6 |
Taux de croissance 10
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -2.2% | 4.7% | 7.0% | -1.5% | 4.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 3.1% | 3.3% | 3.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | 10.8% | -72.6% | 328.5% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 21.9% | · | 9.2% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 16.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | 4.6% | -76.1% | 323.9% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 16.7% | · | 1.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 10.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 0.68% | · | · | · | · | · | · | · | · | · | · | · |
Valorisation (TTM) 6
| Métrique | Tendance | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.71B | $9.93B | $9.48B | $8.87B | $9.00B | $8.62B | $8.37B | $8.51B | $8.20B | $7.89B | $3.83B | $3.80B | |
| Net Income TTM | $1.60B | $-98M | $1.05B | $1.01B | $4.22B | $996M | $1.04B | $695M | $568M | $420M | $373M | $362M | |
| P/E | 20.2 | -326.3 | 24.2 | 27.2 | 7.2 | 27.5 | 25.2 | 28.8 | 36.1 | 40.2 | 23.8 | 22.3 | |
| Earnings Yield | 5.0% | -0.31% | 4.1% | 3.7% | 13.8% | 3.6% | 4.0% | 3.5% | 2.8% | 2.5% | 4.2% | 4.5% | |
| Payout Ratio | 22.3% | -361.2% | 33.4% | 36.6% | 8.9% | 34.7% | 31.5% | 44.0% | 48.8% | 47.4% | 74.3% | 58.0% | |
| Annual Payout | $358M | $354M | $352M | $369M | $374M | $346M | $329M | $306M | $277M | $199M | $277M | $210M |
Compte de résultat 13
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.41B | $2.94B | $2.29B | $2.26B | $2.22B | $3.04B | $2.29B | $2.27B | $2.34B | $2.91B | $2.17B | $2.16B | $2.24B | $2.72B | $1.95B | $2.03B | |
| Operating Expenses | $1.96B | $1.92B | $1.87B | $1.89B | $1.79B | $2.13B | $3.06B | $2.05B | $2.06B | $2.13B | $2.01B | $2.02B | $1.96B | $2.01B | $1.80B | $1.89B | |
| Operating Income | $448M | $1.02B | $418M | $368M | $432M | $901M | $-766M | $212M | $280M | $779M | $159M | $142M | $285M | $708M | $154M | $137M | |
| Interest Expense | $77M | $66M | $65M | $64M | $65M | $66M | $65M | $68M | $64M | $63M | $61M | $57M | $54M | $54M | $54M | $51M | |
| Other Non-op | $5M | $-3M | $37M | $9M | $-64M | $856M | $-1.17B | $23M | $26M | $20M | $66M | $35M | $25M | $83M | $85M | $93M | |
| Pretax Income | $376M | $947M | $390M | $313M | $303M | $1.69B | $-2.00B | $167M | $242M | $736M | $164M | $120M | $256M | $737M | $185M | $179M | |
| Income Tax | $70M | $197M | $77M | $-21M | $65M | $440M | $-322M | $26M | $48M | $116M | $25M | $24M | $50M | $131M | $1M | $19M | |
| Net Income | $297M | $735M | $304M | $331M | $235M | $1.25B | $-1.68B | $141M | $190M | $622M | $136M | $94M | $203M | $588M | $190M | $109M | |
| EPS (Basic) | $3.12 | $7.54 | $3.12 | $3.34 | $2.34 | $12.27 | $-16.44 | $1.37 | $1.84 | $5.94 | $1.30 | $0.88 | $1.89 | $5.28 | $1.72 | $0.97 | |
| EPS (Diluted) | $3.10 | $7.50 | $3.11 | $3.32 | $2.33 | $12.29 | $-16.44 | $1.36 | $1.83 | $5.90 | $1.29 | $0.88 | $1.88 | $5.26 | $1.72 | $0.97 | |
| Shares (Basic) | 95,000,000 | -199,000,000 | 98,000,000 | 99,000,000 | 100,000,000 | -206,000,000 | 102,000,000 | 103,000,000 | 103,000,000 | -214,000,000 | 105,000,000 | 107,000,000 | 107,000,000 | -228,000,000 | 110,000,000 | 112,000,000 | |
| Shares (Diluted) | 96,000,000 | -200,000,000 | 98,000,000 | 100,000,000 | 101,000,000 | -207,000,000 | 102,000,000 | 103,000,000 | 104,000,000 | -214,000,000 | 105,000,000 | 107,000,000 | 108,000,000 | -229,000,000 | 111,000,000 | 112,000,000 | |
| EBITDA | $448M | · | $418M | $368M | $432M | · | $-766M | $212M | $280M | · | $159M | $142M | $285M | · | $154M | $137M |
Bilan 25
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1.85B | $3.13B | $1.90B | $1.96B | $1.51B | $1.89B | $1.37B | $1.25B | $1.89B | $1.42B | $1.25B | $1.60B | $1.14B | $1.26B | $1.50B | $1.92B | |
| Short-term Investments | · | $25M | $25M | $25M | · | $0 | · | · | · | · | · | · | · | · | $0 | $0 | |
| Receivables | $2.65B | $2.70B | $2.19B | $2.36B | $2.37B | $2.49B | $2.12B | $2.42B | $2.43B | · | $2.08B | $2.21B | $2.26B | · | $1.88B | $2.02B | |
| Prepaid Expense | $601M | $595M | $570M | $558M | $1.29B | $1.22B | $558M | $432M | $379M | · | $469M | $401M | $337M | · | $476M | $432M | |
| Other Current Assets | · | $56M | $77M | $51M | · | $60M | $69M | $58M | · | · | $39M | · | $43M | · | $61M | $49M | |
| Current Assets | $16.09B | $16.87B | $14.62B | $15.61B | $15.46B | $15.11B | $14.31B | $14.03B | $14.64B | · | $11.83B | $12.82B | $15.95B | · | $15.05B | $16.37B | |
| PP&E (Net) | $671M | $695M | $686M | $696M | $667M | $661M | $710M | $709M | $703M | · | $710M | $725M | $723M | · | $701M | $744M | |
| PP&E (Gross) | · | $2.23B | · | · | · | $1.99B | · | · | · | $2.07B | · | · | · | $1.99B | · | · | |
| Accum. Depreciation | · | $1.54B | · | · | · | $1.33B | · | · | · | $1.35B | · | · | · | $1.27B | · | · | |
| Goodwill | $9.66B | $8.94B | $8.94B | $8.94B | $8.84B | $8.80B | $8.88B | $10.18B | $10.19B | $10.20B | $10.14B | $10.20B | $10.19B | $10.17B | $10.09B | $10.16B | |
| Intangibles | $1.27B | $1.14B | $1.19B | $1.23B | $1.25B | $1.29B | $1.36B | $1.90B | $1.96B | · | $2.06B | $2.15B | $2.21B | · | $2.31B | $2.41B | |
| Other Non-current Assets | $904M | $866M | $942M | $934M | $803M | $806M | $732M | $1.66B | $1.61B | · | $1.43B | $1.42B | $1.39B | · | $1.24B | $1.21B | |
| Total Assets | $29.64B | $29.53B | $27.44B | $28.48B | $28.06B | $27.68B | $27.17B | $29.62B | $30.24B | · | $27.62B | $28.77B | $31.91B | · | $30.99B | $32.51B | |
| Current Liabilities | $13.55B | $14.00B | $13.24B | $13.87B | $13.38B | $12.60B | $12.54B | $12.67B | $13.12B | · | $11.30B | $11.97B | $14.89B | · | $14.12B | $14.69B | |
| Capital Leases | $485M | $472M | $475M | $500M | $498M | $502M | $556M | $564M | $570M | · | $569M | $602M | $610M | · | $608M | $645M | |
| Deferred Tax | · | · | · | · | · | · | $94M | $552M | $550M | · | $706M | $721M | $736M | · | $758M | $804M | |
| Other Non-current Liabilities | $251M | $246M | $255M | $246M | $296M | $299M | $202M | $196M | $221M | · | $200M | $201M | $200M | · | $203M | $215M | |
| Total Liabilities | $21.58B | $21.48B | $19.63B | $20.30B | $19.85B | $19.66B | $19.60B | $20.21B | $20.67B | · | $18.14B | $18.90B | $21.73B | · | $21.08B | $22.09B | |
| Long-term Debt | $6.30B | $9.69B | $5.31B | $5.31B | $5.31B | $5.31B | $5.31B | $5.31B | $5.96B | · | $5.21B | $5.46B | $4.72B | · | $4.72B | $4.72B | |
| Total Debt | $6.30B | · | $5.31B | $5.31B | $5.31B | · | $5.31B | $5.31B | $5.96B | · | $5.21B | $5.46B | $4.72B | · | $4.72B | $4.72B | |
| Retained Earnings | $-392M | $-296M | $-593M | $-206M | $51M | $109M | $-650M | $1.31B | $1.46B | · | $1.13B | $1.43B | $1.77B | · | $1.71B | $1.97B | |
| Treasury Stock | · | · | · | · | · | · | $5M | · | · | · | $0 | $0 | $0 | · | $3M | $3M | |
| AOCI | $-2.87B | $-2.83B | $-2.71B | $-2.71B | $-2.94B | $-3.16B | $-2.81B | $-2.92B | $-2.90B | · | $-2.62B | $-2.54B | $-2.57B | · | $-2.72B | $-2.49B | |
| Stockholders' Equity | $7.98B | $7.98B | $7.74B | $8.10B | $8.13B | $7.94B | $7.49B | $9.34B | $9.49B | · | $9.41B | $9.80B | $10.10B | · | $9.84B | $10.34B | |
| Liabilities + Equity | $29.64B | $29.53B | $27.44B | $28.48B | $28.06B | $27.68B | $27.17B | $29.62B | $30.24B | · | $27.62B | $28.77B | $31.91B | · | $30.99B | $32.51B |
Flux de trésorerie 15
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $42M | $49M | $36M | $31M | $37M | $36M | $31M | $30M | $24M | $38M | $29M | $32M | $26M | $28M | $24M | $25M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $38M | $-47M | $-28M | |
| Amort. of Intangibles | $48M | $48M | $47M | $49M | $48M | $50M | $56M | $60M | $60M | $60M | $62M | $70M | $71M | $73M | $71M | $83M | |
| Restructuring | · | $0 | $0 | $0 | $0 | $32M | $8M | $3M | $18M | $38M | $17M | $10M | $3M | $28M | $9M | $56M | |
| Operating Cash Flow | $-10M | $771M | $678M | $361M | $-35M | $599M | $482M | $407M | $24M | $522M | $393M | $296M | $134M | $375M | $179M | $237M | |
| CapEx | $55M | $63M | $57M | $58M | $51M | $56M | $63M | $66M | $60M | · | · | · | · | · | · | · | |
| Investing Cash Flow | $-840M | $-83M | $-82M | $696M | $-84M | $480M | $-72M | $-84M | $-74M | $-55M | $5M | $-974M | $-61M | $-115M | $-77M | $-55M | |
| Net Debt Issued | $-551M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | $-1M | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $6M | $0 | |
| Stock Repurchased | $300M | $350M | $600M | $500M | $200M | $395M | $205M | $200M | $101M | $196M | $350M | $350M | $104M | $440M | $369M | $471M | |
| Net Stock Activity | $-300M | · | · | · | $-200M | · | · | · | $-101M | · | · | · | $-104M | · | · | · | |
| Dividends Paid | $88M | $89M | $90M | $91M | $88M | $89M | $89M | $90M | $86M | $87M | $88M | $90M | $87M | $89M | $91M | $91M | |
| Financing Cash Flow | $-203M | $375M | $-511M | $-824M | $24M | $-664M | $-159M | $-1.19B | $1.56B | $-472M | $-615M | $340M | $-453M | $-336M | $-419M | $-110M | |
| Free Cash Flow | $-65M | · | · | · | $-86M | · | · | · | · | · | · | · | · | · | · | · | |
| Levered FCF | $-128M | · | · | · | $-137M | · | · | · | · | · | · | · | · | · | · | · |
Rentabilité 7
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 18.6% | · | 18.3% | 16.3% | 19.4% | · | -33.5% | 9.4% | 12.0% | · | 7.3% | 6.6% | 12.7% | · | 7.9% | 6.8% | |
| Net Margin | 12.3% | · | 13.3% | 14.6% | 10.6% | · | -73.2% | 6.2% | 8.1% | · | 6.3% | 4.3% | 9.0% | · | 9.7% | 5.4% | |
| Pretax Margin | 15.6% | · | 17.1% | 13.8% | 13.6% | · | -87.1% | 7.4% | 10.3% | · | 7.6% | 5.6% | 11.4% | · | 9.5% | 8.8% | |
| EBITDA Margin | 18.6% | · | 18.3% | 16.3% | 19.4% | · | -33.5% | 9.4% | 12.0% | · | 7.3% | 6.6% | 12.7% | · | 7.9% | 6.8% | |
| ROA | 1.0% | · | 1.1% | 1.1% | 0.81% | · | -6.1% | 0.48% | 0.61% | · | 0.46% | 0.31% | 0.63% | · | 0.56% | 0.31% | |
| ROE | 3.7% | · | 4.0% | 3.8% | 2.7% | · | -19.8% | 1.5% | 1.9% | · | 1.4% | 0.93% | 1.9% | · | 1.8% | 0.99% | |
| ROIC | 2.5% | · | 2.6% | 2.9% | 2.5% | · | -5.0% | 1.2% | 1.5% | · | 0.92% | 0.74% | 1.6% | · | 1.1% | 0.81% |
Liquidité et Solvabilité 5
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.2 | · | 1.1 | 1.1 | 1.2 | · | 1.1 | 1.1 | 1.1 | · | 1.0 | 1.1 | 1.1 | · | 1.1 | 1.1 | |
| Quick Ratio | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.2 | 0.3 | |
| Debt / Equity | 0.8 | · | 0.7 | 0.7 | 0.7 | · | 0.7 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.5 | · | 0.5 | 0.5 | |
| LT Debt / Equity | 0.8 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.6 | 0.6 | · | 0.5 | 0.5 | 0.4 | · | 0.5 | 0.5 | |
| Interest Coverage | 5.8 | · | 6.4 | 5.8 | 6.6 | · | -11.8 | 3.1 | 4.4 | · | 2.6 | 2.5 | 5.3 | · | 2.9 | 2.7 |
Efficacité 2
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 | |
| Receivables Turnover | 1.0 | · | 1.1 | 0.9 | 0.9 | · | 1.1 | 1.0 | 1.0 | · | 1.1 | 1.0 | 1.0 | · | 1.0 | 0.9 |
Valorisation (TTM) 5
| Métrique | Tendance | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $9.18B | · | $9.06B | $9.04B | $9.12B | · | $9.06B | $8.93B | $8.91B | · | $8.52B | $8.39B | $8.39B | · | $8.85B | $8.87B | |
| Net Income TTM | $1.17B | · | $-805M | $-968M | $-1.11B | · | $-1.21B | $561M | $623M | · | $623M | $596M | $624M | · | $2.82B | $3.54B | |
| P/E | 24.5 | · | -45.0 | -32.5 | -30.9 | · | -24.6 | 48.9 | 46.8 | · | 36.2 | 43.2 | 41.5 | · | 18.8 | 19.0 | |
| Earnings Yield | 4.1% | · | -2.2% | -3.1% | -3.2% | · | -4.1% | 2.0% | 2.1% | · | 2.8% | 2.3% | 2.4% | · | 5.3% | 5.3% | |
| Payout Ratio | 29.6% | · | · | · | 37.5% | · | · | · | 45.3% | · | · | · | 42.9% | · | · | · |
États financiers Compte de résultat, bilan, flux de trésorerie — annuel, sur les 5 dernières années
Compte de résultat
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenu | $9.71B | $9.93B | $9.48B | $8.87B | $9.00B |
| Marge d'exploitation % | 23.0% | 6.3% | 14.4% | 13.3% | 24.5% |
| Résultat net | $1.60B | $-98M | $1.05B | $1.01B | $4.22B |
| BPA dilué | $16.26 | $-0.96 | $9.95 | $8.98 | $32.78 |
Bilan
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Dette / Capitaux propres | 0.8 | 0.7 | 0.5 | 0.5 | 0.3 |
| Ratio de liquidité | 1.2 | 1.2 | 1.1 | 1.1 | 1.3 |
| Ratio de liquidité réduite | 0.4 | 0.3 | 0.3 | 0.2 | 0.5 |
Flux de trésorerie
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Flux de trésorerie libre | $1.55B | — | — | — | — |
Dernières actualités Actualités récentes mentionnant cette entreprise
- Willis Towers Watson (WTW) Lance la Solution Digital Infrastructure Protector
- Willis Towers Watson Public Limited Company (WTW) : Le milliardaire Seth Klarman continue d'acheter cette action
- Willis et Circle Asia lancent une assurance artistique pour les collectionneurs
- WTW, Circle Asia lancent la première facility d'assurance d'art en Asie pour les collectionneurs et les galeries
- Willis Towers Watson (WTW) Se Prépare-t-il à Naviguer Face à la Menace de l'IA ?
- Le titre Willis Towers Watson sous-performe-t-il le Nasdaq ?
Signaux de trading Signaux d'achat/vente récents avec prix d'entrée et ratio risque/récompense
Mes métriques Votre watchlist personnelle — lignes sélectionnées de Fondamentaux Complets
📊
Choisissez les indicateurs qui vous importent — cliquez sur le ➕ à côté de n'importe quelle ligne dans Fondamentaux Complets ci-dessus.
Votre sélection est enregistrée et vous suit sur tous les tickers.