AON Aon plc Class A Ordinary Shares (Ireland)

NYSE · Insurance · 在 SEC EDGAR 上查看 ↗

$321.48

价格 · 五月 20, 2026

截至...的财报数据五月 1, 2026

AON 股票快照价格、市值、P/E、EPS、ROE、负债/权益、52周范围

价格

$321.48

市值

—

P/E (TTM)

20.7

每股收益 (TTM)

$17.02

营收 (TTM)

$17.18B

股息收益率

—

ROE

47.8%

负债/权益

1.6

52周区间

$305 – $381

AON 股价图表包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图

10年表现收入、净利润、利润率和每股收益趋势

营收与净利润 $17.18B

2016-12-31 → 2025-12-31

EPS $17.02

2016-12-31 → 2025-12-31

自由现金流 $3.22B

2016-12-31 → 2025-12-31

利润率 21.5%

估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？

指标

5年趋势

AON

同行中位数

P/E (TTM)

20.7

11.8

盈利能力毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)

指标

5年趋势

AON

同行中位数

Operating Margin (营业利润率)

25.3%

—

Net Profit Margin (净利润率)

21.5%

12.8%

ROA

7.4%

2.8%

ROE

47.8%

13.5%

ROIC

14.3%

—

财务健康债务、流动性、偿付能力 — 资产负债表强度

指标

5年趋势

AON

同行中位数

Debt / Equity (负债/股东权益比率)

1.6

11.5

Current Ratio (流动比率)

1.1

0.8

Quick Ratio (速动比率)

0.3

—

成长营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)

指标

5年趋势

AON

同行中位数

Revenue YoY (营收同比增长)

9.4%

—

Revenue CAGR 3Y (营收3年复合年增长率)

11.2%

—

Revenue CAGR 5Y (营收5年复合年增长率)

9.2%

—

EPS YoY

36.3%

—

Net Income YoY (净利润同比增长)

39.2%

—

每股指标每股收益 (EPS)、每股净资产、每股现金流、每股股息

指标

5年趋势

AON

同行中位数

EPS (Diluted) (EPS (稀释))

$17.02

—

资本效率资产周转率、库存周转率、应收账款周转率

指标

5年趋势

AON

同行中位数

Payout Ratio (派息率)

17.0%

—

股息收益率、派息率、股息历史、5年CAGR

股息收益率

—

派息率

17.0%

5年股息复合年增长率 (CAGR)

—

除息日	金额
2026年5月1日	$0.8200
2025年8月1日	$0.7450
2025年5月1日	$0.7450
2025年2月3日	$0.6750
2024年11月1日	$0.6750
2024年8月1日	$0.6750
2024年4月30日	$0.6750
2024年1月31日	$0.6150
2023年10月31日	$0.6150
2023年7月31日	$0.6150
2023年4月28日	$0.6150
2023年1月31日	$0.5600
2022年10月31日	$0.5600
2022年7月29日	$0.5600
2022年4月29日	$0.5600
2022年1月31日	$0.5100
2021年10月29日	$0.5100
2021年7月30日	$0.5100
2021年4月30日	$0.5100
2021年1月29日	$0.4600

AON 分析师共识看涨和看跌分析师观点、12个月价格目标、上涨空间

买入 28 位分析师

强烈买入 4 14.3%
买入 15 53.6%
持有 7 25.0%
卖出 2 7.1%
强烈卖出 0 0.0%

12个月价格目标

19 位分析师 · 2026-05-20

中位数 $390.00

现在 $321.48

最低 $298.00

最高 $436.00

中位数目标 $390.00 +21.3%

平均目标 $387.32 +20.5%

收益历史每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期

平均惊喜

-0.03%

期间	EPS Actual	EPS 预期	惊喜
2026年3月31日	$6.48	$6.46	0.02%
2025年12月31日	$4.85	$4.78	0.07%
2025年9月30日	$3.05	$2.94	0.11%
2025年6月30日	$3.49	$3.43	0.06%
2025年3月31日	$5.67	$6.08	-0.41%

完整基本面所有年度指标 — 损益表、资产负债表、现金流量表

损益表 13

AON 的年度损益表数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$17.18B	$15.70B	$13.38B	$12.48B	$12.19B	$11.07B	$11.01B	$10.77B	$10.00B	$9.41B	$9.48B	$12.04B
Operating Expenses	$12.84B	$11.86B	$9.59B	$8.81B	$10.10B	$8.29B	$8.84B	$9.23B	$8.93B	$7.60B	$7.89B	$10.08B
Operating Income	$4.34B	$3.83B	$3.79B	$3.67B	$2.09B	$2.78B	$2.17B	$1.54B	$1.06B	$1.81B	$1.59B	$1.97B
Interest Expense	·	·	$484M	$406M	$322M	$334M	$307M	$278M	$282M	$282M	$273M	$255M
Other Non-op	$1.21B	$348M	$-163M	$-125M	$152M	$13M	$0	$-25M	$-125M	$-137M	$-1M	$5M
Pretax Income	$4.76B	$3.46B	$3.17B	$3.16B	$1.93B	$2.47B	$1.87B	$1.25B	$685M	$1.40B	$1.43B	$1.76B
Income Tax	$1.01B	$742M	$541M	$510M	$623M	$448M	$297M	$146M	$250M	$148M	$175M	$334M
Net Income	$3.69B	$2.65B	$2.56B	$2.59B	$1.25B	$1.97B	$1.53B	$1.17B	$1.26B	$1.43B	$1.42B	$1.43B
EPS (Basic)	$17.11	$12.55	$12.60	$12.23	$5.59	$8.49	$6.42	$4.62	$4.74	$5.21	$4.93	$4.73
EPS (Diluted)	$17.02	$12.49	$12.51	$12.14	$5.55	$8.45	$6.37	$4.59	$4.70	$5.16	$4.88	$4.66
Shares (Basic)	215,900,000	211,400,000	203,500,000	211,700,000	224,700,000	231,900,000	238,600,000	245,200,000	258,500,000	268,100,000	280,800,000	295,500,000
Shares (Diluted)	217,100,000	212,500,000	205,000,000	213,200,000	226,100,000	233,100,000	240,600,000	247,000,000	260,700,000	270,300,000	283,800,000	299,600,000
EBITDA	$4.34B	$3.83B	·	$3.67B	$2.09B	$2.78B	$2.17B	$1.72B	$1.17B	$2.14B	$2.08B	$2.21B

资产负债表 27

AON 的年度资产负债表数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$1.20B	$1.08B	$778M	$690M	$544M	$884M	$790M	$656M	$756M	$426M	$384M	$374M
Short-term Investments	$1.60B	$219M	$369M	$452M	$292M	$308M	$138M	$172M	$529M	$290M	$356M	$394M
Receivables	$4.21B	$3.80B	$3.25B	$3.04B	$3.09B	$3.07B	$3.11B	$2.76B	$2.48B	$2.11B	$2.56B	$2.81B
Prepaid Expense	$136M	$135M	$100M	$109M	$137M	$111M	$97M	$97M	$126M	$102M	$130M	$164M
Other Current Assets	$878M	$759M	$996M	$646M	$716M	$624M	$602M	$618M	$289M	$247M	$329M	$602M
Current Assets	$25.77B	$23.43B	$21.70B	$20.72B	$19.03B	$18.68B	$16.48B	$14.37B	$13.68B	$13.15B	$13.56B	$15.82B
PP&E (Net)	$702M	$637M	$638M	$558M	$529M	$599M	$621M	$588M	$564M	$550M	$765M	$765M
PP&E (Gross)	$2.35B	$2.15B	$2.14B	$1.95B	$1.85B	$1.87B	$1.78B	$1.73B	$1.73B	$1.75B	$2.38B	$2.31B
Accum. Depreciation	$1.65B	$1.51B	$1.50B	$1.39B	$1.32B	$1.27B	$1.16B	$1.15B	$1.17B	$1.20B	$1.62B	$1.55B
Goodwill	$15.80B	$15.23B	$8.41B	$8.29B	$8.43B	$8.67B	$8.16B	$8.17B	$8.36B	$7.41B	$7.07B	$8.86B
Intangibles	$5.73B	$6.74B	$234M	$447M	$492M	$640M	$783M	$1.15B	$1.73B	$1.89B	$2.18B	$2.52B
Other Non-current Assets	$756M	$998M	$506M	$509M	$512M	$610M	$570M	$448M	$307M	$360M	$592M	$727M
Total Assets	$50.78B	$48.97B	$33.96B	$32.70B	$31.92B	$32.11B	$29.41B	$26.42B	$26.09B	$26.61B	$26.88B	$29.77B
Accounts Payable	$2.86B	$2.90B	$2.26B	$2.11B	$2.19B	$2.02B	$1.94B	$1.94B	$9.62B	$8.96B	$9.93B	$1.80B
Current Liabilities	$23.23B	$23.00B	$21.65B	$20.31B	$19.07B	$17.43B	$15.57B	$13.30B	$12.76B	$12.49B	$13.09B	$15.01B
Capital Leases	$641M	$685M	$641M	$693M	$772M	$897M	$944M	$169M	$153M	$136M	$166M	$184M
Deferred Tax	$340M	$319M	$115M	$99M	$401M	$262M	$199M	$181M	$127M	$101M	$37M	$313M
Other Non-current Liabilities	$1.28B	$1.14B	$1.07B	$1.02B	$910M	$895M	$877M	$1.10B	$1.10B	$719M	$769M	$874M
Total Liabilities	$41.24B	$42.53B	$34.70B	$33.13B	$30.76B	$28.53B	$25.96B	$22.20B	$21.44B	$21.08B	$20.82B	$23.14B
Long-term Debt	$15.25B	$17.02B	$11.20B	$10.77B	$9.39B	$7.73B	$7.34B	$6.24B	$5.97B	$6.21B	·	·
Total Debt	$14.66B	$16.27B	·	$9.82B	$8.23B	$7.28B	$6.63B	$5.99B	$5.67B	$5.87B	$5.17B	$4.80B
Common Stock	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$3M	$3M	$3M
Retained Earnings	$-245M	$-2.31B	$-3.40B	$-2.77B	$-1.69B	$1.04B	$1.25B	$2.09B	$2.30B	$3.81B	$4.01B	$4.61B
AOCI	$-3.84B	$-4.75B	$-4.37B	$-4.62B	$-3.87B	$-3.86B	$-4.03B	$-3.91B	$-3.50B	$-3.91B	$-3.42B	$-3.13B
Stockholders' Equity	$9.35B	$6.12B	$-826M	$-529M	$1.06B	$3.50B	$3.38B	$4.15B	$4.58B	$5.47B	$6.00B	$6.57B
Liabilities + Equity	$50.78B	$48.97B	$33.96B	$32.70B	$31.92B	$32.11B	$29.41B	$26.42B	$26.09B	$26.61B	$26.88B	$29.77B
Shares Outstanding	·	·	·	·	·	·	·	·	·	·	269,800,000	280,000,000

现金流 20

AON 的年度现金流数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	·	·	·	·	·	·	·	$176M	$187M	$162M	$164M	$242M
Stock-based Comp	$432M	$474M	$438M	$397M	$449M	$312M	$317M	$338M	$319M	$306M	$320M	$328M
Deferred Tax	$-141M	$-311M	$-373M	$-252M	$11M	$9M	$-36M	$-225M	$-18M	$-100M	$-166M	$-134M
Amort. of Intangibles	·	·	·	·	·	·	·	$593M	$704M	$157M	$173M	$352M
Restructuring	$365M	$389M	$135M	$0	$0	$0	$451M	$485M	·	·	·	·
Other Non-cash	·	·	·	·	·	·	·	$223M	$-1.02B	$357M	$241M	$-225M
Operating Cash Flow	$3.48B	$3.04B	$3.44B	$3.22B	$2.18B	$2.78B	$1.83B	$1.69B	$734M	$2.33B	$2.01B	$1.81B
CapEx	$263M	$218M	$252M	$196M	$137M	$141M	$225M	$240M	$183M	$156M	$200M	$256M
Investing Cash Flow	$286M	$-2.83B	$-188M	$-449M	$49M	$-679M	$-229M	$31M	$2.79B	$-954M	$-138M	$-545M
Debt Issued	$0	$7.93B	$744M	$1.97B	$1.50B	$991M	$6.05B	$5.75B	$1.65B	$3.47B	$5.35B	$5.24B
Net Debt Issued	$-1.85B	$3.00B	·	$1.47B	$1.75B	$271M	$1.11B	$337M	$-345M	$522M	$253M	$1.32B
Stock Issued	$70M	$79M	$72M	$58M	$55M	$44M	·	·	·	·	·	·
Stock Repurchased	·	·	·	·	·	·	·	·	$2.40B	$1.26B	$1.55B	$2.25B
Net Stock Activity	$70M	$79M	·	$58M	·	·	·	·	$-2.40B	$-1.26B	$-1.55B	$-2.25B
Dividends Paid	$629M	$562M	$489M	$463M	$447M	$412M	$410M	$382M	$364M	$345M	$323M	$273M
Financing Cash Flow	$-4.21B	$796M	$-2.87B	$-1.79B	$-1.92B	$-1.77B	$-247M	$-1.70B	$-3.27B	$-1.29B	$-1.69B	$-1.30B
Net Change in Cash	$240M	$611M	$646M	$431M	$72M	$629M	$1.42B	$-100M	$325M	$47M	$10M	$-103M
Taxes Paid	$1.04B	$1.05B	$740M	$546M	$412M	$455M	$353M	$337M	$1.18B	$218M	$249M	$337M
Free Cash Flow	$3.22B	$2.82B	·	$3.02B	$2.04B	$2.64B	$1.61B	$1.45B	$551M	$2.10B	$1.72B	$1.39B
Levered FCF	·	·	·	$2.68B	$1.83B	$2.37B	$1.35B	$1.20B	$372M	$1.86B	$1.49B	$1.18B

盈利能力 7

AON 的年度盈利能力数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Operating Margin	25.3%	24.4%	·	29.4%	17.1%	25.1%	19.7%	14.3%	9.8%	16.4%	15.8%	16.3%
Net Margin	21.5%	16.9%	·	20.8%	10.3%	18.2%	14.3%	10.9%	12.6%	12.3%	12.2%	11.9%
Pretax Margin	27.7%	22.1%	·	25.3%	15.8%	22.3%	17.0%	11.6%	6.9%	14.3%	14.5%	14.6%
EBITDA Margin	25.3%	24.4%	·	29.4%	17.1%	25.1%	19.7%	16.0%	11.7%	18.4%	17.8%	18.3%
ROA	7.4%	6.4%	·	8.0%	3.9%	6.6%	5.6%	4.5%	4.8%	5.3%	5.0%	4.8%
ROE	47.8%	100.2%	·	973.3%	55.1%	58.8%	41.8%	26.9%	25.1%	24.9%	22.4%	19.4%
ROIC	14.3%	13.5%	·	33.1%	15.2%	21.1%	18.2%	13.4%	6.1%	14.4%	13.8%	14.0%

流动性与偿付能力 5

AON 的年度流动性与偿付能力数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	1.1	1.0	·	1.0	1.0	1.1	1.1	1.1	1.1	1.1	1.1	1.1
Quick Ratio	0.3	0.2	·	0.2	0.2	0.2	0.3	0.3	0.3	0.3	0.3	0.2
Debt / Equity	1.6	2.7	·	-18.6	7.8	2.1	2.0	1.4	1.2	1.1	0.8	0.7
LT Debt / Equity	1.6	2.7	·	-18.6	7.8	2.1	2.0	1.4	1.2	1.1	0.8	0.7
Interest Coverage	·	·	·	9.0	6.5	8.3	7.1	5.6	3.5	6.8	6.8	7.7

效率 2

AON 的年度效率数据
指标	趋势	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover		0.3	0.4	·	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4	0.4
Receivables Turnover		4.3	4.4	·	4.1	4.0	3.6	3.8	3.9	4.4	4.5	4.2	4.2

每股 7

AON 的年度每股数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	·	·	·	·	·	·	·	·	·	·	$22.63	$23.47
Revenue / Share	$79.14	$73.87	·	$58.53	$53.93	$47.47	$45.77	$43.60	$38.35	$43.02	$41.16	$40.20
Cash Flow / Share	$16.03	$14.28	·	$15.10	$9.65	$11.94	$7.63	$6.83	$2.82	$8.61	$7.08	$5.48
Cash / Share	·	·	·	·	·	·	·	·	·	·	$1.42	$1.34
Dividend / Share	·	·	$2	$2	$2	$2	$2	$2	$1	$1	·	·
Dividend Paid / Share	$3	$3	$2	$2	·	·	$2	$2	$1	$1	$1	$1
EPS (TTM)	$17.02	$12.49	$12.51	$12.14	$5.55	$8.45	$6.37	$4.59	$4.70	$5.16	$4.88	$4.66

增长率 10

AON 的年度增长率数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	9.4%	17.4%	7.2%	2.4%	10.2%	·	·	·	·	·	·	·
Revenue CAGR 3Y	11.2%	8.8%	6.5%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	9.2%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	36.3%	-0.16%	3.0%	118.7%	-34.3%	·	·	·	·	·	·	·
EPS CAGR 3Y	11.9%	31.1%	14.0%	·	·	·	·	·	·	·	·	·
EPS CAGR 5Y	15.0%	·	·	·	·	·	·	·	·	·	·	·
Net Income YoY	39.2%	3.5%	-0.97%	106.3%	-36.3%	·	·	·	·	·	·	·
Net Income CAGR 3Y	12.6%	28.4%	9.2%	·	·	·	·	·	·	·	·	·
Net Income CAGR 5Y	13.4%	·	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	8.8%	·	·	·	·	·	·	·	·	·	·	·

估值 (TTM) 16

AON 的年度估值 (TTM)数据
指标	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$17.18B	$15.70B	$13.38B	$12.48B	$12.19B	$11.07B	$11.01B	$10.77B	$10.00B	$9.41B	$9.48B	$12.04B
Net Income TTM	$3.69B	$2.65B	$2.56B	$2.59B	$1.25B	$1.97B	$1.53B	$1.17B	$1.26B	$1.43B	$1.42B	$1.43B
Market Cap	·	·	·	·	·	·	·	·	·	·	$24.88B	$26.55B
Enterprise Value	·	·	·	·	·	·	·	·	·	·	$29.31B	$30.58B
P/E	20.7	28.8	23.3	24.7	54.2	25.0	32.7	31.7	28.5	21.6	18.9	20.3
P/S	·	·	·	·	·	·	·	·	·	·	2.6	2.2
P/B	·	·	·	·	·	·	·	·	·	·	4.1	4.0
P / Cash Flow	·	·	·	·	·	·	·	·	·	·	12.4	16.2
P / FCF	·	·	·	·	·	·	·	·	·	·	14.5	19.2
EV / EBITDA	·	·	·	·	·	·	·	·	·	·	14.1	13.9
EV / FCF	·	·	·	·	·	·	·	·	·	·	17.1	22.1
EV / Revenue	·	·	·	·	·	·	·	·	·	·	3.1	2.5
Dividend Yield	·	·	·	·	·	·	·	·	·	·	1.3%	1.0%
Earnings Yield	4.8%	3.5%	4.3%	4.0%	1.8%	4.0%	3.1%	3.2%	3.5%	4.6%	5.3%	4.9%
Payout Ratio	17.0%	21.2%	·	17.9%	35.6%	20.4%	26.1%	32.5%	28.8%	24.1%	22.7%	19.1%
Annual Payout	$629M	$562M	$489M	$463M	$447M	$412M	$410M	$382M	$364M	$345M	$323M	$273M

损益表 13

AON 的季度损益表数据
指标	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	$5.03B	$4.30B	$4.00B	$4.16B	$4.73B	$4.15B	$3.72B	$3.76B	$4.07B	$3.38B	$2.95B	$3.18B	$3.87B	$3.13B	$2.70B	$2.98B
Operating Expenses	$3.32B	$3.09B	$3.18B	$3.30B	$3.27B	$3.06B	$3.10B	$3.10B	$2.60B	$2.60B	$2.26B	$2.33B	$2.40B	$2.12B	$2.11B	$2.28B
Operating Income	$1.72B	$1.21B	$816M	$859M	$1.46B	$1.09B	$623M	$656M	$1.47B	$779M	$691M	$842M	$1.47B	$1.01B	$590M	$700M
Interest Expense	·	·	·	·	·	·	·	·	$144M	·	$119M	$130M	$111M	·	$103M	$102M
Other Non-op	$5M	$1.18B	$-13M	$56M	$-10M	$2M	$35M	$236M	$75M	$-58M	$-21M	$-59M	$-25M	$-196M	$16M	$30M
Pretax Income	$1.55B	$2.21B	$597M	$703M	$1.25B	$891M	$449M	$698M	$1.42B	$609M	$560M	$658M	$1.34B	$709M	$510M	$633M
Income Tax	$314M	$505M	$127M	$109M	$268M	$157M	$94M	$160M	$331M	$102M	$93M	$83M	$263M	$43M	$92M	$119M
Net Income	$1.21B	$1.69B	$458M	$579M	$965M	$716M	$343M	$524M	$1.07B	$498M	$456M	$560M	$1.05B	$657M	$408M	$501M
EPS (Basic)	$5.66	$7.85	$2.12	$2.68	$4.46	$3.12	$1.58	$2.47	$5.38	$2.52	$2.25	$2.74	$5.09	$3.20	$1.93	$2.35
EPS (Diluted)	$5.63	$7.82	$2.11	$2.66	$4.43	$3.11	$1.57	$2.46	$5.35	$2.50	$2.23	$2.71	$5.07	$3.16	$1.92	$2.33
Shares (Basic)	214,300,000	-432,400,000	215,700,000	216,200,000	216,400,000	-417,600,000	217,400,000	212,500,000	199,100,000	-410,200,000	202,900,000	204,700,000	206,100,000	-427,800,000	210,900,000	213,300,000
Shares (Diluted)	215,400,000	-434,800,000	216,700,000	217,300,000	217,900,000	-419,300,000	218,400,000	213,300,000	200,100,000	-413,000,000	204,600,000	206,300,000	207,100,000	-430,500,000	212,600,000	214,700,000
EBITDA	$1.72B	·	$816M	$859M	$1.46B	·	$623M	$656M	$1.47B	·	$691M	$842M	$1.47B	·	$590M	$700M

资产负债表 26

AON 的季度资产负债表数据
指标	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	$1.18B	$1.20B	$1.09B	$1.01B	$964M	$1.08B	$1.10B	$974M	$995M	$778M	$808M	$952M	$1.12B	$690M	$692M	$740M
Short-term Investments	$238M	$1.60B	$207M	$379M	$366M	$219M	$196M	$182M	$5.41B	·	$175M	$200M	$172M	·	$251M	$243M
Receivables	$5.09B	$4.21B	$4.28B	$4.91B	$4.62B	$3.80B	$4.00B	$4.46B	$4.04B	·	$3.30B	$3.76B	$3.71B	·	$2.97B	$3.65B
Prepaid Expense	$155M	$136M	$175M	$170M	$168M	$135M	$172M	$176M	$128M	·	$147M	$164M	$143M	·	$123M	$140M
Other Current Assets	$753M	$878M	$2.21B	$854M	$698M	$759M	$754M	$1.06B	$1.02B	·	$877M	$840M	$511M	·	$563M	$672M
Current Assets	$26.16B	$25.77B	$26.57B	$27.82B	$24.41B	$23.43B	$23.65B	$25.54B	$28.62B	·	$21.12B	$23.95B	$22.14B	·	$19.18B	$22.17B
PP&E (Net)	$714M	$702M	$684M	$664M	$650M	$637M	$650M	$636M	$590M	·	$652M	$639M	$605M	·	$510M	$505M
PP&E (Gross)	·	$2.35B	·	·	·	$2.15B	·	·	·	·	·	·	·	·	·	·
Accum. Depreciation	·	$1.65B	·	·	·	$1.51B	·	·	·	·	·	·	·	·	·	·
Goodwill	$15.93B	$15.80B	$15.70B	$16.02B	$15.70B	$15.23B	$15.61B	$15.28B	$8.30B	$8.41B	$8.24B	$8.36B	$8.32B	$8.29B	$7.98B	$8.29B
Intangibles	$5.83B	$5.73B	$5.83B	$6.73B	$6.87B	$6.74B	$6.79B	$6.79B	$217M	·	$252M	$268M	$425M	·	$456M	$491M
Other Non-current Assets	$792M	$756M	$729M	$572M	$599M	$998M	$585M	$629M	$525M	·	$497M	$501M	$507M	·	$475M	$503M
Total Assets	$51.43B	$50.78B	$51.64B	$54.01B	$50.30B	$48.97B	$49.88B	$51.45B	$40.77B	·	$33.11B	$36.05B	$34.25B	·	$31.22B	$34.72B
Accounts Payable	$2.21B	$2.86B	$2.40B	$2.29B	$2.09B	$2.90B	$2.59B	$2.32B	$1.93B	·	$1.75B	$1.62B	$1.68B	·	$1.80B	$1.73B
Current Liabilities	$24.54B	$23.23B	$25.10B	$27.07B	$23.33B	$23.00B	$22.10B	$23.50B	$21.84B	·	$20.72B	$22.95B	$20.59B	·	$18.69B	$21.08B
Capital Leases	$633M	$641M	$651M	$705M	$689M	$685M	$712M	$702M	$611M	·	$640M	$675M	$681M	·	$667M	$691M
Deferred Tax	$350M	$340M	$361M	$363M	$384M	$319M	$1.09B	$1.18B	$129M	·	$117M	$120M	$110M	·	$332M	$364M
Other Non-current Liabilities	$1.36B	$1.28B	$1.22B	$1.25B	$1.24B	$1.14B	$1.18B	$1.14B	$1.10B	·	$1.00B	$995M	$1.06B	·	$853M	$857M
Total Liabilities	$41.45B	$41.24B	$43.44B	$45.92B	$43.03B	$42.53B	$43.33B	$45.30B	$40.80B	·	$33.60B	$35.89B	$34.20B	·	$31.89B	$33.93B
Long-term Debt	·	$15.25B	·	·	·	·	·	·	·	·	·	·	·	·	·	·
Total Debt	$13.54B	·	$15.05B	$15.45B	$16.28B	·	$17.09B	$17.61B	$15.92B	·	$9.97B	$9.99B	$10.58B	·	$10.12B	$9.67B
Common Stock	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	$2M	·	$2M	$2M	$2M	·	$2M	$2M
Retained Earnings	$307M	$-245M	$-1.53B	$-1.57B	$-1.74B	$-2.31B	$-2.68B	$-2.57B	$-2.70B	·	$-3.02B	$-2.50B	$-2.39B	·	$-2.64B	$-1.73B
AOCI	$-3.93B	$-3.84B	$-3.92B	$-3.84B	$-4.46B	$-4.75B	$-4.12B	$-4.48B	$-4.40B	·	$-4.58B	$-4.34B	$-4.54B	·	$-4.92B	$-4.26B
Stockholders' Equity	$9.83B	$9.35B	$7.94B	$7.84B	$7.00B	$6.12B	$6.24B	$5.86B	$-133M	·	$-586M	$65M	$-70M	·	$-783M	$684M
Liabilities + Equity	$51.43B	$50.78B	$51.64B	$54.01B	$50.30B	$48.97B	$49.88B	$51.45B	$40.77B	·	$33.11B	$36.05B	$34.25B	·	$31.22B	$34.72B

现金流 16

AON 的季度现金流数据
指标	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	$82M	$60M	$106M	$119M	$147M	$113M	$114M	$117M	$130M	$117M	$95M	$99M	$127M	$93M	$93M	$92M
Amort. of Intangibles	·	·	·	·	·	·	·	·	·	·	·	·	·	·	$34M	$25M
Restructuring	$92M	$129M	$32M	$94M	$110M	$69M	$69M	$132M	$119M	$129M	$6M	$0	$0	$0	$0	·
Operating Cash Flow	$430M	$1.40B	$1.15B	$796M	$140M	$1.20B	$1.01B	$513M	$309M	$1.26B	$1.04B	$688M	$443M	$1.04B	$1.05B	$668M
CapEx	$67M	$74M	$69M	$64M	$56M	$55M	$62M	$53M	$48M	$49M	$58M	$69M	$76M	$70M	$58M	$45M
Investing Cash Flow	$999M	$648M	$-94M	$24M	$-292M	$-577M	$29M	$2.68B	$-4.96B	$-240M	$-76M	$-77M	$205M	$-240M	$-84M	$138M
Debt Issued	·	$0	$0	$0	$0	$0	$0	$1.98B	$5.94B	$0	$0	$0	$744M	$0	$496M	$-1.66B
Net Debt Issued	$-593M	·	·	·	$0	·	·	·	$5.94B	·	·	·	$744M	·	·	·
Stock Issued	$25M	$10M	$27M	$3M	$30M	$18M	$34M	$2M	$25M	$9M	$30M	$8M	$25M	$9M	$23M	$3M
Net Stock Activity	$25M	·	·	·	$30M	·	·	·	$25M	·	·	·	$25M	·	·	·
Dividends Paid	$162M	$161M	$160M	$161M	$147M	$146M	$147M	$146M	$123M	$123M	$125M	$126M	$115M	$116M	$118M	$119M
Financing Cash Flow	$-441M	$-3.06B	$-768M	$-24M	$-349M	$-769M	$-699M	$-3.00B	$5.26B	$-1.66B	$-1.16B	$-443M	$404M	$-1.45B	$-302M	$-537M
Net Change in Cash	$891M	$-947M	$196M	$1.30B	$-305M	$-710M	$722M	$136M	$463M	$-322M	$-455M	$313M	$1.11B	$-119M	$4M	$-104M
Taxes Paid	$120M	$155M	$189M	$459M	$233M	$203M	$297M	$309M	$244M	$127M	$152M	$255M	$206M	$128M	$143M	$154M
Free Cash Flow	$363M	·	·	·	$84M	·	·	·	$261M	·	·	·	$367M	·	·	·
Levered FCF	·	·	·	·	·	·	·	·	$150M	·	·	·	$278M	·	·	·

盈利能力 7

AON 的季度盈利能力数据
指标	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	34.1%	·	20.4%	20.7%	30.9%	·	16.7%	17.4%	36.0%	·	23.4%	26.5%	38.0%	·	21.9%	23.5%
Net Margin	24.1%	·	11.5%	13.9%	20.4%	·	9.2%	13.9%	26.3%	·	15.4%	17.6%	27.1%	·	15.1%	16.8%
Pretax Margin	30.9%	·	14.9%	16.9%	26.4%	·	12.1%	18.6%	35.0%	·	19.0%	20.7%	34.7%	·	18.9%	21.2%
EBITDA Margin	34.1%	·	20.4%	20.7%	30.9%	·	16.7%	17.4%	36.0%	·	23.4%	26.5%	38.0%	·	21.9%	23.5%
ROA	2.4%	·	0.90%	1.1%	2.1%	·	0.83%	1.2%	2.9%	·	1.4%	1.6%	3.1%	·	1.3%	1.5%
ROE	14.4%	·	6.5%	8.5%	28.1%	·	12.1%	17.7%	-1055.2%	·	-66.6%	149.5%	189.7%	·	57.2%	19.5%
ROIC	5.9%	·	2.8%	3.1%	4.9%	·	2.1%	2.1%	7.1%	·	6.1%	7.3%	11.3%	·	5.2%	5.5%

流动性与偿付能力 5

AON 的季度流动性与偿付能力数据
指标	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	1.1	·	1.1	1.0	1.0	·	1.1	1.1	1.3	·	1.0	1.0	1.1	·	1.0	1.1
Quick Ratio	0.3	·	0.2	0.2	0.3	·	0.2	0.2	0.5	·	0.2	0.2	0.2	·	0.2	0.2
Debt / Equity	1.4	·	1.9	2.0	2.3	·	2.7	3.0	-119.7	·	-17.0	153.7	-151.1	·	-12.9	14.1
LT Debt / Equity	1.4	·	1.9	2.0	2.3	·	2.7	3.0	-119.7	·	-17.0	153.7	-151.1	·	-12.9	14.1
Interest Coverage	·	·	·	·	·	·	·	·	10.2	·	5.8	6.5	13.3	·	5.7	6.9

效率 2

AON 的季度效率数据
指标	趋势	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	·	1.0	0.9	1.1	·	1.0	0.9	1.1	·	0.9	0.9	1.1	·	0.9	0.8

每股 5

AON 的季度每股数据
指标	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 / Share	$23.37	·	$18.44	$19.12	$21.70	·	$17.04	$17.63	$20.34	·	$14.43	$15.40	$18.69	·	$12.68	$13.89
Cash Flow / Share	$2.00	·	·	·	$0.64	·	·	·	$1.54	·	·	·	$2.14	·	·	·
Dividend / Share	·	·	·	·	·	·	·	$1	$1	·	$1	$1	$1	·	$1	$1
Dividend Paid / Share	$1	$1	$1	$1	$1	$1	$1	$1	$1	$1	$1	$1	$1	·	·	·
EPS (TTM)	$14.83	·	$10.77	$11.12	$13.81	·	$11.61	$12.75	$15.36	·	$11.93	$12.03	$14.05	·	$4.99	$4.73

估值 (TTM) 5

AON 的季度估值 (TTM)数据
指标	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	$17.91B	·	$16.60B	$16.36B	$16.28B	·	$14.50B	$13.96B	$14.07B	·	$12.70B	$12.73B	$13.22B	·	$12.05B	$12.24B
Net Income TTM	$3.21B	·	$2.35B	$2.41B	$2.90B	·	$2.39B	$2.61B	$3.14B	·	$2.47B	$2.52B	$2.98B	·	$1.03B	$1.00B
P/E	21.8	·	33.1	32.1	28.9	·	29.8	23.0	21.7	·	27.2	28.7	22.4	·	53.7	57.0
Earnings Yield	4.6%	·	3.0%	3.1%	3.5%	·	3.4%	4.3%	4.6%	·	3.7%	3.5%	4.5%	·	1.9%	1.8%
Payout Ratio	13.4%	·	·	·	15.2%	·	·	·	11.5%	·	·	·	10.9%	·	·	·

财务报表损益表、资产负债表、现金流量表 — 年度，近5年

损益表

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
收入	$17.18B	$15.70B	$13.38B	$12.48B	$12.19B
营业利润率 %	25.3%	24.4%	—	29.4%	17.1%
净收入	$3.69B	$2.65B	$2.56B	$2.59B	$1.25B
稀释后每股收益 (EPS)	$17.02	$12.49	$12.51	$12.14	$5.55

资产负债表

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
负债/股东权益比率	1.6	2.7	—	-18.6	7.8
流动比率	1.1	1.0	—	1.0	1.0
速动比率	0.3	0.2	—	0.2	0.2

现金流

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
自由现金流	$3.22B	$2.82B	—	$3.02B	$2.04B

我的指标您的个人关注列表 — 来自完整基本面的选定行

📊

选择对您重要的指标 — 点击上方完整基本面中任意行的 ➕。

您的选择已保存，并会跟随您浏览所有股票。

AON 股票快照 价格、市值、P/E、EPS、ROE、负债/权益、52周范围

AON 股价图表 包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图

移动平均线和叠加层

成交量

振荡器

动量和趋势

10年表现 收入、净利润、利润率和每股收益趋势

估值 P/E、P/S、P/B、EV/EBITDA 比率 — 该股票是昂贵还是便宜？

盈利能力 毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)

财务健康 债务、流动性、偿付能力 — 资产负债表强度

成长 营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)

每股指标 每股收益 (EPS)、每股净资产、每股现金流、每股股息

资本效率 资产周转率、库存周转率、应收账款周转率

股息 收益率、派息率、股息历史、5年CAGR

AON 分析师共识 看涨和看跌分析师观点、12个月价格目标、上涨空间

12个月价格目标

收益历史 每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期

完整基本面 所有年度指标 — 损益表、资产负债表、现金流量表

财务报表 损益表、资产负债表、现金流量表 — 年度，近5年

最新新闻 提及该公司的近期头条新闻

我的指标 您的个人关注列表 — 来自完整基本面的选定行

AON 股票快照价格、市值、P/E、EPS、ROE、负债/权益、52周范围

AON 股价图表包含技术指标的日 OHLCV — 平移、缩放和自定义您的视图

10年表现收入、净利润、利润率和每股收益趋势

盈利能力毛利率、营业利润率和净利率；股本回报率 (ROE)、资产回报率 (ROA)、投入资本回报率 (ROIC)

财务健康债务、流动性、偿付能力 — 资产负债表强度

成长营收、每股收益 (EPS) 和净利润增长：同比、3年复合年增长率 (CAGR)、5年复合年增长率 (CAGR)

每股指标每股收益 (EPS)、每股净资产、每股现金流、每股股息

资本效率资产周转率、库存周转率、应收账款周转率

股息收益率、派息率、股息历史、5年CAGR

AON 分析师共识看涨和看跌分析师观点、12个月价格目标、上涨空间

收益历史每股收益实际值 vs 预估值，惊喜%，达标率，下次财报日期

完整基本面所有年度指标 — 损益表、资产负债表、现金流量表

财务报表损益表、资产负债表、现金流量表 — 年度，近5年

最新新闻提及该公司的近期头条新闻

我的指标您的个人关注列表 — 来自完整基本面的选定行