Aon plc

AON
Financial Analysis · Updated May 12, 2026 · Coverage 2026-Q2
Latest Q Revenue
$5.0B
Q1 2026 · +6% YoY
TTM ROIC
16%
FY2025 · NOPAT proxy (Adj Operating Income) / Invested Capital (incl. goodwill) · WACC ~8.75% · Moat spread +7.25pp
Margin Profile
Gross 71.5%
Operating 32.4%
FCF 19%
FY2025
Net Debt
$16.0B
Cash $1.0B · Debt $17.0B · FY2025

Business Overview


ticker: AON step: 01 generated: 2026-05-12 source: quick-research

Aon plc (AON) — Business Overview

Business Description

Aon is one of the world's leading global professional services firms, providing risk, retirement, and health solutions. Aon serves clients in 120+ countries with offerings across Commercial Risk Solutions, Reinsurance Solutions, Health Solutions, and Wealth Solutions. The $13B NFP acquisition (closed April 2024) significantly expanded Aon's middle-market position. CEO Greg Case (since 2005, exceptional 20-year tenure) leading what is essentially a duopoly with Marsh McLennan in large-corporate insurance brokerage.

Revenue Model

  • Commercial Risk Solutions (~45% of revenue): P&C insurance brokerage, risk advisory, captives, claims advocacy
  • Reinsurance Solutions (~20%): Reinsurance broking, capital markets advisory
  • Health Solutions (~20%): Health benefits consulting + brokerage
  • Wealth Solutions (~10%): Retirement consulting (excludes recently-divested NFP wealth)
  • NFP middle-market platform (~5% accounted across segments): Property/casualty, benefits, advisory

Products & Services

Commercial Risk Solutions
  • Insurance brokerage for large corporates
  • Risk consulting + captive management
  • Claims advocacy
  • Construction, energy, marine, financial lines specialty
Reinsurance Solutions
  • Treaty + facultative reinsurance broking
  • Capital markets advisory (ILS, catastrophe bonds)
  • Aon Reinsurance Aggregation
Health Solutions
  • Health & benefits brokerage + consulting
  • Voluntary benefits
  • Active health management
  • Multi-national pooling
Wealth Solutions
  • Defined benefit/contribution retirement consulting
  • Investment consulting
  • Workforce performance
NFP (Independent + Connected platform)
  • Middle-market property & casualty brokerage
  • Employee benefits
  • Wealth management (significant majority sold to Madison Dearborn $2.7B 2026)
  • Retirement plan advisory
  • 7,700+ colleagues; led by Doug Hammond reporting to Eric Andersen

Customer Base & Go-to-Market

  • Large corporates (~50% of revenue): Fortune 1000 multinationals via Risk + Health + Reinsurance
  • Mid-market companies (post-NFP): ~$10-500M revenue companies
  • Insurance carriers: Reinsurance solutions
  • Geographic mix: ~55% Americas, ~30% EMEA, ~15% APAC
  • Channel: Direct sales + advisory; NFP independent operating model

Competitive Position

Aon is the #2 global insurance broker by revenue, in a virtual duopoly with Marsh McLennan in the large-corporate segment. Moats: (1) global scale + scope in risk consulting, (2) deep client relationships measured in decades, (3) NFP middle-market acquisition closes the historical gap vs Marsh's broader middle-market reach, (4) Reinsurance Solutions strong position. Greg Case's 20-year tenure has built exceptional culture + execution discipline. Competitors: Marsh McLennan (MMC, larger), Willis Towers Watson (WTW, smaller), Arthur J. Gallagher (AJG, fast-growing middle market).

Key Facts

  • Founded: 1982 (Aon Corp); current entity reincorporated Ireland 2012, Dublin domicile
  • Headquarters: Dublin, Ireland (legal); operational in Chicago + London
  • Employees: ~60,000+ (post-NFP)
  • Exchange: NYSE
  • Sector / Industry: Financials / Insurance Brokers
  • Market Cap: ~$95B (May 2026)
  • CEO: Gregory C. Case (since April 2005)
  • Dividend: $2.84 annual ($0.71 quarterly)
  • 14+ consecutive years of dividend growth
  • Recent M&A: NFP $13B (closed April 2024); NFP wealth divested $2.7B (2026)
  • Failed merger: Willis Towers Watson $30B (terminated 2021 — antitrust)

Financial Snapshot


ticker: AON step: 04 generated: 2026-05-12 source: quick-research

Aon plc (AON) — Financial Snapshot

Income Statement Summary

Metric FY2023 FY2024 FY2025 YoY
Total Revenue $13.4B $15.7B $17.2B +9%
Organic Revenue Growth +7% +6% +6% sustained
Adjusted Operating Margin 32% 31% 32% stable
Adjusted EPS $14.13 $15.60 $17.10 +10%
Net Income (GAAP) $2.6B $2.7B $3.0B +11%
Free Cash Flow $3.2B $2.8B $3.3B +18%

Q1 2025 Highlights

Metric Q1 2025 YoY
Revenue $4.7B +16% (NFP)
Organic Revenue Growth +5%
FX impact -2%

NFP Acquisition Detail

Metric Value
Deal Value $13B ($7B cash + $6B equity)
Closed April 25, 2024
Transaction + Integration Costs FY24 $191M
FY25 EPS Impact Dilutive
FY26 EPS Impact Break-even
FY27+ EPS Impact Accretive
FCF Impact Positive starting 2026
NFP Wealth divested 2026 $2.7B sale to Madison Dearborn

2026 Guidance (mgmt)

Metric 2026 Guide
Organic Revenue Growth Mid-single-digit+
Adjusted Margin Expansion Yes
Adjusted EPS Growth Strong double-digit
Free Cash Flow Growth Double-digit

Cash Flow & Balance Sheet (FY2025)

Metric Value
Operating Cash Flow ~$3.5B
Capital Expenditures ~$200M
Free Cash Flow $3.3B
Cash & Equivalents ~$1B
Total Debt ~$17B (post-NFP)
Net Debt/EBITDA ~3.0x

Key Ratios (approximate, May 2026)

  • P/E (forward): ~22x | EV/EBITDA: ~16x | Dividend Yield: ~0.8%
  • ROIC: ~15%
  • FCF Margin: ~19%

Growth Profile

FY25 organic revenue +6% (level with FY24); revenue $17.2B; FCF $3.3B (+18%). NFP integration on track — FY26 expected break-even, FY27+ accretive. NFP wealth divestiture $2.7B provides cash for deleveraging. Long-term track record: mid-single-digit organic growth + margin expansion + double-digit EPS growth + double-digit FCF growth.

Forward Estimates

  • FY2026E Revenue: ~$18-18.5B (+5-8%)
  • FY2026E Adj EPS: ~$19 (+11%)
  • FY2027E EPS: ~$21 (+10-11%)
  • FY2028E EPS: ~$23+ (NFP fully accretive)

Capital Return

  • Dividend $2.84 annual = ~$1.5B paid — 0.8% yield (modest)
  • 14+ consecutive years of dividend growth
  • Buybacks: $1-2B annual (moderated for NFP deleveraging)
  • Primary return: ~10% EPS growth + reinvestment

Deeper Financial Analysis

The fundamental tier adds 9 additional research dimensions for $AON.

Revenue Breakdown
Segment revenue, geographic mix, product-line contribution margins, and cohort dynamics.
Financial Trends
Quarter-over-quarter momentum, leading indicators, and inflection point analysis.
Balance Sheet
Debt structure, liquidity runway, dilution risk, and working capital dynamics.
Capital Allocation
Buyback cadence, M&A appetite, dividend policy, and reinvestment priorities.
Returns on Capital (ROIC)
Multi-year ROIC vs. WACC, marginal returns on reinvestment, sales-to-invested-capital efficiency, and moat spread.
GET /api/v1/research/AON/fundamental$1.00 · Bearer token required
Markdown: /stocks/aon/financials/md · → thesis · → memo
Aon plc (AON) — Financial Analysis | Margin of Insight