Stock BATS BRITISH AMERICAN TOBACCO P.L.C.
Add to a list
To use this feature you must be a member
Log inSign up

Financials British American Tobacco p.l.c.

Equities

BATS

GB0002875804

Tobacco

Market Closed - London S.E.
Other stock markets
 11:35:29 2024-04-26 am EDT 		5-day change 1st Jan Change
2,326 GBX -0.47% Intraday chart for British American Tobacco p.l.c. +0.69% +1.33%
Apr. 26 Federal Government Delays Decision to Ban Menthol-Flavored Cigarettes MT
Apr. 26 Biden Administration Drops Plan to Ban Menthol Cigarettes MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 73,883 61,906 62,725 73,164 51,201 51,727 - -
Enterprise Value (EV) 1 116,600 101,357 99,118 112,445 85,841 84,335 82,551 80,508
P/E ratio 13 x 9.71 x 9.25 x 11.2 x -3.55 x 7.11 x 6.63 x 6.23 x
Yield 6.28% 7.96% 7.89% 7.04% 10.3% 10.3% 10.7% 11.2%
Capitalization / Revenue 2.86 x 2.4 x 2.44 x 2.65 x 1.88 x 1.92 x 1.85 x 1.8 x
EV / Revenue 4.51 x 3.93 x 3.86 x 4.07 x 3.15 x 3.12 x 2.96 x 2.8 x
EV / EBITDA 9.59 x 7.71 x 8.35 x 8.51 x 6.49 x 6.5 x 6.17 x 5.88 x
EV / FCF 14 x 10.9 x 10.8 x 11.4 x 8.37 x 10.3 x 9.74 x 9.69 x
FCF Yield 7.15% 9.15% 9.27% 8.78% 11.9% 9.7% 10.3% 10.3%
Price to Book 1.16 x 0.99 x 0.96 x 1 x 0.97 x 0.97 x 0.95 x 0.92 x
Nbr of stocks (in thousands) 2,286,331 2,286,035 2,294,686 2,229,591 2,230,487 2,223,878 - -
Reference price 2 32.32 27.08 27.34 32.82 22.96 23.26 23.26 23.26
Announcement Date 2/27/20 2/17/21 2/11/22 2/9/23 2/8/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 25,827 25,776 25,684 27,655 27,283 27,000 27,893 28,746
EBITDA 1 12,161 13,154 11,874 13,208 13,223 12,983 13,376 13,685
EBIT 1 11,130 11,365 11,150 12,408 12,465 12,041 12,410 12,930
Operating Margin 43.09% 44.09% 43.41% 44.87% 45.69% 44.6% 44.49% 44.98%
Earnings before Tax (EBT) 1 7,912 8,672 9,163 9,324 -17,061 10,085 10,995 11,456
Net income 1 5,704 6,400 6,801 6,666 -14,367 7,332 7,793 8,154
Net margin 22.09% 24.83% 26.48% 24.1% -52.66% 27.16% 27.94% 28.37%
EPS 2 2.490 2.789 2.956 2.919 -6.466 3.271 3.508 3.733
Free Cash Flow 1 8,332 9,275 9,190 9,871 10,254 8,177 8,477 8,311
FCF margin 32.26% 35.98% 35.78% 35.69% 37.58% 30.28% 30.39% 28.91%
FCF Conversion (EBITDA) 68.51% 70.51% 77.4% 74.74% 77.55% 62.98% 63.37% 60.74%
FCF Conversion (Net income) 146.07% 144.92% 135.13% 148.08% - 111.52% 108.77% 101.93%
Dividend per Share 2 2.030 2.156 2.156 2.309 2.355 2.384 2.479 2.594
Announcement Date 2/27/20 2/17/21 2/11/22 2/9/23 2/8/24 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 13,688 12,271 13,505 12,175 13,509 12,869 14,786 13,441 13,842 12,880 14,190 13,032 14,400
EBITDA 1 6,606 5,730 7,424 5,557 6,317 5,988 7,220 6,500 6,723 6,025 7,112 - -
EBIT 1 5,921 5,368 5,997 5,235 5,915 5,490 6,918 6,020 6,445 5,638 6,729 - -
Operating Margin 43.26% 43.75% 44.41% 43% 43.79% 42.66% 46.79% 44.79% 46.56% 43.77% 47.42% - -
Earnings before Tax (EBT) 1 4,047 4,592 4,080 4,384 4,779 - 6,263 5,303 -22,364 5,001 6,042 - -
Net income 1 2,890 3,457 2,943 3,250 3,551 1,836 4,830 3,937 -18,326 3,813 4,635 - -
Net margin 21.11% 28.17% 21.79% 26.69% 26.29% 14.27% 32.67% 29.29% -132.39% 29.6% 32.66% - -
EPS 2 1.262 1.507 1.282 1.416 1.540 - 2.111 1.760 -8.226 1.614 1.884 1.591 1.769
Dividend per Share 2 1.015 1.034 1.122 1.065 1.091 1.084 1.226 1.122 1.233 1.168 1.172 1.193 1.185
Announcement Date 2/27/20 7/31/20 2/17/21 7/28/21 2/11/22 7/27/22 2/9/23 7/26/23 2/8/24 - - - -
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 42,717 39,451 36,393 39,281 34,640 32,608 30,823 28,781
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.513 x 2.999 x 3.065 x 2.974 x 2.62 x 2.512 x 2.304 x 2.103 x
Free Cash Flow 1 8,332 9,275 9,190 9,871 10,254 8,177 8,477 8,311
ROE (net income / shareholders' equity) 11.5% 12% 11.8% 12.1% 13.1% 15.3% 15.7% 16.4%
ROA (Net income/ Total Assets) 5.16% 5.46% 5.49% 5.79% 6.17% 6.68% 6.96% 7.19%
Assets 1 110,476 117,152 123,786 115,155 -232,751 109,766 112,023 113,351
Book Value Per Share 2 28.00 27.40 28.60 32.70 23.60 24.10 24.50 25.20
Cash Flow per Share 2 3.930 4.260 4.230 4.580 4.810 4.060 4.330 3.910
Capex 1 664 511 527 523 460 624 692 703
Capex / Sales 2.57% 1.98% 2.05% 1.89% 1.69% 2.31% 2.48% 2.45%
Announcement Date 2/27/20 2/17/21 2/11/22 2/9/23 2/8/24 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for British American Tobacco p.l.c.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
23.26 GBP
Average target price
31.45 GBP
Spread / Average Target
+35.19%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Tobacco

1st Jan change Capi.
BRITISH AMERICAN TOBACCO P.L.C. Stock British American Tobacco p.l.c.
+1.33% 64.43B
PHILIP MORRIS INTERNATIONAL, INC. Stock Philip Morris International, Inc.
+1.00% 148B
IMPERIAL BRANDS PLC Stock Imperial Brands PLC
+0.28% 19.29B
SMOORE INTERNATIONAL HOLDINGS LIMITED Stock Smoore International Holdings Limited
+5.54% 5.38B
GODFREY PHILLIPS INDIA LIMITED Stock Godfrey Phillips India Limited
+57.08% 2.07B
PHILIP MORRIS CR Stock Philip Morris CR
+1.15% 1.86B
VECTOR GROUP LTD. Stock Vector Group Ltd.
-8.95% 1.62B
UNIVERSAL CORPORATION Stock Universal Corporation
-24.54% 1.25B
TANZANIA CIGARETTE PUBLIC LIMITED COMPANY Stock Tanzania Cigarette Public Limited Company
0.00% 660M
TURNING POINT BRANDS, INC. Stock Turning Point Brands, Inc.
+7.29% 499M
Other Tobacco
  1. Stock Market
  2. Equities
  3. BATS Stock
  4. Financials British American Tobacco p.l.c.