BRITISH AMERICAN TOBACCO P.L.C. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,000.00 GBX | +0.40% |
|
+0.98% | +30.69% |
| 12-02 | Deutsche Bank raises AB Foods and Burberry | AN |
| 11-29 | BRITISH AMERICAN TOBACCO : UBS gives a Neutral rating | ZD |
Projected Income Statement: British American Tobacco p.l.c.
| Fiscal Period: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 25,827 | 25,776 | 25,684 | 27,655 | 27,283 | 26,128 | 26,544 | 27,206 |
| Change | - | -0.2% | -0.36% | 7.67% | -1.35% | -4.23% | 1.59% | 2.49% |
| EBITDA 1 | 12,161 | 13,154 | 11,874 | 13,208 | 13,223 | 12,978 | 13,169 | 13,507 |
| Change | - | 8.17% | -9.73% | 11.23% | 0.11% | -1.85% | 1.47% | 2.57% |
| EBIT 1 | 11,130 | 11,365 | 11,150 | 12,408 | 12,465 | 11,931 | 12,094 | 12,417 |
| Change | - | 2.11% | -1.89% | 11.28% | 0.46% | -4.29% | 1.37% | 2.67% |
| Interest Paid 1 | -1,522 | -1,592 | -1,486 | -1,641 | -1,895 | -1,738 | -1,723 | -1,722 |
| Earnings before Tax (EBT) 1 | 7,912 | 8,672 | 9,163 | 9,324 | -17,061 | 9,894 | 10,374 | 10,758 |
| Change | - | 9.61% | 5.66% | 1.76% | - | - | 4.85% | 3.71% |
| Net income 1 | 5,704 | 6,400 | 6,801 | 6,666 | -14,367 | 7,131 | 7,290 | 7,369 |
| Change | - | 12.2% | 6.27% | -1.99% | - | - | 2.24% | 1.08% |
| Announcement Date | 27/02/20 | 17/02/21 | 11/02/22 | 09/02/23 | 08/02/24 | - | - | - |
1GBP in Million
Estimates
Forecast Balance Sheet: British American Tobacco p.l.c.
| Fiscal Period: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 42,717 | 39,451 | 36,393 | 39,281 | 34,640 | 32,538 | 31,106 | 29,919 |
| Change | - | -7.65% | -7.75% | 7.94% | -11.81% | -6.07% | -4.4% | -3.82% |
| Announcement Date | 27/02/20 | 17/02/21 | 11/02/22 | 09/02/23 | 08/02/24 | - | - | - |
1GBP in Million
Estimates
Cash Flow Forecast: British American Tobacco p.l.c.
| Fiscal Period: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 664 | 511 | 527 | 523 | 460 | 633.9 | 635.8 | 736.5 |
| Change | - | -23.04% | 3.13% | -0.76% | -12.05% | 37.8% | 0.3% | 15.85% |
| Free Cash Flow (FCF) 1 | 8,332 | 9,275 | 9,190 | 9,871 | 10,254 | 7,805 | 8,439 | 8,653 |
| Change | - | 11.32% | -0.92% | 7.41% | 3.88% | -23.89% | 8.12% | 2.54% |
| Announcement Date | 27/02/20 | 17/02/21 | 11/02/22 | 09/02/23 | 08/02/24 | - | - | - |
1GBP in Million
Estimates
Forecast Financial Ratios: British American Tobacco p.l.c.
| Fiscal Period: Diciembre | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 47.09% | 51.03% | 46.23% | 47.76% | 48.47% | 49.67% | 49.61% | 49.65% |
| EBIT Margin (%) | 43.09% | 44.09% | 43.41% | 44.87% | 45.69% | 45.66% | 45.56% | 45.64% |
| EBT Margin (%) | 30.63% | 33.64% | 35.68% | 33.72% | -62.53% | 37.87% | 39.08% | 39.54% |
| Net margin (%) | 22.09% | 24.83% | 26.48% | 24.1% | -52.66% | 27.29% | 27.46% | 27.09% |
| FCF margin (%) | 32.26% | 35.98% | 35.78% | 35.69% | 37.58% | 29.87% | 31.79% | 31.8% |
| FCF / Net Income (%) | 146.07% | 144.92% | 135.13% | 148.08% | -71.37% | 109.46% | 115.75% | 117.42% |
Profitability | ||||||||
| ROA | 5.16% | 5.46% | 5.49% | 5.79% | 6.17% | 6.3% | 6.58% | 6.91% |
| ROE | 11.47% | 12.03% | 11.8% | 12.11% | 13.14% | 14.75% | 15.11% | 15.79% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 3.51x | 3x | 3.06x | 2.97x | 2.62x | 2.51x | 2.36x | 2.22x |
| Debt / Free cash flow | 5.13x | 4.25x | 3.96x | 3.98x | 3.38x | 4.17x | 3.69x | 3.46x |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 2.57% | 1.98% | 2.05% | 1.89% | 1.69% | 2.43% | 2.4% | 2.71% |
| CAPEX / EBITDA (%) | 5.46% | 3.88% | 4.44% | 3.96% | 3.48% | 4.88% | 4.83% | 5.45% |
| CAPEX / FCF (%) | 7.97% | 5.51% | 5.73% | 5.3% | 4.49% | 8.12% | 7.53% | 8.51% |
Items per share | ||||||||
| Cash flow per share 1 | 3.927 | 4.264 | 4.23 | 4.585 | 4.807 | 3.936 | 4.152 | 4.393 |
| Change | - | 8.59% | -0.79% | 8.38% | 4.84% | -18.11% | 5.47% | 5.8% |
| Dividend per Share 1 | 2.03 | 2.156 | 2.156 | 2.309 | 2.355 | 2.375 | 2.461 | 2.569 |
| Change | - | 6.21% | 0% | 7.1% | 1.99% | 0.86% | 3.6% | 4.39% |
| Book Value Per Share 1 | 27.98 | 27.42 | 28.6 | 32.66 | 23.58 | 24.3 | 24.45 | 24.56 |
| Change | - | -2.01% | 4.33% | 14.19% | -27.8% | 3.03% | 0.63% | 0.46% |
| EPS 1 | 2.49 | 2.789 | 2.956 | 2.919 | -6.466 | 3.126 | 3.298 | 3.413 |
| Change | - | 12.01% | 5.99% | -1.25% | -321.51% | -148.35% | 5.5% | 3.49% |
| Nbr of stocks (in thousands) | 2,286,331 | 2,286,035 | 2,294,686 | 2,229,591 | 2,230,487 | 2,205,211 | 2,205,211 | 2,205,211 |
| Announcement Date | 27/02/20 | 17/02/21 | 11/02/22 | 09/02/23 | 08/02/24 | - | - | - |
1GBP
Estimates
| 2024 * | 2025 * | |
|---|---|---|
| P/E ratio | 9.6x | 9.1x |
| PBR | 1.23x | 1.23x |
| EV / Sales | 3.78x | 3.66x |
| Yield | 7.92% | 8.2% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
30.00GBP
Average target price
31.74GBP
Spread / Average Target
+5.82%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- BATS Stock
- Financials British American Tobacco p.l.c.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition