Valuation Ceylon Tobacco Company PLC

Equities

End-of-day quote Colombo S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
1,750.50 ^LKR	-0.55%		-1.42%	+1.45%

11-12	Ceylon Tobacco Company plc Announces Cash Dividend Interim for the Third Quarter 2025, Payable on 11 December 2025	CI
11-12	Ceylon Tobacco Company PLC Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	192,737	164,470	117,077	178,660	261,738	327,910	327,910	-
Change	-	-14.67%	-28.82%	52.6%	46.5%	25.28%	0%	-
Enterprise Value (EV)	183,144	156,099	117,077	178,660	261,738	327,910	327,910	327,910
Change	-	-14.77%	-25%	52.6%	46.5%	25.28%	0%	0%
P/E ratio	12.4x	10.2x	5.72x	-	-	-	-	-
PBR	41.9x	18.3x	6.69x	15.2x	23.5x	29.4x	28.6x	29.4x
PEG	-	2.79x	0.2x	-	-	-	-	-
Capitalization / Revenue	1.46x	1.22x	0.7x	3.1x	4.19x	4.95x	4.51x	4.51x
EV / Revenue	0x	0x	0x	0x	0x	4.95x	4.51x	4.51x
EV / EBITDA	0x	0x	-	0x	0x	5.67x	5.32x	-
EV / EBIT	0x	0x	0x	0x	0x	6.51x	5.85x	6.01x
EV / FCF	0x	0x	-	0x	0x	10.3x	9.55x	8.66x
FCF Yield	4.67%	4.36%	-	20.5%	11.5%	9.72%	10.5%	11.6%
Dividend per Share ²	64.35	53	109.3	128.8	161.7	151.5	167.4	163.9
Rate of return	6.25%	6.04%	17.5%	13.5%	11.6%	8.65%	9.56%	9.36%
EPS ²	83.16	86.2	109.3	-	-	-	-	-
Distribution rate	77.4%	61.5%	100%	-	-	-	-	-
Net sales ¹	132,149	134,369	167,194	57,721	62,529	66,232	72,691	72,752
EBITDA ¹	26,536	27,500	-	45,038	48,341	57,817	61,646	-
EBIT ¹	26,196	27,166	33,196	44,552	47,677	50,400	56,026	54,600
Net income	15,578	16,147	20,474	-	-	-	-	-
Net Debt	-9,593	-8,371	-	-	-	-	-	-
Reference price ²	1,028.90	878.00	625.00	953.75	1,397.25	1,750.50	1,750.50	1,750.50
Nbr of stocks (in thousands)	187,324	187,324	187,324	187,324	187,324	187,324	187,324	-
Announcement Date	16/02/21	18/02/22	01/03/23	29/02/24	24/02/25	-	-	-

¹LKR in Million²LKR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEYLON TOBACCO COMPANY PLC	-	-	-	8.65%	1.05B
ALTRIA GROUP, INC.	12.04x	6.54x	10.24x	6.46%	111B
JAPAN TOBACCO INC.	18x	3.12x	10.45x	4.06%	64.36B
ITC LIMITED	19.04x	4.79x	14.25x	4.69%	42.22B
KT&G CORPORATION	16.86x	2.42x	9.68x	3.9%	10.81B
PT HANJAYA MANDALA SAMPOERNA TBK	14.15x	0.79x	9.19x	6.88%	5.63B
RLX TECHNOLOGY INC.	19.22x	0.88x	6.29x	0.55%	2.74B
EASTERN COMPANY S.A.E	10.23x	2.1x	7.35x	7.82%	2.29B
PT GUDANG GARAM TBK	29.32x	0.35x	5.84x	3.12%	1.73B
Average	17.36x	2.62x	9.16x	5.13%	26.89B
Weighted average by Cap.	15.31x	4.85x	10.85x	5.34%