British American Tobacco p.l.c. (BATS)

Basic

  • Market Cap

    £55.93B

  • EV

    £94.3B

  • Shares Out

    2,230.13M

  • Revenue

    £28.23B

  • Employees

    52,077

Margins

  • Gross

    82.66%

  • EBITDA

    50.88%

  • Operating

    48.1%

  • Pre-Tax

    40.97%

  • Net

    31.06%

  • FCF

    35.48%

Returns (5Yr Avg)

  • ROA

    4.76%

  • ROE

    9.63%

  • ROCE

    8.62%

  • ROIC

    5.71%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    £35.06

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    £12.6

  • Earnings (Dil)

    £3.88

  • FCF

    £4.45

  • Book Value

    £31.68

Growth (CAGR)

  • Rev 3Yr

    2.81%

  • Rev 5Yr

    3.49%

  • Rev 10Yr

    6.31%

  • Dil EPS 3Yr

    11.86%

  • Dil EPS 5Yr

    -25.37%

  • Dil EPS 10Yr

    6.65%

  • Rev Fwd 2Yr

    1.11%

  • EBITDA Fwd 2Yr

    2.17%

  • EPS Fwd 2Yr

    2.69%

  • EPS LT Growth Est

    4.61%

Dividends

  • Yield

    —

  • Payout

    57.63%

  • DPS

    £2.24

  • DPS Growth 3Yr

    2.77%

  • DPS Growth 5Yr

    9.7%

  • DPS Growth 10Yr

    5%

  • DPS Growth Fwd 2Yr

    3.95%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

24,492.0

25,877.0

25,776.0

25,684.0

27,655.0

28,227.0

Total Revenues % Chg.

25.2%

5.7%

-0.4%

-0.4%

7.7%

7.0%

Cost of Goods Sold, Total

4,597.0

4,461.0

4,447.0

4,597.0

4,804.0

4,895.0

Gross Profit

19,895.0

21,416.0

21,329.0

21,087.0

22,851.0

23,332.0

Selling General & Admin Expenses, Total

3,000.0

2,874.0

3,760.0

3,808.0

3,829.0

3,940.0

Depreciation & Amortization

800.0

994.0

1,090.0

938.0

962.0

914.0

Other Operating Expenses

6,063.0

7,135.0

5,536.0

5,341.0

6,408.0

4,902.0

Other Operating Expenses, Total

9,863.0

11,003.0

10,386.0

10,087.0

11,199.0

9,756.0

Operating Income

10,032.0

10,413.0

10,943.0

11,000.0

11,652.0

13,576.0

Interest Expense, Total

-1,634.0

-1,788.0

-1,788.0

-1,471.0

-1,660.0

-1,783.0

Interest And Investment Income

68.0

84.0

50.0

35.0

92.0

149.0

Net Interest Expenses

-1,566.0

-1,704.0

-1,738.0

-1,436.0

-1,568.0

-1,634.0

Income (Loss) On Equity Invest.

419.0

498.0

455.0

415.0

442.0

531.0

Currency Exchange Gains (Loss)

14.0

457.0

-176.0

171.0

-491.0

467.0

Other Non Operating Income (Expenses)

163.0

-302.0

191.0

-199.0

324.0

-659.0

EBT, Excl. Unusual Items

9,062.0

9,362.0

9,675.0

9,951.0

10,359.0

12,281.0

Restructuring Charges

-363.0

-565.0

-408.0

-150.0

-774.0

-439.0

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

-194.0

-209.0

-57.0

—

—

Gain (Loss) On Sale Of Investments

—

—

—

-24.0

—

—

Gain (Loss) On Sale Of Assets

—

—

-1.0

-358.0

6.0

6.0

Asset Writedown

-190.0

-261.0

—

-92.0

-123.0

-123.0

Legal Settlements

-203.0

-178.0

-450.0

-81.0

-144.0

-159.0

Other Unusual Items

45.0

-252.0

65.0

-26.0

—

—

EBT, Incl. Unusual Items

8,351.0

7,912.0

8,672.0

9,163.0

9,324.0

11,566.0

Income Tax Expense

2,141.0

2,063.0

2,108.0

2,189.0

2,478.0

2,623.0

Earnings From Continuing Operations

6,210.0

5,849.0

6,564.0

6,974.0

6,846.0

8,943.0

Minority Interest

-178.0

-145.0

-164.0

-173.0

-180.0

-177.0

Net Income

6,032.0

5,704.0

6,400.0

6,801.0

6,666.0

8,766.0

Preferred Dividend and Other Adjustments

—

—

—

12.0

49.0

48.0

Net Income to Common Incl Extra Items

6,032.0

5,704.0

6,400.0

6,789.0

6,617.0

8,718.0

Net Income to Common Excl. Extra Items

6,032.0

5,704.0

6,400.0

6,789.0

6,617.0

8,718.0

Total Shares Outstanding

2,293.8

2,285.6

2,288.2

2,288.4

2,229.9

2,229.0

Weighted Avg. Shares Outstanding

2,285.0

2,284.0

2,286.0

2,287.0

2,256.0

2,239.5

Weighted Avg. Shares Outstanding Dil

2,292.0

2,291.0

2,295.0

2,297.0

2,267.0

2,249.0

EPS

2.6

2.5

2.8

3.0

2.9

3.9

EPS Diluted

2.6

2.5

2.8

3.0

2.9

3.9

EBITDA

10,832.0

11,407.0

11,904.0

11,822.0

12,486.0

14,362.0