Imperial Brands PLC (IMB)

Basic

  • Market Cap

    £16.35B

  • EV

    £26.04B

  • Shares Out

    877.22M

  • Revenue

    £18.08B

  • Employees

    25,200

Margins

  • Gross

    36.95%

  • EBITDA

    20.73%

  • Operating

    17.93%

  • Pre-Tax

    17.21%

  • Net

    12.88%

  • FCF

    15.51%

Returns (5Yr Avg)

  • ROA

    6.18%

  • ROE

    29.92%

  • ROCE

    15.74%

  • ROIC

    9.33%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    £23.06

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    £19.6

  • Earnings (Dil)

    £2.51

  • FCF

    £3.02

  • Book Value

    £6.62

Growth (CAGR)

  • Rev 3Yr

    2.88%

  • Rev 5Yr

    3.3%

  • Rev 10Yr

    2.17%

  • Dil EPS 3Yr

    16.63%

  • Dil EPS 5Yr

    11.86%

  • Dil EPS 10Yr

    10.47%

  • Rev Fwd 2Yr

    1.73%

  • EBITDA Fwd 2Yr

    3.61%

  • EPS Fwd 2Yr

    9.93%

  • EPS LT Growth Est

    10%

Dividends

  • Yield

    —

  • Payout

    58.18%

  • DPS

    £1.47

  • DPS Growth 3Yr

    2.16%

  • DPS Growth 5Yr

    -4.8%

  • DPS Growth 10Yr

    2.35%

  • DPS Growth Fwd 2Yr

    5.26%

Select a metric from the list below to chart it

Sep '14
Sep '16
Sep '18
Sep '20
Sep '22
Metric
Sep '14
Sep '15
Sep '16
Sep '17
Sep '18
Sep '19
Sep '20
Sep '21
Sep '22
Sep '23

Total Revenues

16,200.0

16,600.0

16,562.0

16,907.0

18,077.0

Total Revenues % Chg.

5.4%

2.5%

-0.2%

2.1%

6.9%

Cost of Goods Sold, Total

10,099.0

10,400.0

10,535.0

10,869.0

11,397.0

Gross Profit

6,101.0

6,200.0

6,027.0

6,038.0

6,680.0

Selling General & Admin Expenses, Total

2,442.0

2,433.0

2,694.0

2,849.0

3,439.0

Amortization of Goodwill and Intangible Assets

827.0

509.0

—

—

—

Other Operating Expenses

199.0

324.0

—

—

—

Other Operating Expenses, Total

3,468.0

3,266.0

2,694.0

2,849.0

3,439.0

Operating Income

2,633.0

2,934.0

3,333.0

3,189.0

3,241.0

Interest Expense, Total

-466.0

-439.0

-435.0

-335.0

-472.0

Interest And Investment Income

890.0

770.0

1,060.0

1,600.0

907.0

Net Interest Expenses

424.0

331.0

625.0

1,265.0

435.0

Income (Loss) On Equity Invest.

55.0

45.0

11.0

-15.0

7.0

Currency Exchange Gains (Loss)

67.0

-256.0

—

-69.0

—

Other Non Operating Income (Expenses)

-906.0

-581.0

-457.0

-1,214.0

-568.0

EBT, Excl. Unusual Items

2,273.0

2,473.0

3,512.0

3,156.0

3,115.0

Restructuring Charges

-144.0

-205.0

-257.0

-197.0

—

Merger & Related Restructuring Charges

-22.0

-26.0

-17.0

-5.0

—

Impairment of Goodwill

-273.0

—

—

—

—

Asset Writedown

-18.0

-14.0

—

—

—

Other Unusual Items

-126.0

-62.0

—

-403.0

-4.0

EBT, Incl. Unusual Items

1,690.0

2,166.0

3,238.0

2,551.0

3,111.0

Income Tax Expense

609.0

608.0

331.0

886.0

655.0

Earnings From Continuing Operations

1,081.0

1,558.0

2,907.0

1,665.0

2,456.0

Minority Interest

-71.0

-63.0

-73.0

-95.0

-128.0

Net Income

1,010.0

1,495.0

2,834.0

1,570.0

2,328.0

Net Income to Common Incl Extra Items

1,010.0

1,495.0

2,834.0

1,570.0

2,328.0

Net Income to Common Excl. Extra Items

1,010.0

1,495.0

2,834.0

1,570.0

2,328.0

Total Shares Outstanding

944.9

937.7

937.0

939.8

910.1

Weighted Avg. Shares Outstanding

953.0

944.4

945.0

946.2

922.5

Weighted Avg. Shares Outstanding Dil

954.9

945.8

947.5

953.0

928.2

EPS

1.1

1.6

3.0

1.7

2.5

EPS Diluted

1.1

1.6

3.0

1.6

2.5

EBITDA

3,607.0

3,660.0

3,912.0

3,654.0

3,748.0