British American Tobacco p.l.c. Website

British American Tobacco p.l.c.

LSE-BATS

Basic

  • Market Cap

    £60.02B

  • EV

    £94.13B

  • Shares Out

    2,212.15M

  • Revenue

    £26.18B

  • Employees

    46,725

Margins

  • Gross

    81.62%

  • EBITDA

    48.66%

  • Operating

    41.88%

  • Pre-Tax

    -64.03%

  • Net

    -52.84%

  • FCF

    38.34%

Returns (5Yr Avg)

  • ROA

    1.89%

  • ROTA

    -10.46%

  • ROE

    4.1%

  • ROCE

    9.03%

  • ROIC

    6.29%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    £31.29

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    £6,630M

  • Net Debt

    £33.53B

  • Debt/Equity

    0.74

  • EBIT/Interest

    8.84

Growth (CAGR)

  • Rev 3Yr

    0.65%

  • Rev 5Yr

    0.91%

  • Rev 10Yr

    6.1%

  • Dil EPS 3Yr

    32.23%

  • Dil EPS 5Yr

    18.36%

  • Dil EPS 10Yr

    12.53%

  • Rev Fwd 2Yr

    0.19%

  • EBITDA Fwd 2Yr

    0.28%

  • EPS Fwd 2Yr

    0.68%

  • EPS LT Growth Est

    2.89%

Dividends

  • Yield

    —

  • Payout

    -37.01%

  • DPS

    £2.31

  • DPS Growth 3Yr

    2.93%

  • DPS Growth 5Yr

    3.01%

  • DPS Growth 10Yr

    4.77%

  • DPS Growth Fwd 2Yr

    2.21%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

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

Total Revenues

25,877

25,776

25,684

27,655

27,283

26,182

Total Revenues % Chg.

5.7%

-0.4%

-0.4%

7.7%

-1.3%

-7.2%

Cost of Goods Sold, Total

4,461

4,447

4,597

4,804

4,891

4,811

Gross Profit

21,416

21,329

21,087

22,851

22,392

21,371

Selling General & Admin Expenses, Total

2,874

3,760

3,808

3,829

3,856

3,842

Depreciation & Amortization

994

1,090

1,030

962

849

1,989

Other Operating Expenses

7,135

5,536

5,341

6,408

5,046

4,575

Other Operating Expenses, Total

11,003

10,386

10,179

11,199

9,751

10,406

Operating Income

10,413

10,943

10,908

11,652

12,641

10,965

Interest Expense, Total

-1,788

-1,788

-1,471

-1,627

-1,856

-1,240

Interest And Investment Income

84

50

35

92

186

186

Net Interest Expenses

-1,704

-1,738

-1,436

-1,535

-1,670

-1,054

Income (Loss) On Equity Invest.

498

455

415

442

585

1,943

Currency Exchange Gains (Loss)

457

-176

260

-631

432

432

Other Non Operating Income (Expenses)

-302

191

-288

464

-623

-624

EBT, Excl. Unusual Items

9,362

9,675

9,859

10,392

11,365

11,662

Restructuring Charges

-565

-408

-150

-774

2

2

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

-194

-209

-57

—

-4,614

-4,614

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

-24

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

-1

-358

6

-546

-546

Asset Writedown

—

—

-261

—

—

-123

-23,112

-23,112

Legal Settlements

—

-178

-450

-81

-177

-156

-156

Other Unusual Items

—

—

-252

65

-26

—

—

—

EBT, Incl. Unusual Items

7,912

8,672

9,163

9,324

-17,061

-16,764

Income Tax Expense

2,063

2,108

2,189

2,478

-2,872

-3,099

Earnings From Continuing Operations

5,849

6,564

6,974

6,846

-14,189

-13,665

Minority Interest

-145

-164

-173

-180

-178

-169

Net Income

5,704

6,400

6,801

6,666

-14,367

-13,834

Preferred Dividend and Other Adjustments

—

—

—

—

—

—

—

12

49

45

45

Net Income to Common Incl Extra Items

5,704

6,400

6,789

6,617

-14,412

-13,879

Net Income to Common Excl. Extra Items

5,704

6,400

6,789

6,617

-14,412

-13,879

Total Shares Outstanding

2,285.6

2,288.2

2,288.4

2,229.9

2,230.5

2,233.7

Weighted Avg. Shares Outstanding

2,284

2,286

2,287

2,256

2,229

2,225

Weighted Avg. Shares Outstanding Dil

2,291

2,295

2,297

2,267

2,229

2,225

EPS

2.5

2.8

3

2.9

-6.5

-6.2

EPS Diluted

2.5

2.8

3

2.9

-6.5

-6.2

EBITDA

11,407

11,904

11,809

12,376

13,275

12,739

Effective Tax Rate

26.1%

24.3%

23.9%

26.6%

16.8%

18.5%