Stock IMB IMPERIAL BRANDS PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Imperial Brands PLC

Equities

IMB

GB0004544929

Tobacco

Real-time Estimate Cboe Europe
Other stock markets
 06:47:05 2024-05-23 am EDT 		5-day change 1st Jan Change
1,961 GBX +1.18% Intraday chart for Imperial Brands PLC -1.71% +8.50%
May. 22 Barclays cuts NextEnergy but lifts JLEN AN
May. 21 UBS lifts Schroders; Barclays likes Wise AN

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 17,241 12,852 14,614 17,381 14,797 16,709 - -
Enterprise Value (EV) 1 28,589 23,177 23,400 25,786 22,823 24,923 24,947 24,432
P/E ratio 17.3 x 8.65 x 5.21 x 11.3 x 6.65 x 8.01 x 7.2 x 6.86 x
Yield 11.3% 10.1% 8.92% 7.61% 8.81% 7.82% 8.34% 8.74%
Capitalization / Revenue 1.91 x 1.43 x 1.68 x 1.97 x 1.56 x 1.74 x 1.73 x 1.7 x
EV / Revenue 3.17 x 2.58 x 2.7 x 2.92 x 2.41 x 2.6 x 2.58 x 2.49 x
EV / EBITDA 5.64 x 5.6 x 6.09 x 6.55 x 5.49 x 5.92 x 5.74 x 5.46 x
EV / FCF 10.1 x 6.22 x 15.4 x 10.1 x 9.65 x 8.67 x 8.57 x 8.76 x
FCF Yield 9.89% 16.1% 6.51% 9.94% 10.4% 11.5% 11.7% 11.4%
Price to Book 3.53 x 2.65 x 2.75 x 2.56 x 2.55 x 2.78 x 2.76 x 2.68 x
Nbr of stocks (in thousands) 943,066 939,802 937,666 936,986 887,651 852,268 - -
Reference price 2 18.28 13.68 15.58 18.55 16.67 19.60 19.60 19.60
Announcement Date 11/5/19 11/17/20 11/16/21 11/15/22 11/14/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,013 9,000 8,679 8,839 9,478 9,600 9,683 9,820
EBITDA 1 5,065 4,136 3,842 3,938 4,157 4,208 4,350 4,472
EBIT 1 3,749 3,527 3,573 3,694 3,887 3,967 4,122 4,236
Operating Margin 41.6% 39.19% 41.17% 41.79% 41.01% 41.33% 42.57% 43.14%
Earnings before Tax (EBT) 1 1,690 2,166 3,238 2,551 3,111 3,063 3,222 3,206
Net income 1 1,010 1,495 2,834 1,570 2,328 2,213 2,304 2,305
Net margin 11.21% 16.61% 32.65% 17.76% 24.56% 23.05% 23.79% 23.47%
EPS 2 1.058 1.581 2.991 1.647 2.508 2.449 2.723 2.859
Free Cash Flow 1 2,827 3,728 1,524 2,562 2,364 2,876 2,910 2,789
FCF margin 31.37% 41.42% 17.56% 28.99% 24.94% 29.95% 30.06% 28.4%
FCF Conversion (EBITDA) 55.81% 90.14% 39.67% 65.06% 56.87% 68.34% 66.91% 62.36%
FCF Conversion (Net income) 279.9% 249.36% 53.78% 163.18% 101.55% 129.93% 126.34% 121.01%
Dividend per Share 2 2.066 1.377 1.391 1.412 1.468 1.533 1.636 1.714
Announcement Date 11/5/19 11/17/20 11/16/21 11/15/22 11/14/23 - - -
1GBP in Million2GBP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 3,997 5,003 4,104 4,575 3,997 4,842 4,394 5,084 4,384 5,241 4,542 5,283
EBITDA 1 - 2,289 1,750 2,092 1,725 2,213 - 2,300 1,812 2,419 - -
EBIT 1 1,469 2,058 1,589 1,984 1,600 2,094 - 2,171 1,669 2,288 - -
Operating Margin 36.75% 41.14% 38.72% 43.37% 40.03% 43.25% - 42.7% 38.07% 43.66% - -
Earnings before Tax (EBT) 1 - 1,381 2,059 1,179 - 1,295 - - 1,144 1,845 1,436 1,951
Net income 1 - - 1,806 1,028 - 575 - 1,234 846 1,312 1,021 1,387
Net margin - - 44.01% 22.47% - 11.88% - 24.27% 19.3% 25.04% 22.48% 26.25%
EPS 2 - - 1.909 1.082 - 0.5990 - 1.347 0.9560 1.451 1.145 1.577
Dividend per Share 2 0.4170 0.9600 0.4210 0.9698 0.4254 0.9863 - 1.036 - 1.090 - -
Announcement Date 5/19/20 11/17/20 5/18/21 11/16/21 5/17/22 11/15/22 5/16/23 11/14/23 5/15/24 - - -
1GBP in Million2GBP
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 11,348 10,325 8,786 8,405 8,026 8,214 8,238 7,723
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.24 x 2.496 x 2.287 x 2.134 x 1.931 x 1.952 x 1.894 x 1.727 x
Free Cash Flow 1 2,827 3,728 1,524 2,562 2,364 2,876 2,910 2,789
ROE (net income / shareholders' equity) 50.7% 30.5% 55.4% 41.1% 39.9% 41% 46.2% 53.6%
ROA (Net income/ Total Assets) 8.4% 4.57% 9.23% 8.36% 8.51% 7.52% 8.38% 8.48%
Assets 1 12,025 32,692 30,700 18,788 27,357 29,442 27,505 27,168
Book Value Per Share 2 5.180 5.160 5.660 7.250 6.530 7.060 7.120 7.310
Cash Flow per Share 2 3.390 4.260 2.290 3.340 3.370 3.630 3.760 3.480
Capex 1 409 302 200 230 325 315 321 325
Capex / Sales 4.54% 3.36% 2.3% 2.6% 3.43% 3.28% 3.31% 3.31%
Announcement Date 11/5/19 11/17/20 11/16/21 11/15/22 11/14/23 - - -
1GBP in Million2GBP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Imperial Brands PLC

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
19.6 GBP
Average target price
23.46 GBP
Spread / Average Target
+19.68%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Tobacco

1st Jan change Capi.
IMPERIAL BRANDS PLC Stock Imperial Brands PLC
+8.61% 21.26B
PHILIP MORRIS INTERNATIONAL, INC. Stock Philip Morris International, Inc.
+7.43% 157B
SMOORE INTERNATIONAL HOLDINGS LIMITED Stock Smoore International Holdings Limited
+30.15% 6.69B
GODFREY PHILLIPS INDIA LIMITED Stock Godfrey Phillips India Limited
+86.97% 2.45B
PHILIP MORRIS CR Stock Philip Morris CR
-4.99% 1.78B
VECTOR GROUP LTD. Stock Vector Group Ltd.
-1.68% 1.75B
UNIVERSAL CORPORATION Stock Universal Corporation
-20.86% 1.31B
TANZANIA CIGARETTE PUBLIC LIMITED COMPANY Stock Tanzania Cigarette Public Limited Company
0.00% 653M
TURNING POINT BRANDS, INC. Stock Turning Point Brands, Inc.
+25.80% 583M
SHAANXI JINYE SCIENCE TECHNOLOGY AND EDUCATION GROUP CO.,LTD Stock Shaanxi Jinye Science Technology and Education Group Co.,Ltd
-15.81% 452M
Other Tobacco
  1. Stock Market
  2. Equities
  3. IMB Stock
  4. Financials Imperial Brands PLC