Stock BAT BRITISH AMERICAN TOBACCO KENYA PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials British American Tobacco Kenya plc

Equities

BAT

KE0000000075

Tobacco

End-of-day quote Nairobi S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
409.8 KES -0.06% Intraday chart for British American Tobacco Kenya plc -0.67% +0.55%
2023 British American Tobacco Kenya plc Reports Earnings Results for the Half Year Ended June 30, 2023 CI
2023 British American Tobacco Kenya plc Reports Earnings Results for the Full Year Ended December 31, 2022 CI

Valuation

Fiscal Period: December 2018 2019 2020 2022 2023
Capitalization 1 72,500 50,000 36,100 46,000 40,975
Enterprise Value (EV) 1 73,532 48,377 34,283 46,000 40,975
P/E ratio 17.7 x 12.9 x 6.54 x 6.67 x -
Yield 4.83% 6.7% 12.5% - 13.9%
Capitalization / Revenue 3,493,976 x 2,079,953 x 1,424,681 x - -
EV / Revenue 3,493,976 x 2,079,953 x 1,424,681 x - -
EV / EBITDA 10,763,064 x 7,964,218 x 4,443,807 x - -
EV / FCF 16,321,444 x 8,067,024 x 10,449,707 x - -
FCF Yield 0% 0% 0% - -
Price to Book - - - - -
Nbr of stocks (in thousands) 100,000 100,000 100,000 100,000 100,000
Reference price 2 725.0 500.0 361.0 460.0 409.8
Announcement Date 2/14/19 2/24/20 2/18/21 5/30/23 -
1KES in Million2KES
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2022 2023
Net sales 20,750 24,039 25,339 - -
EBITDA 6,736 6,278 8,124 - -
EBIT 6,219 5,726 7,589 - -
Operating Margin 29.97% 23.82% 29.95% - -
Earnings before Tax (EBT) 5,881 5,533 7,416 - -
Net income 4,085 3,885 5,518 6,892 -
Net margin 19.69% 16.16% 21.78% - -
EPS 40.85 38.85 55.18 68.92 -
Free Cash Flow 4,442 6,198 3,455 - -
FCF margin 21.41% 25.78% 13.63% - -
FCF Conversion (EBITDA) 65.94% 98.73% 42.53% - -
FCF Conversion (Net income) 108.74% 159.54% 62.61% - -
Dividend per Share 1 35.00 33.50 45.00 - 57.00
Announcement Date 2/14/19 2/24/20 2/18/21 5/30/23 -
1KES
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,891 1,032 - - - -
Net Cash position 1 - - 1,623 1,817 2,989 2,332
Leverage (Debt/EBITDA) 0.4425 x 0.1525 x - - - -
Free Cash Flow 1 4,244 3,849 6,944 2,643 4,950 3,792
ROE (net income / shareholders' equity) 40.1% 47.6% 40.8% 51.2% 48.3% 44%
ROA (Net income/ Total Assets) 19.8% 21.6% 19% 23.2% 25.9% 26.6%
Assets 1 16,843 18,900 20,482 23,760 24,988 25,915
Book Value Per Share 2 78.40 93.10 97.20 119.0 150.0 164.0
Cash Flow per Share 2 0.2900 1.900 18.10 18.80 30.30 23.70
Capex 1 391 862 1,438 1,292 570 752
Capex / Sales 2.1% 4.15% 5.98% 5.1% 2.24% 2.74%
Announcement Date 4/16/18 4/11/19 6/2/20 4/19/21 5/1/22 5/30/23
1KES in Million2KES
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
409.8 KES
Average target price
481 KES
Spread / Average Target
+17.39%
Consensus

Annual profits - Rate of surprise

Company calendar

Sector Other Tobacco

1st Jan change Capi.
BRITISH AMERICAN TOBACCO KENYA PLC Stock British American Tobacco Kenya plc
+0.55% 304M
PHILIP MORRIS INTERNATIONAL, INC. Stock Philip Morris International, Inc.
+1.00% 148B
BRITISH AMERICAN TOBACCO P.L.C. Stock British American Tobacco p.l.c.
+1.33% 64.43B
IMPERIAL BRANDS PLC Stock Imperial Brands PLC
+0.28% 19.29B
GODFREY PHILLIPS INDIA LIMITED Stock Godfrey Phillips India Limited
+57.08% 2.07B
PHILIP MORRIS CR Stock Philip Morris CR
+1.15% 1.86B
VECTOR GROUP LTD. Stock Vector Group Ltd.
-8.95% 1.62B
UNIVERSAL CORPORATION Stock Universal Corporation
-24.54% 1.25B
TANZANIA CIGARETTE PUBLIC LIMITED COMPANY Stock Tanzania Cigarette Public Limited Company
0.00% 660M
TURNING POINT BRANDS, INC. Stock Turning Point Brands, Inc.
+7.29% 499M
Other Tobacco
  1. Stock Market
  2. Equities
  3. BAT Stock
  4. Financials British American Tobacco Kenya plc