BRITISH AMERICAN TOB

BATS
Real-time Estimate Quote. Real-time Estimate  - 12/01 10:33:40 am
2668.25GBX +1.09%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 25 82725 664
EBITDA1 12 16112 124
Operating profit (EBIT)1 11 13011 189
Operating Margin 43,1%43,6%
Pre-Tax Profit (EBT)1 7 9129 467
Net income1 5 7047 070
Net margin 22,1%27,5%
EPS2 2,493,12
Dividend per Share2 2,032,16
Last update 02/27/202012/01/2020
1 GBP in Million
2 GBP
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 42 71740 688
Net Cash position1 --
Leverage (Debt / EBITDA) 3,51x3,36x
Free Cash Flow1 8 3327 448
ROE (Net Profit / Equities) 11,5%11,2%
Shareholders' equity1 49 73062 980
ROA (Net Profit / Asset) 5,16%5,25%
Assets1 110 476134 591
Book Value Per Share2 28,028,6
Cash Flow per Share2 3,933,52
Capex1 664699
Capex / Sales 2,57%2,72%
Last update 02/27/202012/01/2020
1 GBP in Million
2 GBP
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 60 340 M GBP -
Entreprise Value (EV) 101 028 M GBP 98 311 M GBP
Valuation 2020e 2021e
P/E ratio (Price / EPS) 8,45x 8,08x
Capitalization / Revenue 2,35x 2,27x
EV / Revenue 3,94x 3,81x
EV / EBITDA 8,33x 8,04x
Yield (DPS / Price) 8,19% 8,63%
Price to book (Price / BVPS) 0,92x 0,89x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 43,6% 43,9%
Operating Leverage (Delta EBIT / Delta Sales) - 1,18x
Net Margin (Net Profit / Revenue) 27,5% 28,1%
ROA (Net Profit / Asset) 5,25% 5,23%
ROE (Net Profit / Equities) 11,2% 11,2%
Rate of Dividend 69,2% 69,7%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   2,72% 3,17%
Cash Flow / Sales 31,3% 32,3%
Capital Intensity (Assets / Sales) 5,24x 5,37x
Financial Leverage (Net Debt / EBITDA) 3,36x 3,02x
Price Earning Ratio
EPS & Dividend