0.22%
10.35%
17.92%
15.77%
35.90%
0.46%
-5.35%

Company Description

British American Tobacco p.l.c. provides tobacco and nicotine products to consumers worldwide.It offers vapour, tobacco heating, and modern oral nicotine products; combustible products; and traditional oral products, such as snus and moist snuff.The company offers its products under the Kent, Dunhill, Lucky Strike, Pall Mall, Rothmans, Camel, Newport, Natural American Spirit, being Vapour, THP, and Modern Oral brands.


It distributes its products to retail outlets.British American Tobacco p.l.c. was incorporated in 1902 and is headquartered in London, the United Kingdom.

Market Data

Last Price 3178
Change Percentage 0.22%
Open 3150
Previous Close 3171
Market Cap ( Millions) 69953
Volume 2988219
Year High 3191
Year Low 2252
M A 50 2961.36
M A 200 2711.36

Financial Ratios

FCF Yield 14.35%
Dividend Yield 7.41%
ROE -25.94%
Debt / Equity 74.63%
Net Debt / EBIDTA 270.39%
Price To Book 1.31
Price Earnings Ratio -5.13
Price To FCF 6.97
Price To sales 2.67
EV / EBITDA 8.19

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Combustibles

Expected Growth : 1.5 %

What the company do ?

Combustibles from British American Tobacco p.l.c. refers to traditional tobacco products, including cigarettes, cigars, and other combustible tobacco products.

Why we expect these perspectives ?

British American Tobacco's Combustibles segment growth of 1.5% is driven by increasing demand in emerging markets, particularly in Asia and Africa, where there is a large and growing middle class. Additionally, the company's focus on premium brands and innovative products, such as heated tobacco, is also contributing to growth.

Segment nΒ°2 -> Vapour

Expected Growth : 2.5 %

What the company do ?

Vapour from British American Tobacco p.l.c. is a range of e-cigarettes and vaping products, offering a safer alternative to traditional smoking.

Why we expect these perspectives ?

Vapour from British American Tobacco p.l.c. growth driven by increasing demand for reduced-risk products, expanding distribution channels, and strategic marketing investments. Additionally, growing consumer awareness of health risks associated with traditional tobacco products and favorable regulatory environments contribute to the 2.5% growth rate.

Segment nΒ°3 -> Traditional Oral

Expected Growth : 1.8 %

What the company do ?

Traditional Oral is a segment of British American Tobacco p.l.c. that includes products like snus, moist snuff, and other oral tobacco products.

Why we expect these perspectives ?

British American Tobacco's Traditional Oral segment growth of 1.8% is driven by increasing consumer preference for nicotine replacement therapy products, expansion in emerging markets, and strategic pricing initiatives. Additionally, the company's focus on innovation, such as the introduction of new oral nicotine products, has contributed to the segment's growth.

Segment nΒ°4 -> Heated Products

Expected Growth : 2.2 %

What the company do ?

Heated Products from British American Tobacco p.l.c. refer to innovative, smoke-free alternatives to traditional cigarettes, offering a reduced-risk experience for adult smokers.

Why we expect these perspectives ?

British American Tobacco's heated products segment growth of 2.2% is driven by increasing adoption of reduced-risk products, particularly in Japan and South Korea. Strong marketing efforts, innovative product launches, and expanding distribution channels also contribute to growth. Furthermore, the company's heat-not-burn technology and e-vapor products are gaining traction, attracting a new customer base and driving sales.

Segment nΒ°5 -> Other

Expected Growth : 1.2 %

What the company do ?

Other from British American Tobacco p.l.c. refers to the revenue generated from the sale of e-cigarettes, cigars, and other nicotine products.

Why we expect these perspectives ?

British American Tobacco's 1.2% growth in 'Other' segment is driven by increasing popularity of e-vapor products, particularly in the US, and growth in oral tobacco products in Asia. Additionally, the company's focus on innovation and expansion into new markets, such as cannabis, contributes to the segment's growth.

Segment nΒ°6 -> Modern Oral

Expected Growth : 2.8 %

What the company do ?

Modern Oral is a nicotine products segment from British American Tobacco p.l.c., offering a range of modern oral nicotine products, including tobacco-free nicotine pouches and other innovative products.

Why we expect these perspectives ?

Modern Oral from British American Tobacco p.l.c. growth of 2.8% driven by increasing consumer adoption of reduced-risk products, expanding distribution channels, and innovative product launches. Additionally, growing demand for nicotine replacement therapy and oral care products, particularly in emerging markets, contributes to the segment's growth.

British American Tobacco P.L.C. Products

Product Range What is it ?
Dunhill A premium cigarette brand offering a range of blends and flavors
Lucky Strike A heritage cigarette brand known for its distinctive red packaging and bold flavor
Kent A premium cigarette brand offering a range of blends and flavors, known for its innovative filter technology
Rothmans A premium cigarette brand offering a range of blends and flavors, known for its high-quality tobacco
Vype A range of e-liquids and vaping devices offering a convenient, smoke-free alternative to cigarettes
Vuse A range of e-liquids and vaping devices offering a convenient, smoke-free alternative to cigarettes
glo A heated tobacco product offering a convenient, smoke-free alternative to cigarettes
Neocore A range of nicotine replacement therapy (NRT) products, including gum, lozenges, and patches

British American Tobacco p.l.c.'s Porter Forces

British American Tobacco p.l.c. faces moderate threat from substitutes, as consumers have limited alternatives to traditional tobacco products. However, the growing popularity of e-cigarettes and heat-not-burn products poses a moderate threat to the company's market share.

British American Tobacco p.l.c. has a diverse customer base, which reduces the bargaining power of individual customers. Additionally, the company's strong brand portfolio and wide distribution network limit customers' ability to negotiate prices.

British American Tobacco p.l.c. has a diversified supply chain, which reduces its dependence on individual suppliers. The company's large scale of operations and strong relationships with suppliers also limit their bargaining power.

The tobacco industry has high barriers to entry, including significant regulatory hurdles and large capital requirements. This limits the threat of new entrants and allows British American Tobacco p.l.c. to maintain its market position.

The tobacco industry is highly competitive, with several large players competing for market share. British American Tobacco p.l.c. faces intense rivalry from companies like Altria Group, Inc. and Japan Tobacco Inc., which can lead to pricing pressures and advertising wars.

Capital Structure

Value
Debt Weight 43.05%
Debt Cost 5.24%
Equity Weight 56.95%
Equity Cost 5.24%
WACC 5.24%
Leverage 75.58%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
MO Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe …
IMB.L Imperial Brands PLC, together with its subsidiaries, manufactures, imports, markets, and sells tobacco and tobacco-related products in Europe, Americas, Africa, Asia, and Australasia. It offers a range of cigarettes, fine …
STG.CO Scandinavian Tobacco Group A/S manufactures and sells cigars and pipe tobacco in the United States, Europe, and internationally. The company offers fine-cut tobacco, and machine-rolled and handmade cigars. It markets …
CCEP.L Coca-Cola Europacific Partners PLC, together with its subsidiaries, produces, distributes, and sells a range of non-alcoholic ready to drink beverages. The company offers flavours, mixers, and energy drinks; soft drinks, …
HEN3.DE Henkel AG & Co. KGaA, together with its subsidiaries, engages in the adhesive technologies, beauty care, and laundry and home care businesses worldwide. The company's Adhesive Technologies segment offers adhesives, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
31.78$
Current Price
31.78$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Altria Logo
Altria
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

BAT Logo
BAT
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Imperial Brands Logo
Imperial Brands
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Scandinavian Tobacco Group Logo
Scandinavian Tobacco Group
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Henkel Logo
Henkel
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Coca-Cola Europacific Partners Logo
Coca-Cola Europacific Partners
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->