0.00%
0.31%
2.74%
3.47%
48.78%
44.60%
41.87%

Company Description

Britvic plc, together with its subsidiaries, manufactures, markets, distributes, and sells soft drinks in the United Kingdom, the Republic of Ireland, France, Brazil, and internationally.It also provides fruit juices, syrups, squash, mineral water, liquid concentrates, ready-to-drink nectar drinks, sodas, mixers, and energy and flavored drinks.The company offers its products under the 7UP, Aqua Libra, Ballygowan, Britvic, drench, Robinsons, Gatorade, J2O, Lipton, London Essence, Mathieu Teisseire, Mountain Dew, Pepsi MAX, Plenish, Purdey's, Rockstar, R.


White's, Tango, Teisseire, Bela Ischia, Britvic, Dafruta, Maguary, Mathieu Teisseire, Pressade, Puro Coco, C&C, Cidona, Club, Edge, Energise Sport, MiWadi, Moulin de Valdonne, and TK brands.In addition, it supplies water-coolers and bottled water; engages in the wholesale of soft drinks to the licensed trade; offers pension funding and financing services; and designs, installs, and maintains integrated tap solutions.The company was incorporated in 2005 and is headquartered in Hemel Hempstead, the United Kingdom.

Market Data

Last Price 1313
Change Percentage 0.08%
Open 1314
Previous Close 1312
Market Cap ( Millions) 3279
Volume 112197849
Year High 1333
Year Low 770
M A 50 1297.16
M A 200 1188.11

Financial Ratios

FCF Yield 4.17%
Dividend Yield 2.63%
ROE 39.02%
Debt / Equity 219.24%
Net Debt / EBIDTA 265.33%
Price To Book 9.59
Price Earnings Ratio 25.41
Price To FCF 23.95
Price To sales 1.79
EV / EBITDA 15.09

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Great Britain

Expected Growth : 3.8 %

What the company do ?

Great Britain refers to the region comprising England, Scotland, and Wales, where Britvic plc, a leading soft drinks manufacturer, operates and distributes its products.

Why we expect these perspectives ?

Britvic plc's 3.8% growth in Great Britain is driven by increasing demand for low-calorie beverages, successful product innovation, and strategic partnerships with major retailers. Additionally, the company's focus on sustainability and eco-friendly packaging resonates with environmentally conscious consumers, contributing to its growth in the region.

Segment nΒ°2 -> France

Expected Growth : 3.5 %

What the company do ?

France is a segment of Britvic plc, a British soft drink company, responsible for manufacturing and distributing beverages in France.

Why we expect these perspectives ?

Britvic plc's 3.5% growth in France is driven by increasing demand for low-calorie beverages, particularly among health-conscious consumers. Strong brand presence, innovative product offerings, and strategic partnerships with major retailers also contribute to growth. Additionally, France's growing foodservice sector and increasing popularity of online shopping channels provide further opportunities for expansion.

Segment nΒ°3 -> Ireland

Expected Growth : 3.2 %

What the company do ?

Ireland is a brand of soft drinks from Britvic plc, offering a range of flavors and products, including still and sparkling water, juices, and mixers.

Why we expect these perspectives ?

Britvic plc's 3.2% growth in Ireland is driven by increasing demand for low-calorie beverages, particularly among health-conscious consumers. Additionally, the company's strong brand portfolio, including Robinsons and MiWadi, has helped to drive sales. Furthermore, Britvic's strategic partnerships with major retailers and its investment in e-commerce capabilities have also contributed to its growth in the Irish market.

Segment nΒ°4 -> Brazil

Expected Growth : 4.5 %

What the company do ?

Brazil is a popular fruit-flavored soft drink from Britvic plc, a British producer of soft drinks, with a unique orange flavor and a sweet, fruity taste.

Why we expect these perspectives ?

Britvic plc's 4.5% growth in Brazil is driven by increasing demand for low-calorie beverages, particularly among health-conscious consumers. Strong distribution networks and partnerships with local retailers have also contributed to the growth. Furthermore, the company's focus on innovation, such as the launch of new flavors and products, has helped to attract new customers and increase market share.

Segment nΒ°5 -> International

Expected Growth : 4.2 %

What the company do ?

Britvic plc's International segment includes operations in Brazil, Continental Europe, and other international markets, offering a range of soft drinks and juices.

Why we expect these perspectives ?

Britvic plc's 4.2% international growth is driven by increasing demand for low-calorie beverages, expansion into new markets, and strategic partnerships. The company's diversified portfolio, including brands like Robinsons and Fruit Shoot, has also contributed to growth. Additionally, investments in e-commerce and digital marketing have enhanced customer engagement and driven sales.

Britvic Plc Products

Product Range What is it ?
Pepsi A popular cola-flavored soft drink
7 Up A crisp and refreshing lemon-lime flavored soft drink
Robinsons A range of fruit-flavored soft drinks and juices
J2O A range of adult soft drinks with a blend of fruit flavors
Fruit Shoot A range of kids' fruit-flavored soft drinks
Tango A range of citrus-flavored soft drinks
Drench A range of still and sparkling water beverages
Purdey's A range of natural and organic soft drinks

Britvic plc's Porter Forces

Britvic plc faces moderate threat from substitutes, as consumers have various alternatives to soft drinks, such as water, juice, and tea. However, the company's strong brand portfolio and product diversification mitigate this threat.

Britvic plc's customers, mainly retailers and wholesalers, have limited bargaining power due to the company's strong market position and diversified product offerings.

Britvic plc's suppliers, mainly packaging and ingredient providers, have moderate bargaining power due to the company's dependence on a few large suppliers. However, the company's scale and diversification help mitigate this threat.

The threat of new entrants is low for Britvic plc, as the soft drinks market has high barriers to entry, including significant capital requirements and established distribution networks.

The soft drinks market is highly competitive, with several established players, including multinational corporations. Britvic plc faces intense rivalry from competitors, which can lead to pricing pressures and market share erosion.

Capital Structure

Value
Debt Weight 62.70%
Debt Cost 4.28%
Equity Weight 37.30%
Equity Cost 7.05%
WACC 5.31%
Leverage 168.06%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
COLR.BR Etn. Fr. Colruyt NV, together with its subsidiaries, engages in the retail, wholesale, food service, and other activities in Belgium, France, and internationally. It operates through three segments: Retail, Wholesale …
CWK.L Cranswick plc manufactures and supplies food products to grocery retailers, food service sector, and other food producers in the United Kingdom, Continental Europe, and internationally. The company offers fresh pork, …
SALM.OL SalMar ASA, an aquaculture company, produces and sells farmed salmon in Asia, the United States, Canada, Norway, rest of Europe, and internationally. It is involved in the broodfish, lumpfish, and …
CCH.L Coca-Cola HBC AG engages in the production, distribution, and sale of non-alcoholic ready-to-drink beverages worldwide. The company offers sparkling soft drinks, hydration drinks, juices, ready-to-drink tea, energy drinks, coffee, water, …
BB.PA SociΓ©tΓ© BIC SA manufactures and sells stationery, lighter, shaver, and other products worldwide. It offers ball and coloring felt pens, markers, sticky notes, leads, whiteboards, and correction tapes, as well …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
13.13$
Current Price
13.13$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Colruyt Logo
Colruyt
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

Cranswick Logo
Cranswick
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₯‰

BIC Logo
BIC
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

Coca-Cola HBC Logo
Coca-Cola HBC
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

Britvic Logo
Britvic
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

SalMar Logo
SalMar
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 ->