XLONBVIC
Market cap4.04bUSD
Dec 23, Last price
1,305.00GBP
1D
0.00%
1Q
2.35%
Jan 2017
130.16%
IPO
455.32%
Name
Britvic PLC
Chart & Performance
Profile
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.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 1,899,000 8.60% | 1,748,600 8.05% | 1,618,300 15.17% | |||||||
Cost of revenue | 1,695,000 | 1,573,000 | 1,489,900 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 204,000 | 175,600 | 128,400 | |||||||
NOPBT Margin | 10.74% | 10.04% | 7.93% | |||||||
Operating Taxes | 47,400 | 32,800 | 34,900 | |||||||
Tax Rate | 23.24% | 18.68% | 27.18% | |||||||
NOPAT | 156,600 | 142,800 | 93,500 | |||||||
Net income | 125,800 1.45% | 124,000 -11.43% | 140,000 45.08% | |||||||
Dividends | (79,100) | (75,500) | (67,900) | |||||||
Dividend yield | 2.47% | 3.35% | 3.54% | |||||||
Proceeds from repurchase of equity | (52,300) | (91,700) | (45,000) | |||||||
BB yield | 1.64% | 4.06% | 2.35% | |||||||
Debt | ||||||||||
Debt current | 69,200 | 107,300 | 60,600 | |||||||
Long-term debt | 754,500 | 678,100 | 628,400 | |||||||
Deferred revenue | 1 | 65,300 | ||||||||
Other long-term liabilities | 12,500 | 2,700 | 8,200 | |||||||
Net debt | 759,600 | 678,500 | 551,200 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 190,900 | 238,400 | 225,000 | |||||||
CAPEX | (63,400) | (69,800) | (84,600) | |||||||
Cash from investing activities | (91,200) | (100,300) | (96,100) | |||||||
Cash from financing activities | (93,400) | (183,600) | (125,100) | |||||||
FCF | 76,000 | 140,400 | 43,600 | |||||||
Balance | ||||||||||
Cash | 64,100 | 90,100 | 85,900 | |||||||
Long term investments | 16,800 | 51,900 | ||||||||
Excess cash | 19,470 | 56,885 | ||||||||
Stockholders' equity | 173,600 | 255,900 | 338,000 | |||||||
Invested Capital | 1,107,800 | 1,093,030 | 1,128,115 | |||||||
ROIC | 14.23% | 12.86% | 8.58% | |||||||
ROCE | 16.72% | 14.35% | 9.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 250,700 | 258,800 | 267,000 | |||||||
Price | 12.75 46.22% | 8.72 21.53% | 7.18 -19.70% | |||||||
Market cap | 3,196,425 41.64% | 2,256,736 17.80% | 1,915,725 -19.82% | |||||||
EV | 3,956,025 | 2,935,236 | 2,466,925 | |||||||
EBITDA | 281,700 | 246,200 | 195,800 | |||||||
EV/EBITDA | 14.04 | 11.92 | 12.60 | |||||||
Interest | 33,400 | 24,300 | 18,200 | |||||||
Interest/NOPBT | 16.37% | 13.84% | 14.17% |