Financial Analysis Of British American Tobacco Plc Finance Essay


The intent of this study is to supply information & A ; Interpretation of British American Tobacco plc ( BAT ) in footings of historical record, comparative fiscal indexs, and place in the market along with cardinal value drivers for the company and public presentation indexs. This is done by analyzing the information provided in the historical and present fiscal statements.

About British American Tobacco & A ; Revenue Analysis

British American Tobacco is a public company listed on the London Stock Exchange, which has direct and indirect bets in several companies together representing to be the British American Tobacco Group of companies. The group achieved gross turnover of GBP 40,713 million with grosss amounting to GBP 14,208 Million in the twelvemonth 2009. There are more than 250 trade names in their portfolio with Dunhill, Kent, Lucky Strike & A ; Paul Mall being their flagship coffin nail trade names which are together sold in more than 120 states with entire gross revenues representing 196 Billion coffin nail units ( Annual Report, 2009 ) . The company follows the accounting rhythm get downing 1st January of the calendar twelvemonth & A ; stoping on 31st December of the same calendar twelvemonth. The company presently has 95,710 employees on its paysheets. It sold 724 Billion coffin nail units in the same twelvemonth and has production capablenesss in 50 coffin nail mills based in 41 states.

British American Tobacco is the 2nd largest baccy company in the universe ( Excluding China ) , while it has 6.4 % portion of the UK market, dominant participants being Imperial Tobacco & A ; Japan Tobacco International ( Nielsen Data, Feb 2010 ) . 74 % of BAT ‘s gross revenues come from the developing states & A ; emerging economic systems ( Annual Report, 2009 ) .

Gross by Geography

BAT ‘s largest market lies in Western Europe which accounted for 27.3 % of its entire grosss in FY 2009. BAT saw an addition of 20.7 % from the grosss it had registered in the FY 2008.

Asia Pacific accounted for 23 % of its entire grosss while Americas accounted for 22.2 % . Eastern Europe accounted for 11.5 % o the entire grosss while the highest performed for BAT turns out to be Africa and Middle east which accounted for 22.2 % but it saw an addition of 31.2 % in footings of gross over last twelvemonth.

Historical Performance & A ; Analysis

British American Tobacco was established as a joint venture between the Imperial baccy group of the United Kingdom & A ; the American Tobacco Group of the United States in the twelvemonth 1902. Subsequently, In the twelvemonth 1911 the company was listed on the London Stock Exchange. In 1913, the company looked overseas for enlargement and entered the Argentinean markets. In the 1920s, British American Tobacco ‘s capitalisation had quadrupled since 1902 and gross revenues grew by about a factor of 40. In 1923, The Company ‘s worldwide gross revenues had grown to 50 billion coffin nails per twelvemonth. By 1962, British American Tobacco ‘s capitalisation allowed it to travel towards variegation. It grew systematically, nevertheless, and was accomplishing turnover at the rate of 15 % per annum by 1970. Diversifying and spread outing at a rapid gait, British American Tobacco became a well known trade name globally. With uncertainness about a long term market in baccy, stairss were taken to cut down BAT ‘s dependance on the baccy industry. In 1986, merely half of its entire pre revenue enhancement net income came from baccy group which was down from 57 % pre revenue enhancement net income BAT achieved in the twelvemonth 1985. The 1990s were non a good clip of the decennary for baccy gross revenues as companies in the industry faced several cases and judicial proceedings. The U.S. tribunals awarded finding of facts which cost the baccy companies 1000000s of dollars as the consumer claimed baccy related unwellness and relations of tobacco users who claimed heavy compensation. The company continued with its scheme to take over little to midsized companies as it acquired Canada ‘s dominant baccy company, Imasco in the twelvemonth 2000. The company has been systematically accomplishing Year on Year growing in the scope of 8-12 % in footings of gross since 2005. While it has systematically maintained the operating border per centum in the scope of 26 % -29 % from 2005 to 2009, the Adjusted Diluted net incomes per portion has been lifting from 56.9p in 2000 to 153p in the twelvemonth 2009 ( Annual Report, 2005-2009 ) .

Annual Report Analysis

“ The end of accounting information is to supply economic determination shapers with utile information, ” harmonizing to Williams, Haka, Bettne & A ; Carcello ( 2006, p. 670 ) . Fiscal statements analysis is non merely of import for the stockholders but assorted stakeholders every bit good.

The Group has prepared its one-year amalgamate fiscal statements in conformity with International Financial Reporting Standards ( IFRS ) , as endorsed by the European Union. Some of the high spots of the Annual Report include gross addition of 10 % at changeless rates of exchange & A ; 17 % at current rate, when compared to the financials for the twelvemonth 2008. Adjusted net incomes from operations excessively increased by 10 % at changeless rates and 20 % at current rates. The entire benefit of the consequence amounted to GBP 355 Million, which resulted in adjusted diluted net incomes per portion grow by 19 % to 153 pence. Over the past 5 old ages, BAT has achieved a compounded one-year growing rate of 15 % in net incomes per portion and 19 % in dividends per portion. The entire stockholder returns over the same 5 twelvemonth has been 175 % compared to the FTSE 100 index which gave 35 % returns to the investors.

The fiscal analysis views the group as a strong participant in the planetary baccy industry. The resiliency in accomplishing net incomes & A ; wealth coevals along with geographical variegation has positioned the group as a multi national company with strong basicss which makes it more susceptible to face hazards and unanticipated events in the hereafter. In the first half of the fiscal twelvemonth 2009, Gross saless volumes had increased by 4 % or declined by 2 % when the benefit derived from acquisition was excluded. BAT ‘s free hard currency flow remained strong and resilient during the twelvemonth 2009 and looks set to stay the same in the twelvemonth 2010 despite volume force per unit areas. Price increases & A ; gross revenues betterments continue to countervail the volume force per unit area faced by the company in the wide scope of other markets. In the fiscal twelvemonth 2009, FFO was 31 % of to the full adjusted debt which was 3 % points higher than the FFO in the twelvemonth 2008. The ground for the same was fringy lessening in debt along with the addition in net incomes due to acquisitions. The soaking up of operating hard currency flow in to discretional disbursement has slowed due to the company suspending the offer to purchase back portions until farther notice given. BAT is likely to bring forth free hard currency flows despite assorted disbursals like reconstituting & A ; dividend payments to the stockholders as it has ample internal liquidness, hard currency flow features & A ; entree to capital markets. The liquidness of BAT was supported by a ) USD 1.75 Billion go arounding recognition installation for a five twelvemonth period which along with the hard currency balance of USD 1.3 billion exceeded gross debt maturating on June 2010 ; B ) Bond adulthoods ; Bond worth USD 2.5 billion were issued to widen the groups debt portfolio degree Celsius ) Finance handinesss ; It has ready entree to recognition installations on offer by the fiscal establishments ; vitamin D ) Significant hard currency place in surplus of USD 1billion.

Based on analysis, BAT ‘s profitableness borders are on par with its planetary equals. BAT intends to better its gross revenues by 2 % twelvemonth on twelvemonth by monetary value additions and merchandise mixes. Market portion reached by BAT in specific markets determined its profitableness. Operating border in developing states can be compared with the borders achieved in full-blown markets as shown by the border achieved in surplus of 30 % in parts like Latin America, Africa and Middle East. EBIDTA borders for BAT in the twelvemonth 2009 figured 36 % , has had a important rise of 2.5 % per centum point from 33.5 % border it achieved in 2008 and 32.5 % in 2007.

One widely accepted method of measuring fiscal statements is ratio analysis which uses informations from balance sheet and income statement to bring forth reading which have fiscal significance to it. Assessment of the fiscal wellness of a concern is speedy and comparatively simple when information is derived utilizing the relevant fiscal ratios.

Ratio Analysis

“ A ratio is a simple mathematical look of the relationship of one point to another, ” harmonizing to Williams, Haka, Bettner, and Carcello ( 2005, p. 674 ) . Ratios can supply diverse information to diverse fiscal information users.

The analysis of one-year study suggests the following ratio analysis of the group. The relevant ratios have been grouped and presented in this paper under assorted caputs.

Profitability Assessment:

Operating Margin: BAT achieved an operating border of 31.12 % in the twelvemonth 2009 chiefly due to salvage it achieved in supply concatenation, general operating expenses and indirect costs. The impact of higher foliage monetary values and input costs were offset due to these nest eggs. It allowed the overall operating border to increase from 30.7 % to 31.4 % in the twelvemonth which was much greater than the industry and sector norm of 22.01 % and 10.10 % severally. BAT besides, had much better borders when compared to Japan baccy which could accomplish runing border of 4.76 % .

Tax return on Equity: BAT has been a basically sound company showing consistence in giving return on equity to its stockholders. In the FY 2009, BAT ‘s Return on Equity was standing at 37.05 % which was well higher than the industry and sector norm of 11.57 % and 8.01 % severally. While Japan Tobacco could pull off to accomplish little less than 10 % Return on Equity, BAT has been since the past able to keep consistent returns. In the past four old ages get downing 2005 – 2008, BAT gave returns of 26.12 % , 27.70 % , 28.95 % & A ; 30.44 % severally. These Numberss give assurance to investors and let BAT to be looked upon as a good company to put one ‘s stake on.

Tax return on Capital Employed ( ROCE ) : Corporate Profitableness can be determined by measuring the trading net income that the company has achieved over the capital employed by it to accomplish the same. BAT achieved an ROCE of 20.82 % in the FY 2009 which is somewhat better than the Industry norm and sector norm. BAT fared about twice every bit better when compared to Japan Tobacco.

Asset Use:

Asset Employee turnover: BAT was able to chief plus use which was on par with the industry norm. The industry norm for the FY 2009 was 0.58, while BAT registered an plus utlisation ratio of 0.73. The company is expected to register even better Numberss in the close hereafter as FY 2009 saw some acquisitions which resulted in BAT ‘s public presentation on par with the market in footings of doing its plus perspiration. Closing of the Soeborg mill in Denmark, Downsizing of fabrication works in Australia and damage charges for certain package assets resulted in these assets holding lower limit and limited future economic benefit. But with consolidation ensuing in greater nest eggs and better utlisation of the assets of the companies acquired in the emerging markets, the plus turnover ratio is expected to do better in the following fiscal twelvemonth.

Interest Screen:

BAT ‘s involvement screen remains steady at 8.6x in the FY 2009 compared to 8.5x which was reported in the FY 2008. It was offset as a consequence of the fiscal agreements carried out for the acquisitions. Pre-Tax impact on seting point distorts the involvement screen.

Hazard Tolerance

By analyzing the fiscal statements, BAT ‘s policy seems to be moderate as it focuses on keeping EBIDTA coverage of gross involvement payments between 5x and 9x at the same clip keeping hard currency balance transcending USD 1 billion and five twelvemonth adulthood on its debt profile. BAT needs to strike a all right balance between acquisitions and portion bargain dorsums to avoid over stretching its debt capacity over a short clip frame due its committednesss to a 65 % one-year dividend payout ratio. In the twelvemonth 2008, BAT reduced its one-year bargain back committedness from USD 750 Million to USD 400 Million to suit acquisitions. BAT besides suspended its bargain back plan in 2009 until farther notice.

Cash Flow Adequacy

Turning profitableness would profit the companies ‘ debt protection prosodies to a greater extent. Strong transition of net incomes into hard currency supports BAT ‘s fiscal prosodies. The groups ‘ hereafter working capital demands will stay stable in proportion to its one-year gross revenues unless there are any important big scale acquisitions. BAT ‘s capital outgo of its cyberspace operating hard currency flows is really low when compared with the norms in nutrient, drink & A ; baccy industries. In the twelvemonth 2009, BAT ‘s capital outgo accounted for 15 % -20 % of net runing hard currency flows. BAT ‘s future capital outgo is most likely to turn giving the compounded one-year growing rate of the company along with the industry.

Cardinal Performance Indexs

The cardinal public presentation indexs for BAT has been its consistent ability to keep growing in its nucleus competence. Gross for the FY 2009 grew by 17 % which is 3 – 4 per annum greater than the mark turning gross for the medium and long term. This was possible due to acquisitions it made and favorable exchange rate motions.

One of the cardinal strengths of the company in footings of its public presentation is its diversified planetary thrust trade names which constitute bulk of the gross revenues for the company. Though growing of 16 % was achieved in the FY 2008 in this section, FY 2009 volumes grew by 4 % which is coherent with the company ‘s scheme to achieved individual figure growing over the long tally.

The adjust net income from operations achieved by the house was good above the company mark to accomplish 6 % net income from operations. BAT registered a growing of 20 % .

The net hard currency from runing activities in the FY 2009 was up by ?26 million to ? 2630 million. Free hard currency flow per portion increased by 2 % , the ratio of free hard currency flow to adjusted diluted net incomes was 86 % .

Adjusted Net incomes Per Share ( EPS ) had grown at an norm of 11 % over the last 10 old ages. This exceeds the company ‘s mark of turning at a individual figure figure per annum on an norm. Adjusted diluted EPS grew by 19 % in the twelvemonth 2009.

S.W.O.T. Analysis


Diversified Global Brand Drive ( GBD ) portfolio

One of the keys strength ‘s of the group is its diversified portfolio of coffin nail trade names. In the FY 2009, overall volume of the GBD grew by 4 % .

Emerging Economies

Presently, 74 % of BAT ‘s grosss come from the emerging economic systems.

Enhanced Internal Operations

BAT saved GBP 239 Million in the FY 2009 by bettering its supply concatenation, operating expenses and indirect costs.


Legal Issues

Recoupment actions and Class actions are filed against the company and its subordinates which in bend impacts non merely the trade name image but besides its cost construction.

Poor Asset Utlization

The company ‘s Return on Assets ( ROA ) and Return on Equity ( ROE ) has been hapless when compared to its rivals. Philip Morris International and Altria Group recorded an ROA of 29.7 % and 20 % severally with BAT recorded an ROA of 15.1 % merely. Similarly, ROE for BAT was lower than Philip Morris International which recorded 99.2 % while BAT could accomplish 40.6 % merely.



BAT completed an acquisition of a Turkish province owned baccy company in the twelvemonth 2008 which elevated its market portion from 7 % to 36 % . In the same twelvemonth, BAT Bought Skandinavisk Tobakskompagni ( ST ) which allowed it to increase one-year gross revenues of about 30,000 million coffin nails.

Recently BAT acquired PT Bentoel Internasional Investama, Indonesia ‘s 4th largest coffin nail shaper which had gross revenues of around 250 million coffin nails a twelvemonth.

These acquisitions would increase the planetary presence of BAT across the Earth and in bend enhance its topline and profitableness.

Growth of Tobacco Industry

The baccy industry is forecasted to witness growing. It is estimated that there would be 1.3 billion tobacco users in the universe by 2020 up from 1.3 billion presently. Harmonizing to the Datamonitor estimations, the planetary baccy market generated entire grosss of $ 429.3 billion in 2009, stand foring a compound one-year growing rate ( CAGR ) of 3.1 % for the period crossing 2005-2009. Cigarette gross revenues generated entire grosss of $ 394.2 billion in the FY 2009, tantamount to 91.8 % of the market ‘s overall value. The planetary baccy market is forecasted to hold a value of $ 490.2 billion, an addition of 14.2 % since 2009. BAT is the second-largest planetary coffin nail participant. It tends to profit from this positive mentality.


Illicit Trade

Illicit trade is estimated up to 660 million coffin nails a twelvemonth which represents 12 % of universe coffin nail ingestion. This consequences in losingss upto GBP 4 Billion to GBP 7 billion a twelvemonth. Increase in illicit trade would cut down grosss of the company.

Ad limitations

Brand Building, advertisement and publicity are confronting hinderances globally. The absence of selling would consequence debut and publicity of new merchandises in the markets. It could hold a negative impact on BAT ‘s gross revenues.

Consumer focal point and consciousness on wellness issues

Increasing wellness consciousness and debut of replacements to coffin nails into the market has led to worsen of gross revenues for the company. Pharma merchandises and nicotine – replacing spots along with mastication gums are the new beginning of harmless options.

What makes British American Tobacco work?

The twelvemonth 2009 was a ambitious twelvemonth for the Fast Moving Consumer Goods ( FMCG ) section. Entire market volumes declined by 2 % for the BAT merchandises. The overall public presentation for BAT was house. It continued to put in its selling enterprises which resulted in it keeping its market portion in cardinal markets. The Global Drive trade names ( GDB ) grew by combined 4 % in footings of volume. These accounted for 27 % of the planetary volume gross revenues for BAT. The overall trade name mix for BAT is balanced between premium, mid-price & amp ; low-price.

Pull offing concern to concern relationships makes up for a big portion of BAT ‘s trade selling activities. BAT co-ordinate its concern with its trading spouses to guarantee that it is able to run into the demands of the client at the right topographic point and at the right clip. This has worked out good for the company as it helps it keep the market portion in a extremely competitory baccy industry.

Understanding client and their demands is of the nucleus non fiscal activities of BAT. BAT on a regular basis surveys their client base internationally against its equals in the FMCG industry and peculiarly against its competitiors in the baccy industry. Their attempts made them be recognised as the taking concern in the baccy class for client relationship direction by Dow Jones sustainability index for the 3rd consecutive twelvemonth in 2009.

Apart from its ain selling enterprises, BAT makes attempts to develop selling programmes jointly with its retail spouses, who engage with consumers in market channels like Global Travel Retail and Global Convenience Retail.

For BAT, the Direct Store Gross saless in the most preferable manner of selling coffin nails to clients. It fecilitates greater entree to consumer information and market. It has besides helped them with a direct commericla nexus to their most strategic retail histories. In the FY 2009, entire gross revenues volumes distributed through DSS reached 50 % .

Integrated Global Enterprise

Apart from the cardinal gross generators for the company, BAT has been able to accomplish growing by nest eggs. BAT was successful in turning a transnational concern operations in over 180 markets into an integrated planetary endeavor which take better advantage of its graduated table. It led to nest eggs in supply concatenation, operating expenses and indirect costs amounting to ?239 million. The company has a mark achieve ?800 million nest eggs by 2012.