ITB Report

Imperial Brands PLC
Stock Exchange: XETRA
Sector: tobacco
18.5
Last session price
18.5
Price now
Currency: EUR
Reporting currency: GBP
ISIN: GB0004544929
INN:
.

ITB financial statements

* Numbers in millions
Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 26 876 26 295 32 599 47 098 42 372 34 094 29 191 19 441 13 052 17 615 17 482
EV *
 35 832 35 620 41 100 59 263 55 036 46 162 40 411 30 789 23 377 26 401 26 401
Stock price €
 27 27 34.05 49.4 44.415 35.715 30.65 20.4 13.82 18.64 18.5
Number of shares *
 995 974 957 953 954 955 952 953 944 945 945
EPS
 0,68 0,96 1,49 1,77 0,66 1,48 1,44 1,06 1,58 3,00 3,00
Revenue *
 28 574 28 269 26 625 25 289 27 634 30 247 30 524 31 594 32 562 32 791 32 791
Net income *
 678 937 1 422 1 691 631 1 409 1 368 1 010 1 495 2 834 2 834
Operating profit *
 2 705 2 538 2 382 2 356 2 536 2 669 2 713 2 492 3 024 3 124 3 124
Total liabilities *
 21 555 22 770 20 532 24 438 26 987 24 764 24 403 28 146 26 792 23 150 23 150
Net debt *
 8 956 9 325 8 501 12 165 12 664 12 068 11 220 11 348 10 325 8 786 8 786
Total assets *
 27 639 28 418 26 009 30 134 32 729 30 990 30 848 33 730 32 310 29 090 29 090
Equity *
 6 035 5 592 5 065 5 327 5 311 5 684 5 770 4 937 4 871 5 352 5 352
Cash and investments *
 897 2 054 1 431 2 116 1 320 541 775 2 286 1 626 1 287 1 287

Over the past 10 years, the maximum capitalization of Imperial Brands PLC is 47 098, the minimum is 13 052.
Maximum net income 2 834, Minimum net income 631.
The maximum price of ITB shares is 49.4, the minimum price is 13.82.

.

ITB valuation

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 39,64 28,06 22,93 27,85 67,15 24,20 21,34 19,25 8,73 6,22 6,17
P/B
 4,45 4,70 6,44 8,84 7,98 6,00 5,06 3,94 2,68 3,29 3,27
P/S
 0,94 0,93 1,22 1,86 1,53 1,13 0,96 0,62 0,40 0,54 0,53
E/P
 3% 4% 4% 4% 1% 4% 5% 5% 11% 16% 16%
P/FCF
 14,97 12,85 14,78 -22,22 14,48 12,25 10,84 6,04 3,36 8,13 8,07
.

ITB profitability

Year
 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 11% 17% 28% 32% 12% 25% 24% 20% 31% 53%
ROA
 7% 8% 14% 15% 5% 13% 12% 7% 11% 23%
ROIC
 15% 15% 13% 11% 11% 13% 14% 12% 15% 17%