Valuation BRITVIC

Stocks

Market Closed - London S.E. 02:30:00 2025-01-17 EST			5-day change	1st Jan Change
1,313.00 ^GBX	-.--%		+0.23%	-

07-29	Britvic Limited Reports Earnings Results for the Fifteen Months Ended December 31, 2025	CI
25-01-20	Britvic Delists from London Bourse	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,164	2,458	2,021	2,079	3,242	3,281
Change	-	13.57%	-17.8%	2.88%	55.97%	1.19%
Enterprise Value (EV) ¹	2,794	3,041	2,601	2,697	3,929	3,964
Change	-	8.84%	-14.45%	3.67%	45.7%	0.89%
P/E	22.9x	23.8x	14.8x	17.5x	26.1x	-
PBR	5.76x	5.85x	4.18x	5.41x	9.44x	-
PEG	-	2.63x	0.4x	-2x	5.44x	-
Capitalization / Revenue	1.53x	1.75x	1.25x	1.19x	1.71x	-
EV / Revenue	1.98x	2.16x	1.61x	1.54x	2.07x	-
EV / EBITDA	14.7x	14.4x	10.8x	11.5x	14.9x	-
EV / EBIT	20.1x	18.9x	13.5x	14.9x	19.3x	-339x
EV / FCF	32.3x	27.9x	34.8x	23.5x	33.4x	-
FCF Yield	3.09%	3.59%	2.87%	4.26%	2.99%	-
Dividend per Share ²	0.216	0.242	0.29	0.308	0.095	-
Rate of return	2.66%	2.63%	3.73%	3.66%	0.73%	-
EPS ²	0.354	0.386	0.525	0.479	0.502	-
Distribution rate	61%	62.7%	55.2%	64.3%	18.9%	-
Net sales ¹	1,412	1,405	1,618	1,749	1,899	-
EBITDA ¹	190.6	211.6	241.7	234.6	263.5	-
EBIT ¹	138.8	160.7	192.4	181.5	204	-11.68
Net income ¹	94.6	103.2	140.2	124	125.8	3.6
Net Debt ¹	629.6	582.8	580.8	618	686.8	683.2
Reference price ²	8.12	9.20	7.77	8.40	13.09	13.13
Nbr of stocks (in thousands)	266,546	267,187	260,060	247,335	247,701	250,081
Announcement Date	11/26/20	12/10/21	11/29/22	12/5/23	12/10/24	7/30/26