Imperial Brands PLC IMB StarRatingValueLabel_5Kristoffer Inton - Strategist - Morningstar Inc.

Period
Show Report Dates
View
GBP AmountCommon size as percentageCommon size as fraction
Rounding
ThousandBillion
Interim Results
31/03/202331/03/2024
Turnover15,411.0015,064.00
Pre-tax Profit1,443.001,144.00
Normalized EPS p116.7995.60
Dividend per Share p21.5944.90
Income Statement
2014201520162017201820192020202120222023
Fiscal Year Ends30/09/201430/09/201530/09/201630/09/201730/09/201830/09/201930/09/202030/09/202130/09/202230/09/2023
more...
Turnover26,460.0025,289.0027,634.0030,247.0030,066.0031,594.0032,562.0032,791.0032,551.0032,475.00
EBITDA3,142.003,326.002,844.003,906.003,728.003,619.003,619.004,575.004,928.004,948.00
EBIT2,223.002,386.001,600.002,542.002,462.002,303.002,709.003,760.004,268.004,316.00
Operating Profit2,337.002,356.002,536.002,669.002,603.002,489.003,024.003,124.003,354.003,455.00
Pre-tax Profit1,525.001,756.00907.001,861.001,823.001,690.002,166.003,238.002,551.003,111.00
Profit After Tax1,445.001,723.00669.001,447.001,427.001,081.001,558.002,907.001,665.002,456.00
Profit For Financial Year1,422.001,691.00631.001,409.001,368.001,010.001,495.002,834.001,570.002,328.00
Retained Profit273.00432.00-755.00-119.00-308.00-834.001,495.002,834.00250.001,016.00
Normalized EPS p181.47203.07115.99173.71165.41137.03174.29292.18210.68255.31
Balance Sheet
more...
Total Assets25,891.0030,134.0032,729.0030,990.0030,848.0033,074.0032,310.0029,090.0030,958.0029,491.00
Total Liabilities20,428.0024,438.0026,987.0024,764.0024,403.0027,490.0026,792.0023,150.0023,485.0022,849.00
Total Equity5,463.005,696.005,742.006,226.006,445.005,584.005,518.005,940.007,473.006,642.00
Cash Flow
more...
Cash Flow Per Share260.65287.37329.99320.31323.11338.88426.09228.71334.31337.10
CAPEX PS-35.63-509.15-24.15-29.37-7.01-1.78-15.44--1.36-19.72
Dividends
more...
DPS p120.00132.10145.20159.90175.89193.48185.71138.13139.50141.81
DPS Growth %0.100.100.100.100.100.10-0.04-0.260.010.02
Dividend Yield (%) %---------8.03

GBP in Millions except per share data.

Kristoffer Inton - Strategist - Morningstar Inc.
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.