British American Tobacco Bangladesh Company Limited (DSE:BATBC)

DSE:BATBC Income Statement

Financials in millions BDT. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	98,146	99,449	91,668	84,232	74,828	60,291
Revenue Growth (YoY)	10.36%	8.49%	8.83%	12.57%	24.11%	6.11%
Cost of Revenue	54,890	55,516	47,386	40,198	35,168	30,670
Gross Profit	43,255	43,933	44,282	44,034	39,660	29,620
Selling, General & Admin	8,621	8,243	9,356	8,968	8,864	7,452
Other Operating Expenses	733.34	733.34	1,318	981.3	306.98	266.06
Operating Expenses	9,818	9,440	11,105	10,318	9,515	8,048
Operating Income	33,437	34,493	33,178	33,716	30,145	21,572
Interest Expense	-1,542	-1,037	-583.06	-563.53	-371.8	-326.51
Interest & Investment Income	273.7	273.7	183.62	58.25	37.47	251.5
Other Non Operating Income (Expenses)	11.62	32.3	2,497	1,745	130.86	35.16
EBT Excluding Unusual Items	32,181	33,762	35,275	34,956	29,941	21,532
Gain (Loss) on Sale of Assets	52.6	52.6	-4.69	37.42	-25.43	16.47
Other Unusual Items	-	-	-	-	-14.38	-458.63
Pretax Income	32,233	33,814	35,270	34,993	29,902	21,090
Income Tax Expense	15,678	16,306	17,392	17,121	14,933	10,203
Net Income	16,555	17,508	17,879	17,872	14,969	10,887
Net Income to Common	16,555	17,508	17,879	17,872	14,969	10,887
Net Income Growth	-5.12%	-2.07%	0.04%	19.40%	37.49%	17.74%
Shares Outstanding (Basic)	540	540	540	540	540	540
Shares Outstanding (Diluted)	540	540	540	540	540	540
EPS (Basic)	30.66	32.42	33.11	33.10	27.72	20.16
EPS (Diluted)	30.66	32.42	33.11	33.10	27.72	20.16
EPS Growth	-5.09%	-2.07%	0.04%	19.40%	37.49%	17.74%
Free Cash Flow	9,204	12,567	4,105	20,896	2,608	13,584
Free Cash Flow Per Share	17.05	23.27	7.60	38.70	4.83	25.16
Dividend Per Share	30.000	30.000	10.000	20.000	27.500	13.333
Dividend Growth	200.00%	200.00%	-50.00%	-27.27%	106.25%	-
Gross Margin	44.07%	44.18%	48.31%	52.28%	53.00%	49.13%
Operating Margin	34.07%	34.68%	36.19%	40.03%	40.29%	35.78%
Profit Margin	16.87%	17.61%	19.50%	21.22%	20.00%	18.06%
Free Cash Flow Margin	9.38%	12.64%	4.48%	24.81%	3.48%	22.53%
EBITDA	35,941	36,773	35,071	35,518	31,733	22,940
EBITDA Margin	36.62%	36.98%	38.26%	42.17%	42.41%	38.05%
D&A For EBITDA	2,504	2,280	1,893	1,802	1,588	1,368
EBIT	33,437	34,493	33,178	33,716	30,145	21,572
EBIT Margin	34.07%	34.68%	36.19%	40.03%	40.29%	35.78%
Effective Tax Rate	48.64%	48.22%	49.31%	48.93%	49.94%	48.38%
Revenue as Reported	98,146	99,449	91,668	84,232	74,828	60,291

Source: S&P Global Market Intelligence. Standard template. Financial Sources.