British American Tobacco Kenya plc (NASE:BAT)
Kenya · Delayed Price · Currency is KES 490.00
+0.50 (0.10%)
At close: Feb 4, 2026
NASE:BAT Income Statement
Financials in millions KES. Fiscal year is January - December.
Millions KES. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 25,732 | 25,716 | 25,558 | 27,378 | 25,427 | 25,339 | |
Revenue Growth (YoY) | 6.55% | 0.62% | -6.65% | 7.67% | 0.35% | 5.41% |
Cost of Revenue | 14,571 | 15,008 | 14,798 | 14,211 | 13,018 | 14,286 |
Gross Profit | 11,161 | 10,708 | 10,759 | 13,167 | 12,409 | 11,053 |
Selling, General & Admin | 2,887 | 2,887 | 2,839 | 3,061 | 3,052 | 3,077 |
Other Operating Expenses | -273.21 | -273.21 | -214.75 | -120.11 | -154.53 | -131.54 |
Operating Expenses | 2,614 | 2,614 | 2,624 | 2,941 | 2,898 | 2,946 |
Operating Income | 8,548 | 8,095 | 8,135 | 10,226 | 9,512 | 8,108 |
Interest Expense | - | -123.03 | -191.94 | -83.06 | -109.79 | -192.03 |
Interest & Investment Income | 628.18 | 31.21 | 14.5 | 20.49 | 3.79 | 3.57 |
Currency Exchange Gain (Loss) | -737.28 | -737.28 | 274 | 95.1 | 24.38 | 15.27 |
EBT Excluding Unusual Items | 8,536 | 7,266 | 8,232 | 10,259 | 9,430 | 7,934 |
Merger & Restructuring Charges | -570.63 | -570.63 | -23.48 | -323.9 | -164.26 | -198.36 |
Asset Writedown | -211.07 | -211.07 | -186.1 | -22.14 | 22.08 | -320.36 |
Pretax Income | 7,754 | 6,484 | 8,022 | 9,913 | 9,288 | 7,416 |
Income Tax Expense | 2,424 | 2,001 | 2,454 | 3,021 | 2,805 | 1,898 |
Net Income | 5,330 | 4,483 | 5,568 | 6,892 | 6,483 | 5,517 |
Preferred Dividends & Other Adjustments | - | - | - | - | 0 | - |
Net Income to Common | 5,330 | 4,483 | 5,568 | 6,892 | 6,483 | 5,517 |
Net Income Growth | 9.18% | -19.48% | -19.21% | 6.30% | 17.51% | 42.00% |
Shares Outstanding (Basic) | 100 | 100 | 100 | 100 | 100 | 100 |
Shares Outstanding (Diluted) | 100 | 100 | 100 | 100 | 100 | 100 |
EPS (Basic) | 53.30 | 44.83 | 55.68 | 68.92 | 64.83 | 55.17 |
EPS (Diluted) | 53.30 | 44.83 | 55.68 | 68.92 | 64.83 | 55.17 |
EPS Growth | 9.18% | -19.48% | -19.21% | 6.30% | 17.51% | 42.00% |
Free Cash Flow | 7,937 | 7,556 | 5,119 | 4,867 | 5,665 | 3,455 |
Free Cash Flow Per Share | 79.37 | 75.56 | 51.19 | 48.67 | 56.65 | 34.55 |
Dividend Per Share | 55.000 | 50.000 | 50.000 | 57.000 | 53.500 | 45.000 |
Dividend Growth | 10.00% | - | -12.28% | 6.54% | 18.89% | 34.33% |
Gross Margin | 43.38% | 41.64% | 42.10% | 48.09% | 48.80% | 43.62% |
Operating Margin | 33.22% | 31.48% | 31.83% | 37.35% | 37.41% | 32.00% |
Profit Margin | 20.71% | 17.43% | 21.79% | 25.17% | 25.50% | 21.77% |
Free Cash Flow Margin | 30.84% | 29.38% | 20.03% | 17.78% | 22.28% | 13.63% |
EBITDA | 9,216 | 8,765 | 8,810 | 10,828 | 10,077 | 8,626 |
EBITDA Margin | 35.82% | 34.09% | 34.47% | 39.55% | 39.63% | 34.04% |
D&A For EBITDA | 668.46 | 670.65 | 675.04 | 601.89 | 565.11 | 517.89 |
EBIT | 8,548 | 8,095 | 8,135 | 10,226 | 9,512 | 8,108 |
EBIT Margin | 33.22% | 31.48% | 31.83% | 37.35% | 37.41% | 32.00% |
Effective Tax Rate | 31.26% | 30.85% | 30.59% | 30.47% | 30.20% | 25.60% |
Revenue as Reported | 25,732 | 25,716 | 25,558 | 27,378 | 25,427 | 25,339 |
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.