British American Tobacco Kenya plc (NASE:BAT)
Kenya · Delayed Price · Currency is KES 562.00
-6.00 (-1.06%)
At close: Sep 29, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 23,733 | 23,192 | 25,716 | 25,558 | 27,378 | 25,427 | |
Revenue Growth | -7.77% | -9.81% | 0.62% | -6.65% | 7.67% | 0.35% |
Cost of Revenue | 12,650 | 12,142 | 15,008 | 14,798 | 14,211 | 13,018 |
Gross Profit | 11,083 | 11,050 | 10,708 | 10,759 | 13,167 | 12,409 |
Selling, General & Admin | 3,075 | 3,075 | 2,887 | 2,839 | 3,061 | 3,052 |
Other Operating Expenses | -266.32 | -266.32 | -273.21 | -214.75 | -120.11 | -154.53 |
Operating Expenses | 2,808 | 2,808 | 2,614 | 2,624 | 2,941 | 2,898 |
Operating Income | 8,275 | 8,242 | 8,095 | 8,135 | 10,226 | 9,512 |
Interest Expense | -13.31 | -13.31 | -123.03 | -191.94 | -83.06 | -109.79 |
Interest & Investment Income | 248.1 | 209.1 | 31.21 | 14.5 | 20.49 | 3.79 |
Currency Exchange Gain (Loss) | 0.14 | 0.14 | -737.28 | 274 | 95.1 | 24.38 |
EBT Excluding Unusual Items | 8,510 | 8,438 | 7,266 | 8,232 | 10,259 | 9,430 |
Merger & Restructuring Charges | -536.51 | -536.51 | -570.63 | -23.48 | -323.9 | -164.26 |
Asset Writedown | -230.6 | -230.6 | -211.07 | -186.1 | -22.14 | 22.08 |
Pretax Income | 7,743 | 7,671 | 6,484 | 8,022 | 9,913 | 9,288 |
Income Tax Expense | 2,405 | 2,425 | 2,001 | 2,454 | 3,021 | 2,805 |
Net Income | 5,338 | 5,246 | 4,483 | 5,568 | 6,892 | 6,483 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 0 |
Net Income to Common | 5,338 | 5,246 | 4,483 | 5,568 | 6,892 | 6,483 |
Net Income Growth | 0.14% | 17.00% | -19.48% | -19.21% | 6.30% | 17.51% |
Shares Outstanding (Basic) | 100 | 100 | 100 | 100 | 100 | 100 |
Shares Outstanding (Diluted) | 100 | 100 | 100 | 100 | 100 | 100 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 53.38 | 52.46 | 44.83 | 55.68 | 68.92 | 64.83 |
EPS (Diluted) | 53.38 | 52.46 | 44.83 | 55.68 | 68.92 | 64.83 |
EPS Growth | 0.14% | 17.00% | -19.48% | -19.21% | 6.30% | 17.51% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 5,810 | 6,331 | 7,556 | 5,119 | 4,867 | 5,665 |
Free Cash Flow Per Share | 58.10 | 63.31 | 75.56 | 51.19 | 48.67 | 56.65 |
Dividend Per Share | 70.000 | 70.000 | 50.000 | 50.000 | 57.000 | 53.500 |
Dividend Growth | 27.27% | 40.00% | 0% | -12.28% | 6.54% | 18.89% |
Gross Margin | 46.70% | 47.65% | 41.64% | 42.10% | 48.09% | 48.80% |
Operating Margin | 34.87% | 35.54% | 31.48% | 31.83% | 37.35% | 37.41% |
Profit Margin | 22.49% | 22.62% | 17.43% | 21.79% | 25.17% | 25.50% |
Free Cash Flow Margin | 24.48% | 27.30% | 29.38% | 20.03% | 17.78% | 22.28% |
EBITDA | 9,001 | 8,950 | 8,765 | 8,810 | 10,828 | 10,077 |
EBITDA Margin | 37.93% | 38.59% | 34.09% | 34.47% | 39.55% | 39.63% |
D&A For EBITDA | 726.39 | 707.81 | 670.65 | 675.04 | 601.89 | 565.11 |
EBIT | 8,275 | 8,242 | 8,095 | 8,135 | 10,226 | 9,512 |
EBIT Margin | 34.87% | 35.54% | 31.48% | 31.83% | 37.35% | 37.41% |
Effective Tax Rate | 31.06% | 31.61% | 30.85% | 30.59% | 30.47% | 30.20% |
Revenue as Reported | 23,733 | 23,192 | 25,716 | 25,558 | 27,378 | 25,427 |