B

British American Tobacco (Malaysia) Bhd
KLSE:BAT

Watchlist Manager
British American Tobacco (Malaysia) Bhd
KLSE:BAT
Watchlist
Price: 7.39 MYR -0.67% Market Closed
Market Cap: 2.1B MYR
Have any thoughts about
British American Tobacco (Malaysia) Bhd?
Write Note

Intrinsic Value

The intrinsic value of one BAT stock under the Base Case scenario is 9.4 MYR. Compared to the current market price of 7.39 MYR, British American Tobacco (Malaysia) Bhd is Undervalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BAT Intrinsic Value
9.4 MYR
Undervaluation 21%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
British American Tobacco (Malaysia) Bhd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BAT cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BAT?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about British American Tobacco (Malaysia) Bhd

Provide an overview of the primary business activities
of British American Tobacco (Malaysia) Bhd.

What unique competitive advantages
does British American Tobacco (Malaysia) Bhd hold over its rivals?

What risks and challenges
does British American Tobacco (Malaysia) Bhd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for British American Tobacco (Malaysia) Bhd.

Provide P/S
for British American Tobacco (Malaysia) Bhd.

Provide P/E
for British American Tobacco (Malaysia) Bhd.

Provide P/OCF
for British American Tobacco (Malaysia) Bhd.

Provide P/FCFE
for British American Tobacco (Malaysia) Bhd.

Provide P/B
for British American Tobacco (Malaysia) Bhd.

Provide EV/S
for British American Tobacco (Malaysia) Bhd.

Provide EV/GP
for British American Tobacco (Malaysia) Bhd.

Provide EV/EBITDA
for British American Tobacco (Malaysia) Bhd.

Provide EV/EBIT
for British American Tobacco (Malaysia) Bhd.

Provide EV/OCF
for British American Tobacco (Malaysia) Bhd.

Provide EV/FCFF
for British American Tobacco (Malaysia) Bhd.

Provide EV/IC
for British American Tobacco (Malaysia) Bhd.

Show me price targets
for British American Tobacco (Malaysia) Bhd made by professional analysts.

What are the Revenue projections
for British American Tobacco (Malaysia) Bhd?

How accurate were the past Revenue estimates
for British American Tobacco (Malaysia) Bhd?

What are the Net Income projections
for British American Tobacco (Malaysia) Bhd?

How accurate were the past Net Income estimates
for British American Tobacco (Malaysia) Bhd?

What are the EPS projections
for British American Tobacco (Malaysia) Bhd?

How accurate were the past EPS estimates
for British American Tobacco (Malaysia) Bhd?

What are the EBIT projections
for British American Tobacco (Malaysia) Bhd?

How accurate were the past EBIT estimates
for British American Tobacco (Malaysia) Bhd?

Compare the revenue forecasts
for British American Tobacco (Malaysia) Bhd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of British American Tobacco (Malaysia) Bhd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of British American Tobacco (Malaysia) Bhd against its competitors.

Analyze the profit margins
(gross, operating, and net) of British American Tobacco (Malaysia) Bhd compared to its peers.

Compare the P/E ratios
of British American Tobacco (Malaysia) Bhd against its peers.

Discuss the investment returns and shareholder value creation
comparing British American Tobacco (Malaysia) Bhd with its peers.

Analyze the financial leverage
of British American Tobacco (Malaysia) Bhd compared to its main competitors.

Show all profitability ratios
for British American Tobacco (Malaysia) Bhd.

Provide ROE
for British American Tobacco (Malaysia) Bhd.

Provide ROA
for British American Tobacco (Malaysia) Bhd.

Provide ROIC
for British American Tobacco (Malaysia) Bhd.

Provide ROCE
for British American Tobacco (Malaysia) Bhd.

Provide Gross Margin
for British American Tobacco (Malaysia) Bhd.

Provide Operating Margin
for British American Tobacco (Malaysia) Bhd.

Provide Net Margin
for British American Tobacco (Malaysia) Bhd.

Provide FCF Margin
for British American Tobacco (Malaysia) Bhd.

Show all solvency ratios
for British American Tobacco (Malaysia) Bhd.

Provide D/E Ratio
for British American Tobacco (Malaysia) Bhd.

Provide D/A Ratio
for British American Tobacco (Malaysia) Bhd.

Provide Interest Coverage Ratio
for British American Tobacco (Malaysia) Bhd.

Provide Altman Z-Score Ratio
for British American Tobacco (Malaysia) Bhd.

Provide Quick Ratio
for British American Tobacco (Malaysia) Bhd.

Provide Current Ratio
for British American Tobacco (Malaysia) Bhd.

Provide Cash Ratio
for British American Tobacco (Malaysia) Bhd.

What is the historical Revenue growth
over the last 5 years for British American Tobacco (Malaysia) Bhd?

What is the historical Net Income growth
over the last 5 years for British American Tobacco (Malaysia) Bhd?

What is the current Free Cash Flow
of British American Tobacco (Malaysia) Bhd?

Discuss the annual earnings per share (EPS)
trend over the past five years for British American Tobacco (Malaysia) Bhd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
British American Tobacco (Malaysia) Bhd

Current Assets 705.9m
Cash & Short-Term Investments 78.4m
Receivables 582.4m
Other Current Assets 45.1m
Non-Current Assets 474.7m
PP&E 58.3m
Intangibles 412.3m
Other Non-Current Assets 4.1m
Current Liabilities 776.7m
Accounts Payable 227.8m
Short-Term Debt 533m
Other Current Liabilities 15.9m
Non-Current Liabilities 30.2m
Long-Term Debt 30.1m
Other Non-Current Liabilities 44k
Efficiency

Earnings Waterfall
British American Tobacco (Malaysia) Bhd

Revenue
2.3B MYR
Cost of Revenue
-1.7B MYR
Gross Profit
546m MYR
Operating Expenses
-294.7m MYR
Operating Income
251.3m MYR
Other Expenses
-78.2m MYR
Net Income
173.1m MYR

Free Cash Flow Analysis
British American Tobacco (Malaysia) Bhd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BAT Profitability Score
Profitability Due Diligence

British American Tobacco (Malaysia) Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional ROE
Positive 3-Year Average ROIC
Positive Free Cash Flow
62/100
Profitability
Score

British American Tobacco (Malaysia) Bhd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

BAT Solvency Score
Solvency Due Diligence

British American Tobacco (Malaysia) Bhd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average D/E
54/100
Solvency
Score

British American Tobacco (Malaysia) Bhd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BAT Price Targets Summary
British American Tobacco (Malaysia) Bhd

Wall Street analysts forecast BAT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BAT is 7.63 MYR with a low forecast of 5.41 MYR and a high forecast of 10.26 MYR.

Lowest
Price Target
5.41 MYR
27% Downside
Average
Price Target
7.63 MYR
3% Upside
Highest
Price Target
10.26 MYR
39% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BAT?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BAT is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

British American Tobacco (Malaysia) Bhd

Country

Malaysia

Industry

Tobacco

Market Cap

2.1B MYR

Dividend Yield

7.98%

Description

British American Tobacco Malaysia Bhd. The company is headquartered in Kuala Lumpur, Wilayah Persekutuan and currently employs 389 full-time employees. The firm is principally engaged in providing day-to-day management and administrative services to its subsidiaries, which are principally engaged in the manufacture, importation and sale of cigarettes, pipe tobaccos, cigars and other tobacco products. Its portfolio includes brands like DUNHILL, KENT, PETER STUYVESANT, PALL MALL and ROTHMANS. Its product categories include tobacco heating products (THP), vapour products, modern oral products, including tobacco-free nicotine pouches and traditional oral products, including moist snuff and snus. Its subsidiaries include Commercial Marketers and Distributors Sdn. Bhd., Rothmans Brands Sdn. Bhd., Tobacco Importers and Manufacturers Sdn. Berhad and Commercial Marketers and Distributors Sdn. Bhd. (Brunei).

Contact

WILAYAH PERSEKUTUAN
KUALA LUMPUR
Level 19, Guoco Tower, Damansara City, No. 6, Jalan Damanlela, Bukit Damansara
+60327208188.0
www.batmalaysia.com

IPO

1961-10-27

Employees

389

Officers

MD & Non-Independent Executive Director
Mr. Nedal Louay Salem
Finance Director
Mr. Mun Seng Yong
Legal Director
Ms. Man Ting Ko
Human Resources Director
Ms. Adrita Datta
Company Secretary
Adiel Emir Ikram Bin Aziz Al Rahim

See Also

Discover More
What is the Intrinsic Value of one BAT stock?

The intrinsic value of one BAT stock under the Base Case scenario is 9.4 MYR.

Is BAT stock undervalued or overvalued?

Compared to the current market price of 7.39 MYR, British American Tobacco (Malaysia) Bhd is Undervalued by 21%.

Back to Top