Stock Analysis on Net

Diageo PLC (NYSE:DEO)

This company has been moved to the archive! The financial data has not been updated since August 12, 2014.

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Diageo PLC, current price multiples

Microsoft Excel
Diageo PLC Altria Group Inc. Coca-Cola Co. Mondelēz International Inc. PepsiCo Inc.
Selected Financial Data
Current share price (P) $117.25
No. shares of common stock outstanding 688,554,634
Growth rate (g) 17.94%
 
Earnings per share (EPS) $5.51
Next year expected EPS $6.50
Operating profit per share $6.64
Sales per share $34.29
Book value per share (BVPS) $16.74
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 21.26 9.16 24.85 19.17 26.60
Price to next year expected earnings 18.03 22.26 22.84 17.82 23.61
Price-earnings-growth (PEG) 1.19 2.82 2.52 2.10
Price to operating profit (P/OP) 17.66 6.45 23.54 17.28 20.14
Price to sales (P/S) 3.42 3.04 5.82 2.64 2.64
Price to book value (P/BV) 7.01 10.26 3.36 13.05

Based on: 20-F (reporting date: 2014-06-30).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Diageo PLC, historical price multiples

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
Price to earnings (P/E) 21.26 21.58 24.17 17.76 18.65 16.93
Price to operating profit (P/OP) 17.66 15.63 14.86 13.00 11.80 11.23
Price to sales (P/S) 3.42 3.46 3.22 2.55 2.34 2.23
Price to book value (P/BV) 7.01 7.62 8.40 6.43 7.58 8.52

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Diageo PLC P/E ratio decreased from 2012 to 2013 and from 2013 to 2014.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Diageo PLC P/OP ratio increased from 2012 to 2013 and from 2013 to 2014.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Diageo PLC P/S ratio increased from 2012 to 2013 but then slightly decreased from 2013 to 2014.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Diageo PLC P/BV ratio decreased from 2012 to 2013 and from 2013 to 2014.

Price to Earnings (P/E)

Diageo PLC, historical P/E calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
No. shares of common stock outstanding1 688,554,634 688,541,645 688,528,996 688,500,274 688,486,701 705,464,315
Selected Financial Data (US$)
Profit for the year attributable to equity shareholders of the parent company (in millions) 3,797 4,118 3,158 2,952 2,507 2,621
Earnings per share (EPS)2 5.51 5.98 4.59 4.29 3.64 3.72
Share price1, 3 117.25 129.07 110.85 76.14 67.92 62.88
Valuation Ratio
P/E ratio4 21.26 21.58 24.17 17.76 18.65 16.93
Benchmarks
P/E Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 Data adjusted for splits and stock dividends.

2 2014 Calculation
EPS = Profit for the year attributable to equity shareholders of the parent company ÷ No. shares of common stock outstanding
= 3,796,655,815 ÷ 688,554,634 = 5.51

3 Closing price as at the filing date of Diageo PLC Annual Report.

4 2014 Calculation
P/E ratio = Share price ÷ EPS
= 117.25 ÷ 5.51 = 21.26

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Diageo PLC P/E ratio decreased from 2012 to 2013 and from 2013 to 2014.

Price to Operating Profit (P/OP)

Diageo PLC, historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
No. shares of common stock outstanding1 688,554,634 688,541,645 688,528,996 688,500,274 688,486,701 705,464,315
Selected Financial Data (US$)
Operating profit (in millions) 4,572 5,686 5,136 4,032 3,962 3,950
Operating profit per share2 6.64 8.26 7.46 5.86 5.75 5.60
Share price1, 3 117.25 129.07 110.85 76.14 67.92 62.88
Valuation Ratio
P/OP ratio4 17.66 15.63 14.86 13.00 11.80 11.23
Benchmarks
P/OP Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 Data adjusted for splits and stock dividends.

2 2014 Calculation
Operating profit per share = Operating profit ÷ No. shares of common stock outstanding
= 4,571,862,674 ÷ 688,554,634 = 6.64

3 Closing price as at the filing date of Diageo PLC Annual Report.

4 2014 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 117.25 ÷ 6.64 = 17.66

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Diageo PLC P/OP ratio increased from 2012 to 2013 and from 2013 to 2014.

Price to Sales (P/S)

Diageo PLC, historical P/S calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
No. shares of common stock outstanding1 688,554,634 688,541,645 688,528,996 688,500,274 688,486,701 705,464,315
Selected Financial Data (US$)
Sales (in millions) 23,611 25,666 23,734 20,559 19,945 19,859
Sales per share2 34.29 37.28 34.47 29.86 28.97 28.15
Share price1, 3 117.25 129.07 110.85 76.14 67.92 62.88
Valuation Ratio
P/S ratio4 3.42 3.46 3.22 2.55 2.34 2.23
Benchmarks
P/S Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 Data adjusted for splits and stock dividends.

2 2014 Calculation
Sales per share = Sales ÷ No. shares of common stock outstanding
= 23,610,875,575 ÷ 688,554,634 = 34.29

3 Closing price as at the filing date of Diageo PLC Annual Report.

4 2014 Calculation
P/S ratio = Share price ÷ Sales per share
= 117.25 ÷ 34.29 = 3.42

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Diageo PLC P/S ratio increased from 2012 to 2013 but then slightly decreased from 2013 to 2014.

Price to Book Value (P/BV)

Diageo PLC, historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Jun 30, 2014 Jun 30, 2013 Jun 30, 2012 Jun 30, 2011 Jun 30, 2010 Jun 30, 2009
No. shares of common stock outstanding1 688,554,634 688,541,645 688,528,996 688,500,274 688,486,701 705,464,315
Selected Financial Data (US$)
Equity attributable to equity shareholders of the parent company (in millions) 11,523 11,661 9,088 8,149 6,167 5,208
Book value per share (BVPS)2 16.74 16.94 13.20 11.84 8.96 7.38
Share price1, 3 117.25 129.07 110.85 76.14 67.92 62.88
Valuation Ratio
P/BV ratio4 7.01 7.62 8.40 6.43 7.58 8.52
Benchmarks
P/BV Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 20-F (reporting date: 2014-06-30), 20-F (reporting date: 2013-06-30), 20-F (reporting date: 2012-06-30), 20-F (reporting date: 2011-06-30), 20-F (reporting date: 2010-06-30), 20-F (reporting date: 2009-06-30).

1 Data adjusted for splits and stock dividends.

2 2014 Calculation
BVPS = Equity attributable to equity shareholders of the parent company ÷ No. shares of common stock outstanding
= 11,523,390,848 ÷ 688,554,634 = 16.74

3 Closing price as at the filing date of Diageo PLC Annual Report.

4 2014 Calculation
P/BV ratio = Share price ÷ BVPS
= 117.25 ÷ 16.74 = 7.01

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Diageo PLC P/BV ratio decreased from 2012 to 2013 and from 2013 to 2014.