Stock Analysis on Net

Reynolds American Inc. (NYSE:RAI)

This company has been moved to the archive! The financial data has not been updated since May 3, 2017.

Common Stock Valuation Ratios (Price Multiples)
Quarterly Data

Microsoft Excel

Historical Valuation Ratios (Summary)

Reynolds American Inc., historical price multiples (quarterly data)

Microsoft Excel
Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
Price to earnings (P/E) 27.97 14.21 12.00 13.47 10.73 21.28 22.13 21.22 26.71 25.41 20.09 18.97 18.20 15.03 17.37 17.93 16.46 19.10
Price to operating profit (P/OP) 15.99 8.17 6.75 7.55 5.56 9.96 10.54 10.10 15.17 14.76 11.21 10.59 10.10 8.24 9.88 10.23 9.51 10.97
Price to sales (P/S) 5.47 5.12 3.93 4.23 4.33 4.65 5.05 4.97 3.27 3.09 2.70 2.55 2.38 2.16 2.25 2.27 2.05 1.99
Price to book value (P/BV) 4.24 3.98 3.06 3.33 3.26 3.79 3.74 3.40 8.84 8.26 6.50 6.21 5.71 5.00 5.35 5.38 4.86 4.62 4.09 4.36 3.85

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

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. Reynolds American Inc. P/E ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.
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. Reynolds American Inc. P/OP ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.
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. Reynolds American Inc. P/S ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.
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. Reynolds American Inc. P/BV ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.

Price to Earnings (P/E)

Reynolds American Inc., historical P/E calculation (quarterly data)

Microsoft Excel
Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
No. shares of common stock outstanding1 1,426,711,959 1,425,934,305 1,425,788,368 1,427,341,241 1,427,341,241 1,427,341,341 1,429,101,406 1,429,101,406 1,064,026,268 1,062,567,026 1,062,567,026 1,062,567,026 1,072,054,142 1,073,894,304 1,080,907,670 1,088,080,062 1,094,204,232 1,105,896,384 1,117,896,942 1,130,898,084 1,143,030,204
Selected Financial Data (US$)
Net income (in millions) 780 851 861 796 3,565 279 657 1,928 389 148 467 492 363 292 457 461 508 139 420 443 270
Earnings per share (EPS)2 2.30 4.26 3.86 3.71 4.50 2.28 2.18 2.05 1.41 1.38 1.52 1.51 1.47 1.60 1.45 1.40 1.38 1.15 0.00 0.00 0.00
Share price1, 3 64.47 60.54 46.29 50.00 48.31 48.50 48.35 43.54 37.55 35.15 30.52 28.63 26.70 24.04 25.15 25.18 22.72 21.97 20.96 22.71 20.30
Valuation Ratio
P/E ratio4 27.97 14.21 12.00 13.47 10.73 21.28 22.13 21.22 26.71 25.41 20.09 18.97 18.20 15.03 17.37 17.93 16.46 19.10
Benchmarks
P/E Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

1 Data adjusted for splits and stock dividends.

2 Q1 2017 Calculation
EPS = (Net incomeQ1 2017 + Net incomeQ4 2016 + Net incomeQ3 2016 + Net incomeQ2 2016) ÷ No. shares of common stock outstanding
= (780,000,000 + 851,000,000 + 861,000,000 + 796,000,000) ÷ 1,426,711,959 = 2.30

3 Closing price as at the filing date of Reynolds American Inc. Quarterly or Annual Report.

4 Q1 2017 Calculation
P/E ratio = Share price ÷ EPS
= 64.47 ÷ 2.30 = 27.97

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. Reynolds American Inc. P/E ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.

Price to Operating Profit (P/OP)

Reynolds American Inc., historical P/OP calculation (quarterly data)

Microsoft Excel
Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
No. shares of common stock outstanding1 1,426,711,959 1,425,934,305 1,425,788,368 1,427,341,241 1,427,341,241 1,427,341,341 1,429,101,406 1,429,101,406 1,064,026,268 1,062,567,026 1,062,567,026 1,062,567,026 1,072,054,142 1,073,894,304 1,080,907,670 1,088,080,062 1,094,204,232 1,105,896,384 1,117,896,942 1,130,898,084 1,143,030,204
Selected Financial Data (US$)
Operating income (in millions) 1,326 1,486 1,526 1,415 6,142 690 1,206 4,364 693 293 812 836 590 656 791 798 887 275 719 734 486
Operating profit per share2 4.03 7.41 6.85 6.62 8.69 4.87 4.59 4.31 2.48 2.38 2.72 2.70 2.64 2.92 2.55 2.46 2.39 2.00 0.00 0.00 0.00
Share price1, 3 64.47 60.54 46.29 50.00 48.31 48.50 48.35 43.54 37.55 35.15 30.52 28.63 26.70 24.04 25.15 25.18 22.72 21.97 20.96 22.71 20.30
Valuation Ratio
P/OP ratio4 15.99 8.17 6.75 7.55 5.56 9.96 10.54 10.10 15.17 14.76 11.21 10.59 10.10 8.24 9.88 10.23 9.51 10.97
Benchmarks
P/OP Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

1 Data adjusted for splits and stock dividends.

2 Q1 2017 Calculation
Operating profit per share = (Operating incomeQ1 2017 + Operating incomeQ4 2016 + Operating incomeQ3 2016 + Operating incomeQ2 2016) ÷ No. shares of common stock outstanding
= (1,326,000,000 + 1,486,000,000 + 1,526,000,000 + 1,415,000,000) ÷ 1,426,711,959 = 4.03

3 Closing price as at the filing date of Reynolds American Inc. Quarterly or Annual Report.

4 Q1 2017 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 64.47 ÷ 4.03 = 15.99

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. Reynolds American Inc. P/OP ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.

Price to Sales (P/S)

Reynolds American Inc., historical P/S calculation (quarterly data)

Microsoft Excel
Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
No. shares of common stock outstanding1 1,426,711,959 1,425,934,305 1,425,788,368 1,427,341,241 1,427,341,241 1,427,341,341 1,429,101,406 1,429,101,406 1,064,026,268 1,062,567,026 1,062,567,026 1,062,567,026 1,072,054,142 1,073,894,304 1,080,907,670 1,088,080,062 1,094,204,232 1,105,896,384 1,117,896,942 1,130,898,084 1,143,030,204
Selected Financial Data (US$)
Net sales, includes excise taxes (in millions) 3,931 4,254 4,330 4,315 3,947 4,216 4,381 3,390 2,897 3,024 3,202 3,089 2,781 2,959 3,107 3,162 2,738 3,057 3,110 3,204 2,856
Sales per share2 11.80 11.81 11.79 11.81 11.16 10.43 9.58 8.76 11.48 11.38 11.32 11.23 11.20 11.14 11.16 11.09 11.07 11.06 0.00 0.00 0.00
Share price1, 3 64.47 60.54 46.29 50.00 48.31 48.50 48.35 43.54 37.55 35.15 30.52 28.63 26.70 24.04 25.15 25.18 22.72 21.97 20.96 22.71 20.30
Valuation Ratio
P/S ratio4 5.47 5.12 3.93 4.23 4.33 4.65 5.05 4.97 3.27 3.09 2.70 2.55 2.38 2.16 2.25 2.27 2.05 1.99
Benchmarks
P/S Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

1 Data adjusted for splits and stock dividends.

2 Q1 2017 Calculation
Sales per share = (Net sales, includes excise taxesQ1 2017 + Net sales, includes excise taxesQ4 2016 + Net sales, includes excise taxesQ3 2016 + Net sales, includes excise taxesQ2 2016) ÷ No. shares of common stock outstanding
= (3,931,000,000 + 4,254,000,000 + 4,330,000,000 + 4,315,000,000) ÷ 1,426,711,959 = 11.80

3 Closing price as at the filing date of Reynolds American Inc. Quarterly or Annual Report.

4 Q1 2017 Calculation
P/S ratio = Share price ÷ Sales per share
= 64.47 ÷ 11.80 = 5.47

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. Reynolds American Inc. P/S ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.

Price to Book Value (P/BV)

Reynolds American Inc., historical P/BV calculation (quarterly data)

Microsoft Excel
Mar 31, 2017 Dec 31, 2016 Sep 30, 2016 Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012
No. shares of common stock outstanding1 1,426,711,959 1,425,934,305 1,425,788,368 1,427,341,241 1,427,341,241 1,427,341,341 1,429,101,406 1,429,101,406 1,064,026,268 1,062,567,026 1,062,567,026 1,062,567,026 1,072,054,142 1,073,894,304 1,080,907,670 1,088,080,062 1,094,204,232 1,105,896,384 1,117,896,942 1,130,898,084 1,143,030,204
Selected Financial Data (US$)
Shareholders’ equity (in millions) 21,706 21,711 21,544 21,400 21,163 18,252 18,477 18,326 4,519 4,522 4,993 4,895 5,013 5,167 5,080 5,096 5,118 5,257 5,731 5,891 6,028
Book value per share (BVPS)2 15.21 15.23 15.11 14.99 14.83 12.79 12.93 12.82 4.25 4.26 4.70 4.61 4.68 4.81 4.70 4.68 4.68 4.75 5.13 5.21 5.27
Share price1, 3 64.47 60.54 46.29 50.00 48.31 48.50 48.35 43.54 37.55 35.15 30.52 28.63 26.70 24.04 25.15 25.18 22.72 21.97 20.96 22.71 20.30
Valuation Ratio
P/BV ratio4 4.24 3.98 3.06 3.33 3.26 3.79 3.74 3.40 8.84 8.26 6.50 6.21 5.71 5.00 5.35 5.38 4.86 4.62 4.09 4.36 3.85
Benchmarks
P/BV Ratio, Competitors5
Altria Group Inc.
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.

Based on: 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31).

1 Data adjusted for splits and stock dividends.

2 Q1 2017 Calculation
BVPS = Shareholders’ equity ÷ No. shares of common stock outstanding
= 21,706,000,000 ÷ 1,426,711,959 = 15.21

3 Closing price as at the filing date of Reynolds American Inc. Quarterly or Annual Report.

4 Q1 2017 Calculation
P/BV ratio = Share price ÷ BVPS
= 64.47 ÷ 15.21 = 4.24

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. Reynolds American Inc. P/BV ratio increased from Q3 2016 to Q4 2016 and from Q4 2016 to Q1 2017.