Coca-Cola Europacific Partners

Public consensus   -   Last updated 16/05/22

Contributors

  • 13 H1 FY22 based on
  • 15 FY22 based on
  • 13 Q2 FY22 based on
  • 13 Q3 FY22 based on
  • 13 Q4 FY22 based on
  • 15 FY23 based on
  • 14 FY24 based on
Reporting currency: EUR
Reporting unit: Millions
H1 FY22
CONSENSUS
16/05/22
FY22
CONSENSUS
16/05/22
Q2 FY22
CONSENSUS
16/05/22
Q3 FY22
CONSENSUS
16/05/22
Q4 FY22
CONSENSUS
16/05/22
FY23
CONSENSUS
16/05/22
FY24
CONSENSUS
16/05/22
Comparable (€m)
Revenue: Total CCEP
7,989
16,476
4,280
4,343
4,192
17,175
17,760
Gross profit: TOTAL CCEP
2,889
5,940
n/a
n/a
n/a
6,237
6,485
Operating profit: TOTAL CCEP
976
2,045
-
n/a
n/a
2,248
2,399
Net finance costs: TOTAL CCEP
77
153
n/a
n/a
n/a
146
138
Taxes: TOTAL CCEP
202
422
n/a
n/a
n/a
470
508
Profit after taxes: TOTAL CCEP
690
1,434
n/a
n/a
n/a
1,594
1,707
Diluted EPS (€): TOTAL CCEP
1.54
3.19
n/a
n/a
n/a
3.53
3.79
Pro forma Growth Rates: TOTAL CCEP
Pro forma Comparable volume growth (%)
9.8
6.3
5.4
4.7
2.2
1.2
1.4
Pro forma Comparable FX-Neutral revenue per unit case growth (%)
4.1
3.9
4.0
3.9
3.9
2.8
1.7
Pro forma Comparable Fx-Neutral revenue growth (%)
13.3
10.1
8.7
8.6
5.9
4.1
3.2
Pro forma Comparable total revenue growth (%)
14.7
11.0
10.2
10.0
6.9
4.0
3.2
Pro forma Comparable FX-Neutral cost of sales per unit case growth (%)
5.4
6.9
n/a
n/a
n/a
2.3
1.4
Pro forma Comparable Fx-Neutral operating profit growth (%)
20.2
7.5
n/a
n/a
n/a
9.5
6.1
Pro forma Comparable operating profit growth (%)
21.1
8.4
n/a
n/a
n/a
9.3
6.2
Pro forma Comparable FX-neutral diluted EPS growth (%)
23.1
6.3
n/a
n/a
n/a
11.4
7.1
Pro forma Comparable diluted EPS growth (%)
26.0
7.3
n/a
n/a
n/a
11.2
7.1
Select metrics:
Gross profit margin (%) TOTAL CCEP
36.2
36.0
n/a
n/a
n/a
36.3
36.5
Operating profit margin (%) TOTAL CCEP
12.2
12.4
n/a
n/a
n/a
13.1
13.5
Tax rate (%) TOTAL CCEP
22.4
22.4
n/a
n/a
n/a
22.5
22.6
Other items: TOTAL CCEP
Dividend per share (€)
0.56
1.59
n/a
0.87
n/a
1.77
1.90
Depreciation & amortisation (€m)
452
903
n/a
n/a
n/a
927
952
Capital expenditure (€m)
396
808
n/a
n/a
n/a
844
877
Free cashflow (€m)
694
1,496
n/a
n/a
n/a
1,645
1,651
Net debt/(cash) (€m)
11,137
10,841
n/a
n/a
n/a
9,990
9,172
Dividend payment (€m)
263
723
n/a
486
n/a
811
871

Disclaimer

Coca-Cola Europacific Partners plc (the “Company”) is not authorised or regulated by the UK Financial Conduct Authority and may not provide investment advice. The consensus data should not be construed as an invitation, inducement or recommendation to buy or sell securities of the Company or to engage in any other form of investment activity. In addition, the consensus data is not intended to constitute a financial promotion within the meaning of section 21 of the Financial Services and Markets Act 2000.

The acquisition of Coca-Cola Amatil (CCL) completed on 10th May 2021. Total CCEP growth rates are on a pro forma basis and are therefore calculated on the basis as if the acquisition had occurred on 1 January 2021.

The consensus data are based on submissions from registered investment analysts as to the Company’s expected future performance. It is therefore speculative and forward-looking and subject to a number of uncertainties that may impact the Company’s actual performance. Vuma Financial Ltd. collects and analyses the submissions which form the basis of the consensus data and any Company information provided is publicly disclosed and available on the Company’s website, from Euronext.com, londonstockexchange.com and/or filed with the US Securities and Exchange Commission . The figures presented represent the arithmetic average of the submissions that have been provided, with each submission being given equal weight. Moreover, the data has not been adjusted to exclude any submission. It is assumed that the submissions reflect the analysts’ genuine opinions, forecasts, estimates, projections and predictions and that the analysts will, if relevant, identify and disclose all conflicts of interest that are known or reasonably expected to be known to relate to them. No analyst has been paid a fee, commission or received a non-monetary benefit from the Company or any person connected to the Company for their submission.