Data is not available at this time.
Diageo plc is a global leader in the alcoholic beverages industry, operating across premium spirits, beer, and ready-to-drink categories. The company’s diversified portfolio includes iconic brands such as Johnnie Walker, Smirnoff, Guinness, and Don Julio, catering to a broad consumer base in over 180 markets. Diageo’s revenue model is driven by brand equity, geographic diversification, and a focus on premiumization, positioning it as a dominant player in both mature and emerging markets. Its strategic emphasis on innovation, marketing, and distribution efficiency allows it to maintain competitive advantages in a highly fragmented industry. The company’s strong presence in North America, Europe, and emerging markets like Africa and Latin America underscores its resilience to regional economic fluctuations. Diageo’s market leadership is reinforced by its ability to adapt to shifting consumer preferences, including the growing demand for premium and craft spirits, as well as non-alcoholic alternatives.
Diageo reported revenue of £16.1 billion (GBp) in FY 2024, with a net income of £3.87 billion, reflecting robust profitability. The company’s operating cash flow stood at £3.26 billion, supported by disciplined cost management and pricing power. Capital expenditures of £1.2 billion indicate ongoing investments in production capacity and brand development, aligning with long-term growth objectives.
Diageo’s diluted EPS of 137 GBp demonstrates strong earnings generation, underpinned by high-margin premium brands and operational leverage. The company’s capital efficiency is evident in its ability to sustain profitability while investing in growth initiatives, though its total debt of £18.6 billion warrants monitoring given rising interest rates.
Diageo maintains a solid balance sheet with £1.13 billion in cash and equivalents, though its debt load of £18.6 billion reflects aggressive expansion and shareholder returns. The company’s leverage ratio remains manageable given its stable cash flows, but refinancing risks could emerge in a higher-rate environment.
Diageo has consistently delivered growth through organic expansion and acquisitions, particularly in premium spirits. The company’s dividend of 78.71 GBp per share underscores its commitment to shareholder returns, supported by a predictable cash flow profile. Emerging markets and premiumization trends are expected to drive future revenue growth.
With a market cap of £44.9 billion, Diageo trades at a premium reflective of its strong brand portfolio and defensive characteristics. The low beta of 0.286 indicates relative stability, though valuation multiples hinge on sustained premiumization and emerging market execution.
Diageo’s strategic advantages include its unmatched brand portfolio, global distribution network, and pricing power. While near-term headwinds like inflation and geopolitical risks persist, the company’s focus on premiumization and innovation positions it well for long-term growth. Management’s disciplined capital allocation and cost controls should support margin resilience.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |