Fevertree Drinks Stock price
Compare with Peer Group
📊 Peer Group
📈 What is it?
The peer group consists of the companies with the most similar business model. They serve as a benchmark for putting a stock into context.
🧮 How is it selected?
Based on similarity of business model, meaning companies from the same industry with comparable products and a similar customer base. That's the only way to compare apples to apples.
🏛️ Why does it matter?
Whether a stock is cheap or expensive is best judged by comparison. A P/E of 18 or an EV/FCF of 20 can look cheap or expensive depending on the yardstick. The peer group gives you the most accurate one: companies with a similar business model that operate under the same conditions.
🎯 What does it mean for investors?
When a metric sits below the peer average, the stock is valued more cheaply relative to its competitors, and above the average more expensively. A discount to the peer group can be an opportunity, but it can also have a reason (for example lower growth). The comparison is a starting point, not a verdict.
Is Fevertree Drinks a Top Scorer Stock based on the Dividend, High-Growth-Investing or Leverman Strategy?
As a Free StocksGuide user, you can view scores for all 9,109 stocks worldwide.
StocksGuide Premium
StocksGuide Unlimited
Key metrics
📘 Market Capitalization
📈 What is it?
Market capitalization shows how much a company is currently worth on the stock market.
🧮 How is it calculated?
🏛️ Why is it important?
It helps classify companies by size (Large, Mid, Small Cap) and indicates their market presence and relative stability.
🧮 Calculation
🎯 What does this mean for investors?
- Large-cap companies tend to be more stable, often pay dividends, but may grow more slowly.
- Smaller firms may offer higher growth potential but come with more volatility.
- Market capitalization is a useful indicator of company size — but not a measure of whether a stock is undervalued or overvalued.
📘 Enterprise Value (EV)
📈 What is it?
Enterprise Value represents the total cost to acquire a company — including its debt and excluding its cash reserves.
🧮 How is it calculated?
(= Market Cap + Net Debt)
🏛️ Why is it important?
EV gives a more complete picture of a company's value than market cap alone and is used in key valuation ratios like EV/FCF or EV/Sales.
🧮 Calculation
🎯 What does this mean for investors?
- Enterprise Value shows the true cost of buying a company, including all financial obligations.
- It is more accurate than just looking at market cap, especially when comparing companies with different levels of debt or cash.
- Professional investors prefer EV-based multiples because they better reflect the company’s full financial footprint.
📘 Net Debt
📈 What is it?
Net Debt shows how much debt remains after subtracting a company’s available cash reserves.
🧮 How is it calculated?
🏛️ Why is it important?
It indicates how dependent a company is on borrowed money and how easily it can service its debt in the short term.
🧮 Calculation
🎯 What does this mean for investors?
- Low or negative net debt signals financial strength and flexibility.
- Companies with strong cash positions are better positioned in crises.
- High net debt increases financial risk — especially in environments with rising interest rates or economic downturns.
📘 Cash
📈 What is it?
Cash represents all liquid assets a company can access immediately — including cash, bank deposits, and short-term investments.
🧮 How is it calculated?
🏛️ Why is it important?
It reflects a company’s financial flexibility and resilience — enabling investments, buybacks, or buffer in downturns.
🧮 Calculation
🎯 What does this mean for investors?
- A strong cash position means greater room for maneuver and crisis resistance.
- Cash-rich companies can invest, pay down debt, or repurchase shares.
- But excess idle cash might indicate a lack of growth opportunities.
📘 Shares Outstanding
📈 What is it?
Shares outstanding represent the total number of a company’s shares currently held by investors — excluding treasury stock.
🧮 How is it calculated?
🏛️ Why is it important?
It’s the basis for key metrics like Earnings Per Share (EPS), Market Capitalization, or the Price/Earnings ratio (P/E).
🧮 Calculation
🎯 What does this mean for investors?
- Fewer shares in circulation typically increase earnings per share — making each share more valuable.
- Share buybacks reduce the number of shares and boost per-share metrics.
- Issuing new shares does the opposite — diluting shareholder value and lowering per-share figures.
📘 Price-to-Earnings Ratio (P/E)
📈 What is it?
The P/E ratio shows how many times a company's earnings per share are reflected in its current share price — in other words, how "expensive" the stock appears relative to its profits.
🧮 How is it calculated?
🏛️ Why is it important?
The P/E ratio is one of the most widely used valuation metrics. It helps investors assess whether a stock appears cheap or expensive compared to its earnings power.
🧮 Calculation
📊 P/E (TTM) = Based on earnings from the last 12 months (Trailing Twelve Months):🎯 What does this mean for investors?
- A low P/E may indicate undervaluation — or signal underlying issues.
- A high P/E may reflect strong growth expectations — or an overvalued stock.
📘 Price-to-Sales Ratio (P/S)
📈 What is it?
The P/S ratio shows how much investors are paying for $1 of the company’s revenue – regardless of profitability.
🧮 How is it calculated?
🏛️ Why is it important?
P/S is especially useful for evaluating growth companies or businesses not yet profitable. It reflects how the market values the company’s sales.
🧮 Calculation
Market Cap = £997.31m | Revenue (TTM) = £345.80m
Market Cap = £997.31m | Estimated Revenue = £395.18m
🎯 What does this mean for investors?
- A low P/S may indicate undervaluation — or low profitability.
- A high P/S can reflect strong growth expectations — or excessive optimism.
- Especially helpful when evaluating companies where profits are low, volatile, or negative.
📘 Enterprise Value to Sales (EV/Sales)
📈 What is it?
EV/Sales shows how much investors are paying for $1 of revenue — considering not just equity, but also debt and cash. It’s the capital structure–adjusted version of the P/S ratio.
🧮 How is it calculated?
🏛️ Why is it important?
It’s ideal for comparing companies with different levels of debt. It reflects a company's true cost relative to its revenue.
🧮 Calculation
Enterprise Value = £933.11m | Revenue (TTM) = £345.80m
Enterprise Value = £933.11m | Forward Revenue = £395.18m
🎯 What does this mean for investors?
- EV/Sales allows for capital structure–neutral company comparisons.
- A lower ratio may indicate undervaluation; a higher one may signal strong growth expectations or overvaluation.
- Especially helpful when evaluating high-growth companies with low or negative earnings.
📘 Enterprise Value to Free Cash Flow (EV/FCF) | ex SBC
📈 What is it?
EV/FCF compares a company’s enterprise value with its free cash flow. The metric therefore shows the multiple of current free cash flow at which a company is valued. EV/FCF ex SBC additionally accounts for stock-based compensation (SBC). While SBC does not represent a direct cash outflow, issuing shares as compensation can dilute existing shareholders. Therefore, SBC is deducted from free cash flow in this adjusted version.
🧮 How is it calculated?
EV/FCF ex SBC = Enterprise Value ÷ (Free Cash Flow (TTM) − SBC)
🏛️ Why is it important?
EV/FCF provides a valuation based on free cash flow and therefore complements earnings-based valuation metrics such as the P/E ratio. The ex SBC version additionally accounts for the economic impact of stock-based compensation and provides a more conservative view from a shareholder perspective.
🧮 Calculation
🎯 What does this mean for investors?
- A low EV/FCF means that enterprise value is low relative to current free cash flow. The reasons should always be considered in the context of the company and its industry.
- A high EV/FCF means that enterprise value is high relative to current free cash flow. This can, for example, reflect high growth expectations or temporarily weak cash generation.
- When SBC is positive and adjusted free cash flow remains positive, EV/FCF ex SBC is generally higher than the standard EV/FCF.
- The metric is particularly useful for companies with relatively stable and predictable cash flows.
- If free cash flow is negative or very low, EV/FCF has limited usefulness and should not be interpreted like a standard valuation multiple.
📘 Price-to-Book Ratio (P/B)
📈 What is it?
The P/B ratio compares a company’s market value to its book value — showing how much investors are paying for each dollar of net assets.
🧮 How is it calculated?
🏛️ Why is it important?
P/B is commonly used for asset-heavy industries like banks or industrials. It helps assess whether a stock is trading above or below its net asset value.
🧮 Calculation
🎯 What does this mean for investors?
- A P/B below 1 may signal undervaluation — or weak profitability.
- A P/B above 1 implies the market expects future value creation (e.g., brand, IP, growth).
- Best used for companies with tangible assets and strong balance sheets.
📘 Dividend per Share (DPS)
📈 What is it?
Dividend per Share shows how much cash a company pays out to shareholders for each share they own – usually on an annual or quarterly basis.
🧮 How is it calculated?
🏛️ Why is it important?
DPS is the absolute value of the payout per share – crucial for income-focused investors and dividend strategies.
🧮 Calculation
🎯 What does this mean for investors?
- A stable or growing DPS often signals a strong, shareholder-friendly business.
- DPS alone doesn’t tell you how attractive the payout is – the stock price also matters (→ see Dividend Yield).
- Long-term dividend growth is often a hallmark of high-quality companies – like the dividend aristocrats.
📘 Dividend Yield
📈 What is it?
Dividend yield shows how large a company’s dividend is in relation to its current share price.
🧮 How is it calculated?
🏛️ Why is it important?
It allows investors to compare dividend payouts across stocks, regardless of price or payout size.
🧮 Calculation
🎯 What does this mean for investors?
- A stable yield can reflect reliable distributions.
- Comparing 1Y and 5Y yield shows whether dividend growth keeps pace with stock price appreciation.
- A low yield isn’t always negative – it can signal strong past performance or growth focus.
📘 Dividend Growth
📈 What is it?
Dividend growth shows how much a company has increased its dividend per share over time.
🧮 How is it calculated?
5Y: Compound Annual Growth Rate (CAGR)
🏛️ Why is it important?
Consistently rising dividends are often a sign of financial strength and shareholder orientation – especially relevant for long-term investors.
🧮 Calculation
🎯 What does this mean for investors?
- Stable dividend growth is a sign of sustainable earning power.
- High dividend growth can significantly boost your total return:
- If a company pays $1 in dividends and increases it by 15% annually over 5 years, you’ll receive $2 per share in year 5 – twice as much as at the start!
📘 Payout Ratio
📈 What is it?
The payout ratio shows what percentage of a company’s earnings (per share) is distributed to shareholders as dividends.
🧮 How is it calculated?
🏛️ Why is it important?
It helps assess whether the dividend is sustainable – especially in relation to the company’s profitability.
🧮 Calculation
🎯 What does this mean for investors?
- A low payout ratio means the company retains more earnings for reinvestment – typical for growth companies.
- A moderate payout (e.g. 25–50%) indicates a healthy balance between returns and reinvestment.
- High payout ratios may seem attractive but can carry risk if earnings decline.
📘 Consecutive Dividend Increases
📈 What is it?
This metric shows how many consecutive years a company has raised its dividend per share – without any cuts or pauses.
🧮 How is it calculated?
(Special dividends are not considered.)
🏛️ Why is it important?
A long track record of increases reflects financial strength, consistency, and shareholder commitment.
🎯 What does this mean for investors?
- A long dividend increase streak builds confidence – especially in volatile markets.
- Such companies are seen as reliable and income-friendly investments.
- The longer the streak, the stronger the company’s dividend discipline.
📘 Revenue
📈 What is it?
Revenue shows how much a company earns in total from selling its products and services – the gross income before any costs are deducted.
🧮 How is it calculated?
🏛️ Why is it important?
Revenue is one of the key figures to assess a company’s size, market position, and growth potential.
🧮 Calculation
🎯 What does this mean for investors?
- Growing revenue indicates rising demand and can be an early signal of future earnings growth.
- Comparing actual and expected revenue reveals trends in the market environment and analyst sentiment.
- Note: Strong revenue alone isn’t enough – margins and profitability matter just as much.
📘 EBITDA
📈 What is it?
EBITDA stands for “Earnings Before Interest, Taxes, Depreciation, and Amortization.” It reflects a company’s operating profit before the effects of financing, taxes, and accounting depreciation.
🧮 How is it calculated?
🏛️ Why is it important?
EBITDA is widely used to evaluate a company’s operating performance – especially across capital-intensive sectors or international comparisons.
🧮 Calculation
🎯 What does this mean for investors?
- A high or growing EBITDA indicates strong operational profitability – independent of taxes, interest, or accounting methods.
- It’s especially useful for comparing companies across sectors or geographies.
- Important: EBITDA is not a net income figure – it excludes key costs like depreciation and interest.
📘 EBIT
📈 What is it?
EBIT stands for “Earnings Before Interest and Taxes.” It reflects a company’s operating profit after depreciation, but before interest and tax expenses.
🧮 How is it calculated?
🏛️ Why is it important?
EBIT is a core profitability metric that shows how well the company performs in its main business operations – independent of capital structure and tax environment.
🧮 Calculation
🎯 What does this mean for investors?
- A high EBIT indicates strong profitability from the company’s core business – before financial and tax effects.
- It allows better comparison between companies with different debt levels or tax structures.
- Compared to EBITDA, EBIT already accounts for depreciation and reflects capital intensity more clearly.
📘 Net Income
📈 What is it?
Net income is the company’s total profit – the amount left after all expenses, taxes, interest, and depreciation have been deducted.
🧮 How is it calculated?
🏛️ Why is it important?
Net income is the most comprehensive measure of a company’s profitability – showing how much actual profit remains after all business and financing costs.
🧮 Calculation
🎯 What does this mean for investors?
- Growing net income indicates that the company is managing all of its costs efficiently.
- It directly influences valuation metrics like P/E ratio and the company’s dividend capacity.
- Over time, net income trends reveal how resilient and profitable the business model really is.
📘 Free Cash Flow (FCF) | ex SBC
📈 What is it?
Free cash flow shows how much cash remains after a company has covered its operating and capital expenditures. FCF ex SBC additionally deducts stock-based compensation (SBC) to adjust the cash flow for the effect of non-cash SBC.
🧮 How is it calculated?
Free Cash Flow ex SBC = Operating Cash Flow − SBC − Capital Expenditures (CAPEX)
🏛️ Why is it important?
FCF reflects a company’s actual financial strength – independent of reported accounting earnings. It shows how much flexibility a company has for dividends, share buybacks, or debt reduction. FCF ex SBC also deducts stock-based compensation and shows how much cash generation remains after SBC.
🧮 Calculation
🎯 What does this mean for investors?
- High free cash flow indicates that a company has strong financial strength – independent of reported earnings.
- It is often a solid basis for sustainable dividends and share buybacks.
- Declining FCF can be a warning sign, even if reported earnings remain stable.
📘 Revenue Growth
📈 What is it?
Revenue growth shows how much a company’s sales have changed compared to the previous year – both on a trailing basis (TTM) and based on forward projections.
🧮 How is it calculated?
Forward = (Expected revenue ÷ Revenue in prior year − 1) × 100
Forward growth is based on analyst estimates for the current fiscal year.
🏛️ Why is it important?
Rising revenue signals growing demand, business expansion, and market share gains – especially important for growth-oriented companies.
🧮 Calculation
🎯 What does this mean for investors?
- Growth is the engine of long-term value creation – especially in tech and growth sectors.
- What matters is not just current growth, but its sustainability.
- Forward projections reflect whether analysts expect continued momentum – or a slowdown.
📘 EBITDA Growth
📈 What is it?
EBITDA growth shows how much a company’s operating profit (before interest, taxes, depreciation, and amortization) has increased or decreased compared to the previous year.
🧮 How is it calculated?
Forward = (Expected EBITDA ÷ EBITDA from prior year − 1) × 100
The forward estimate is based on analyst projections for the current fiscal year.
🏛️ Why is it important?
Growing EBITDA indicates improving operational profitability – regardless of financing or accounting effects.
🧮 Calculation
🎯 What does this mean for investors?
- Strong EBITDA growth signals operational efficiency and scalability – especially during growth phases.
- EBITDA growth can be an early indicator of margin and earnings expansion – but should be assessed alongside revenue and EBIT.
📘 EBIT Growth
📈 What is it?
EBIT growth shows how much a company’s operating profit (after depreciation, but before interest and taxes) has increased compared to the previous year.
🧮 How is it calculated?
Forward = (Expected EBIT ÷ EBIT from prior year − 1) × 100
The forward estimate is based on analyst projections for the current fiscal year.
🏛️ Why is it important?
EBIT growth is a direct indicator of a company’s business performance – taking into account capital intensity through depreciation.
🧮 Calculation
🎯 What does this mean for investors?
- Rising EBIT signals improving operating profitability – even after accounting for depreciation.
- It’s especially important for evaluating companies with significant capital expenditures.
- Combined with revenue and EBITDA growth, EBIT growth provides a well-rounded view of operational progress.
📘 Net Income Growth
📈 What is it?
Net income growth shows how much a company’s bottom-line profit has increased or decreased compared to the previous year – both on a trailing basis (TTM) and based on analyst projections.
🧮 How is it calculated?
Forward = (Expected net income ÷ Net income from prior year − 1) × 100
The forward estimate reflects analysts’ expectations for the current fiscal year.
🏛️ Why is it important?
Net income is the ultimate measure of profitability. Growing net income signals stronger efficiency, cost control, and sustainable earnings power.
🧮 Calculation
🎯 What does this mean for investors?
- Stronger net income boosts valuation, dividend potential, and investor confidence.
- If profits stall while revenue grows, it may signal margin pressure.
📘 Free Cash Flow Growth
📈 What is it?
Free cash flow (FCF) growth shows how a company’s available cash – after covering operating expenses and capital expenditures – has changed compared to the previous year.
🧮 How is it calculated?
🏛️ Why is it important?
Free cash flow reflects real financial strength. Growing FCF indicates more flexibility for dividends, share buybacks, and reinvestment.
🧮 Calculation
🎯 What does this mean for investors?
- Declining FCF may point to rising investments, increasing costs, or weaker operating performance.
- Especially for dividend investors, FCF growth is critical – since dividends are paid from actual available cash.
- A negative trend isn't always bad, but it deserves closer attention.
📘 Gross Margin
📈 What is it?
Gross margin shows how much of a company’s revenue remains after deducting the direct costs of goods sold (like materials and production). It represents the company’s “raw profit” before fixed costs, taxes, and interest.
🧮 How is it calculated?
Or simply: Gross Margin = Gross Profit ÷ Revenue × 100
🏛️ Why is it important?
Gross margin indicates how efficiently a company can produce or procure what it sells. It is a key measure of product-level profitability and pricing power.
🧮 Calculation
🎯 What does this mean for investors?
- A high gross margin suggests strong pricing power and efficient production.
- Falling margins may signal rising input costs or competitive pressure.
- Compared to peers, gross margin offers insights into the quality of a business model.
📘 EBITDA Margin
📈 What is it?
The EBITDA margin shows how much of a company’s revenue remains as operating profit before interest, taxes, depreciation, and amortization.It reflects operating efficiency without being distorted by financing or accounting factors.
🧮 How is it calculated?
🏛️ Why is it important?
The EBITDA margin reveals how much operating income a company generates per dollar of revenue – independent of capital structure and tax effects.
🧮 Calculation
🎯 What does this mean for investors?
- A high EBITDA margin reflects strong core profitability – before accounting distortions.
- It allows for effective comparisons across companies and sectors.
- A stable or growing margin signals efficient cost control and business scalability.
📘 EBIT Margin
📈 What is it?
The EBIT margin shows what percentage of revenue remains as operating profit after depreciation but before interest and taxes.
🧮 How is it calculated?
🏛️ Why is it important?
The EBIT margin reflects a company’s core profitability while accounting for capital intensity (e.g. machinery, infrastructure). It’s especially useful for comparing businesses with different levels of depreciation.
🧮 Calculation
🎯 What does this mean for investors?
- A high EBIT margin shows that the company remains efficient even after factoring in depreciation.
- It’s especially relevant for capital-intensive industries.
- Stable or rising EBIT margins over time are a strong indicator of pricing power and business quality.
📘 Net Margin
📈 What is it?
Net margin shows how much of a company’s revenue remains as bottom-line profit after deducting all costs, interest, taxes, and depreciation.
🧮 How is it calculated?
🏛️ Why is it important?
Net margin reflects a company’s overall efficiency – across operations, financing, and taxation. It shows how much actual profit is generated from each dollar of revenue.
🧮 Calculation
🎯 What does this mean for investors?
- A high net margin means the company is not only strong operationally but also manages financing and taxes efficiently.
- Peer comparisons reveal business quality and competitiveness.
- Declining margins despite revenue growth can be a red flag for rising costs or inefficiencies.
📘 Free Cash Flow Margin | ex SBC
📈 What is it?
The Free Cash Flow Margin shows how much free cash flow a company generates relative to its revenue. In simplified terms, free cash flow is calculated as operating cash flow minus capital expenditures. The Free Cash Flow Margin ex SBC additionally accounts for stock-based compensation (SBC). While SBC does not represent a direct cash outflow, issuing shares as compensation can dilute existing shareholders. Therefore, SBC is deducted from free cash flow in this adjusted metric.
🧮 How is it calculated?
Free Cash Flow Margin ex SBC = (Free Cash Flow − SBC) ÷ Revenue × 100
🏛️ Why is it important?
The Free Cash Flow Margin shows how efficiently a company converts its revenue into free cash flow. Strong free cash flow can provide financial flexibility for dividends, share buybacks, debt repayment, or further investments. The ex SBC version additionally accounts for the economic impact of stock-based compensation and therefore provides a more conservative view of cash generation from a shareholder perspective.
🧮 Calculation
🎯 What does this mean for investors?
- A high Free Cash Flow Margin shows that a company converts a high proportion of its revenue into free cash flow.
- This can provide greater financial flexibility for dividends, share buybacks, debt repayment, or investments.
- The Free Cash Flow Margin ex SBC additionally accounts for potential shareholder dilution from stock-based compensation.
- The long-term trend is particularly important. Declining margins can, for example, result from higher investments, changes in working capital, or weaker operating performance.
📘 Equity Ratio
📈 What is it?
The equity ratio indicates what portion of a company’s total assets is financed by shareholders’ equity – in other words, how much it relies on its own capital.
🧮 How is it calculated?
🏛️ Why is it important?
A high equity ratio reflects financial strength and stability, especially during downturns. It’s a key indicator of a company’s solvency and long-term risk profile.
🧮 Calculation
🎯 What does this mean for investors?
- Companies with high equity ratios are generally more resilient and less dependent on external debt.
- Low equity ratios can signal higher risk or aggressive financial strategies.
- Important: Always assess the equity ratio in combination with the return on equity (ROE). This shows not just how stable the company is – but also how efficiently it uses shareholder capital.
📘 Return on Equity (ROE)
📈 What is it?
Return on equity (ROE) shows how efficiently a company uses its shareholders’ equity to generate profit. In other words: how much net income is earned per dollar of equity.
🧮 How is it calculated?
🏛️ Why is it important?
ROE is a core profitability metric. It helps investors understand whether a company delivers attractive returns on the capital provided by its shareholders.
🧮 Calculation
🎯 What does this mean for investors?
- A high ROE indicates that the company is using its capital efficiently and profitably.
- It’s especially meaningful for capital-intensive businesses or firms with high equity bases.
- Important: A very high ROE can also result from high debt levels – always interpret it alongside the equity ratio to assess financial health.
📘 Return on Capital Employed (ROCE)
📈 What is it?
ROCE measures how efficiently a company generates profits from its total capital – including both equity and interest-bearing debt.
🧮 How is it calculated?
It evaluates the return on all capital employed, regardless of how it’s financed.
🏛️ Why is it important?
ROCE is ideal for comparing companies with different financing structures. It shows how well management uses capital to create value for both shareholders and creditors.
🧮 Calculation
🎯 What does this mean for investors?
- A high ROCE means the company uses its capital efficiently – regardless of whether it's funded by debt or equity.
- The higher the ROCE compared to peers, the more value the company creates with its invested capital.
- Especially relevant for capital-intensive sectors like industrials, energy, or infrastructure.
📘 Return on Invested Capital (ROIC)
📈 What is it?
ROIC measures how efficiently a company generates returns from the capital invested in its core operations – regardless of whether the capital comes from equity or debt.
🧮 How is it calculated?
- NOPAT = Net Operating Profit After Taxes
- Invested Capital = Operating assets minus non-interest-bearing liabilities
🏛️ Why is it important?
ROIC is one of the most accurate indicators of capital efficiency. Unlike return on equity, it is not distorted by leverage and shows how much value is created for all capital providers.
🧮 Calculation
🎯 What does this mean for investors?
- A high ROIC shows how effectively a company uses the capital that is truly invested in its core operations.
- Unlike ROCE, ROIC focuses only on the capital that is actively used to run the business – and that requires a return (i.e. interest-bearing).
- Especially useful when comparing companies with large amounts of excess cash or non-interest-bearing liabilities – giving a more realistic picture of capital efficiency.
📘 Leverage Ratio (Debt-to-Equity)
📈 What is it?
The leverage ratio indicates how much a company relies on interest-bearing debt (such as loans and bonds) relative to its shareholders’ equity.
🧮 How is it calculated?
🏛️ Why is it important?
This ratio helps assess a company’s financial structure and risk profile. High leverage can enhance returns – but also increases exposure to interest rate changes and financial stress.
🧮 Calculation
🎯 What does this mean for investors?
- A low leverage ratio signals financial strength and independence.
- A higher ratio can improve returns in good times but increases risk during downturns or rising interest rate periods.
- 👉 Always interpret in the context of industry, capital intensity, and interest rate environment.
📘 SBC | in % Revenue
📈 What is it?
SBC (Stock-Based Compensation) refers to equity-based compensation granted by a company to its employees and executives. The percentage shows SBC relative to revenue.
🧮 How is it calculated?
SBC as % of Revenue = (SBC ÷ Revenue) × 100
🏛️ Why is it important?
Stock-based compensation is a real cost factor for shareholders. It can increase the number of shares outstanding and therefore dilute existing shareholders. The percentage of revenue shows how heavily a company relies on equity-based compensation and how significant this form of compensation is relative to the size of the business.
🧮 Calculation
🎯 What does this mean for investors?
- A lower figure is generally positive: Stock-based compensation is relatively small compared with the company's revenue.
- A high figure can indicate greater reliance on stock-based compensation and a higher potential risk of dilution. However, it is also important to consider whether the company offsets dilution through share buybacks.
- The trend over time should also be considered. A high but declining percentage presents a different picture from a persistently high or increasing percentage.
- A single-digit SBC-to-revenue ratio is not unusual among many growth-oriented and technology companies.
📘 SBC as % of FCF
📈 What is it?
SBC (Stock-Based Compensation) refers to equity-based compensation granted by a company to its employees and executives. The percentage shows SBC relative to free cash flow (FCF).
🧮 How is it calculated?
SBC as % of FCF = (SBC ÷ Free Cash Flow) × 100
🏛️ Why is it important?
Stock-based compensation is a real cost factor for shareholders. It can increase the number of shares outstanding and therefore dilute existing shareholders. The percentage of free cash flow shows how significant SBC is relative to the cash generated by the company. Since SBC is non-cash compensation, it is typically not deducted as a cash outflow when calculating FCF.
🧮 Calculation
🎯 What does this mean for investors?
- A lower value is generally favorable. Stock-based compensation is relatively small compared with the company's cash generation.
- A high value means that SBC represents a significant portion of the company's reported free cash flow, even though SBC itself is non-cash.
- The higher the value, the more significant SBC can be as an economic cost to shareholders, particularly when it results in share dilution.
📘 SBC Growth 1Y
📈 What is it?
SBC Growth 1Y shows how much a company's stock-based compensation has changed compared to the previous year.
🧮 How is it calculated?
🏛️ Why is it important?
SBC Growth shows whether stock-based compensation is becoming more or less significant for shareholders. If SBC increases significantly, it can lead to greater shareholder dilution over time. At the same time, SBC is a non-cash expense that reduces earnings on the income statement but is added back in the cash flow statement.
🧮 Calculation
🎯 What does this mean for investors?
- A high positive value is generally negative, as rising SBC can increase the burden on shareholders, particularly through potential dilution.
- What matters is whether the development of SBC is sustainable over the long term. Some level of SBC is common among many growth and technology companies.
📘 Share Count Growth 1Y
📈 What is it?
Share Count Growth 1Y shows how much the number of shares outstanding has increased or decreased over a one-year period.
🧮 How is it calculated?
🏛️ Why is it important?
The number of shares determines how many shares the company's earnings and assets are distributed across. If the share count decreases, existing shareholders' relative ownership increases. If it increases, existing shareholders are diluted. The metric therefore makes dilution and share buybacks directly visible.
🧮 Calculation
🎯 What does this mean for investors?
- A negative value is generally positive, as the number of shares outstanding is decreasing.
- A positive value indicates dilution of existing shareholders.
- A declining share count is not automatically positive: It also matters at what price the shares are repurchased and how the buybacks are financed.
📘 Shareholder Yield
📈 What is it?
Shareholder Yield measures how much capital a company returns to shareholders or uses to reduce debt relative to its market capitalization. It goes beyond dividend yield by also including share buybacks and debt reduction.
🧮 How is it calculated?
🏛️ Why is it important?
Dividend yield only tells part of the story. Companies can also return capital through share buybacks, while reducing debt can strengthen the balance sheet. Shareholder Yield combines all three components into one metric, giving investors a broader view of how a company uses its capital.
🧮 Calculation
🎯 What does this mean for investors?
- A higher Shareholder Yield generally indicates more capital being returned to shareholders or used to reduce debt.
- The mix matters: dividends, buybacks, and debt reduction can affect shareholders in different ways.
- Share buybacks are most beneficial when shares are repurchased at attractive valuations.
- Investors should also consider whether dividends, buybacks, and debt reduction are sustainable over time.
📘 Earnings per share (EPS)
📈 What is it?
Earnings per Share (EPS) shows how much profit is attributable to a single share – and is one of the most important metrics for evaluating a company's performance.
🧮 How is it calculated?
The diluted share count reflects potential new shares that could be issued through options, convertible bonds, or other rights.
🏛️ Why is it important?
EPS is the basis for many key valuation metrics like P/E ratio, PEG ratio, or payout ratio. It enables comparisons of profitability across companies, regardless of their size.
🧮 Calculation
🎯 What does this mean for investors?
- EPS captures per-share profitability and is especially useful for comparisons over time or with analyst estimates.
- Rising EPS may signal consistent growth or share buybacks.
- Important: Always use diluted EPS for more realistic valuations – especially in companies with stock-based compensation.
📘 Free cash flow per share (FCF per share)
📈 What is it?
Free Cash Flow per Share shows how much free cash flow a company generates per outstanding share – after investments, but before dividends or debt repayments.
🧮 How is it calculated?
Free cash flow is calculated as operating cash flow minus capital expenditures (CapEx).
🏛️ Why is it important?
FCF per Share reveals how much real cash is available per share – useful for dividends, buybacks, or reducing debt. Unlike net income, free cash flow is harder to manipulate and often seen as a more reliable metric.
🧮 Calculation
🎯 What does this mean for investors?
- High FCF per share signals strong financial flexibility.
- It shows how much capital the company can effectively reinvest or return to shareholders.
- Particularly relevant for dividend payers and capital-efficient businesses.
📘 Short interest
📈 What is it?
Short interest indicates how many shares of a company are currently sold short – that is, borrowed and sold by investors who expect the price to decline.
🧮 How is it calculated?
It reflects the percentage of a company’s shares that are being shorted relative to the total shares available.
🏛️ Why is it important?
Short interest serves as a sentiment indicator: A high value may signal skepticism or bearish expectations – but also increases the potential for a short squeeze if prices rise unexpectedly.
🧮 Calculation
🎯 What does this mean for investors?
- Low short interest usually indicates market confidence in the company.
- High short interest can be a warning sign – or an opportunity if sentiment shifts.
- Especially relevant in volatile markets or ahead of key earnings releases.
📘 Employees
📈 What is it?
The employee count shows how many people a company employs worldwide – offering insights into its size, structure, and business model.
🧮 How is it calculated?
🏛️ Why is it important?
It helps assess operational scale, labor intensity, and cost structure. Combined with revenue and profit, it enables key metrics like revenue per employee or productivity.
🧮 Calculation
🎯 What does this mean for investors?
- A high headcount can signal operational complexity – but also significant growth capacity.
- Revenue per employee is a key indicator of efficiency.
- Especially useful for comparing tech, industrial, or service-heavy companies.
📘 Revenue per employee
📈 What is it?
Revenue per employee indicates how much revenue a company generates on average per employee – a key measure of efficiency and productivity.
🧮 How is it calculated?
The employee count is typically taken from the most recent annual report.
🏛️ Why is it important?
This metric helps compare business models – especially between labor-intensive and technology-driven companies. A high value suggests automation, operational efficiency, or strong value creation per head.
🧮 Calculation
🎯 What does this mean for investors?
- A high revenue per employee indicates a scalable and margin-strong business model.
- A low figure may reflect labor-intensive operations or lower value-add.
- Especially helpful when comparing tech companies to industrial or service sectors.
Fevertree Drinks Stock Analysis
Analyst Opinions
18 Analysts have issued a Fevertree Drinks forecast:
Analyst Opinions
18 Analysts have issued a Fevertree Drinks forecast:
Fevertree Drinks Events
Past Events
|
SEP
10
Q2 2026 Earnings Call
about one month ago
|
StocksGuide Free
Fevertree Drinks — Q2 2026 Earnings Call
1. Management Discussion
Good morning, everyone, and thank you for joining us. I'm joined today by Andy Branchflower, our CFO, and I'm delighted to welcome back Ann, our Director of Investor Relations. I'll start with the highlights from the first half before talking about the progress we're seeing in the U.S. and the broader opportunity we're creating as the Fever-Tree brand continues to evolve. Andy will then take you through the financial performance and outlook before we open up for questions. So turning to the results themselves. We delivered a strong first half performance with growth across every one of our key regions. Brand revenue increased by 8% at constant currency with the U.S. up 11%, a return to growth in the U.K., supported by a strong off-trade performance.
Europe up 10% and good progress across the rest of the world. Importantly, that growth was supported by continued market share gains across our key regions, outperforming both the wider mixer category and our competitors. In terms of the financials, adjusted EBITDA margin improved by 20 basis points to 10.9%, while normalised EPS increased by 5%. Lastly, the strength of our balance sheet and cash generation also enabled us to extend the share buyback programme by a further GBP 60 million this year. Looking at the first half in a little more detail, there are 3 things that I'd like to highlight in particular. First, we're encouraged by the progress we're seeing in the U.S. The Molson Coors partnership is beginning to deliver the benefits we expected.
Distribution is growing, visibility on shelf is improving. And as a consequence, we saw momentum build through the first half. Second, our diversification strategy continues to gather pace. Whilst our core tonic range performed well, delivering growth of 3%, our wider portfolio increased by 13% in the half and now represents nearly half of group sales. We're seeing consumers embrace a broader range of Fever-Tree products than ever before, whether that's in mixed drinks, longer serves or as a premium soft drink in their own right. And third, our asset-light model continues to generate significant cash. That allows us to invest behind the long-term opportunity while continuing to return capital to shareholders through the buyback program.
When we spoke at the full year results in March, we talked about 3 trends that continue to shape the drinks market. Firstly, premiumisation. This is long established and forecast to continue, driven by consumers choosing to drink less but better alongside operators and retailers who value the stronger margins premium products generate. Secondly, longer and lighter drinks. This is driven by consumers' desire to enjoy their spirit drinks mixed as opposed to straight, thus allowing spirit drinks to be lighter in alcohol strength and longer and more refreshing, making these serves desirable across a wider range of occasions and different times of day, no longer the preserve of late nights.
This trend is clearly not being lost on spirit producers who are now pushing and promoting their spirits mix to a greater extent than ever before. And finally, but equally as importantly for our growing opportunity is moderation. This means that when people are not drinking alcohol, whether at home, eating out or socializing with friends, they're still looking for great taste and a sophisticated drinking experience. So all 3 of these trends are firmly in our favor and driving an ever greater opportunity for the Fever-Tree brand.
Of those trends, moderation is the one I'd like to spend a little more time on today. There's often an assumption that if people choose to drink less alcohol, they're somehow stepping away from those social occasions. That's not what we're seeing, and it's not what the data suggests. Across all our key markets, a significant proportion of adults say they intend to moderate their alcohol consumption. In the U.K. alone, that's around 25 million adults. However, when they're moderating, market analysis suggests that around 70% of occasions where consumers choose not to drink alcohol, they're seeking soft drinks and nonalcoholic alternatives.
And this represents a value pool of around GBP 700 million. To put that into perspective, that's larger than the entire U.K. mixer category today. Yet despite its size, much of this value pool remains underserved. Beyond nonalcoholic beer, there are still relatively few premium adult alternatives available. So meaning consumers often default into choosing water, tap water or mainstream soft drinks. And for retailers, pubs and bars, that is a growing challenge as consumers are still participating in occasion, but too often the spend attached to that occasion falls away when the choice becomes water or a standard soft drink.
As a result, we're seeing increasing interest from both retailers and hospitality operators for premium adult soft drinks that can better meet consumer needs while helping them retain the value of the occasion, thus creating a significant opportunity for Fever-Tree. We've built a brand around quality, taste and adult refreshment and increasingly, consumers are choosing our products beyond traditional mixed occasions. So whilst moderation is often discussed as a headwind for the drinks industry, we see it as creating a significant adjacent growth opportunity.
Now identifying opportunity is one thing, being able to capture it is another, and that is where we believe Fever-Tree is uniquely positioned. Over the past 20 years, we've built one of the strongest premium brands in drinks. Our products and flavours have been developed specifically for adult taste and adult drinking occasions. And we have strong distribution across both the on-trade and the off-trade in our major markets. Put that together, and we do not believe there's another brand better placed to capture this opportunity.
Before I move on to the U.S., it's worth taking a step back and reminding ourselves what makes the Fever-Tree model so attractive. We've built a premium global brand underpinned by an outsourced business model, allowing us to generate increasing amounts of cash while remaining relatively capital light. That gives us choices. First and foremost, we can continue investing behind the global opportunity for the brand, whether through marketing, innovation or where it makes strategic sense, potential acquisitions. At the same time, we're able to maintain a strong balance sheet and return surplus cash to shareholders. Put simply, it's a model that allows us to invest for growth while continuing to deliver attractive shareholder returns.
Turning now to the U.S., which remains our largest long-term growth opportunity. When we reported our full year results in March, we said that 2026 will be about moving into the execution phase. That's exactly what the team have focused on during the first half. We've seen strong engagement right across the Molson Coors system. We've launched our first national marketing campaign in the U.S., and we have achieved our highest ever retail value share in both Tonic and Ginger Beer. And importantly, we've seen sales build through the period.
As the chart shows, Off-Trade sales growth improved from 6% in Q1 to 11% in Q2 and then to 16% through July and August. It's still early days, but what we're seeing is consistent with our belief in the benefits this partnership can deliver. We spent quite a bit of time discussing the national marketing campaign at our full year results. So I won't go through all of the detail again today. The important point is that for the first time, we're supporting the brand in the U.S. with marketing investment at a significantly greater scale. The campaign remains rooted in what has always made Fever-Tree successful, our mixing credentials and our reputation for quality.
Together with Molson Coors, we now have the ability to support the brand nationally in a way we simply couldn't before, giving us a much stronger platform from which to grow the brand. And that support extends well beyond advertising. We're investing in experiential activity that gets the brand in consumers' hands while improving execution across both retail and the on-trade. And what Molson Coors brings is scale and a significantly greater execution capability. For a brand like Fever-Tree, where rate of sale is already strong, improvements in availability can make a meaningful difference over time.
So as we've discussed before, there are 3 key drivers of growth: distribution breadth, distribution depth and velocity. And we're adding accounts, improving execution and visibility in store and supporting the brand with significantly greater marketing investment. And what's encouraging is that these drivers are beginning to reinforce one another. As execution improves, distribution expands. As distribution expands, awareness and trial increase and the rates of sales strengthen, retailers are willing to give the brand more space. And together, we're beginning to see that flywheel start to work.
So let me turn now to our broader portfolio strategy. As we've discussed before, diversification has been part of the Fever-Tree strategy for many years. The starting point was to establish the brand's premium quality, taste and flavour credentials through the sophisticated positioning of cocktails and mixing. That remains the foundation of the business today. But the ambition was always to use those credentials to broaden the range of occasions in which consumers choose Fever-Tree. We have a broad portfolio serving different tastes, markets and occasions.
And within that portfolio, we're putting increased investment behind 5 key flavours where we see particularly attractive opportunities for global growth. These flavours already account for around half of group sales and contributed approximately 85% of our growth in the first half. Their strength is their versatility. They work across several major spirit categories, but they are also increasingly enjoyed as premium soft drinks in their own right. That gives them relevance across both alcoholic and nonalcoholic occasions. And we're supporting that opportunity through focused marketing and innovation.
Marketing helps us communicate the versatility of these products more effectively, while innovation enables us to respond to emerging consumer trends and specific opportunities in local markets. So while the products and priorities may differ by market, the approach is consistent. We're building on the strength of our mixer business and creating more reasons for consumers to choose Fever-Tree. In terms of marketing, our latest campaign, "Straight Up or Mixed, It's a Matter of Taste," celebrates the versatility mentioned in the previous slide, while remaining rooted in what matters most to the brand, great taste.
In the U.K., it reached around 11.5 million adults and delivered a sales uplift of 22% for the Fever-Tree flavours. We're now adapting that campaign for a number of our more mature international markets, including France, Canada, Belgium and Australia. It's a good example of how we're evolving the way we talk about the brand and supporting our key growth flavours internationally. In terms of innovation, our approach is deliberately focused. In the U.K., our nonalcoholic ready-to-drinks allow us to play a leading role in the fast-developing part of the market.
They were developed in response to retailer demand for nonalcoholic drinks with the flavour, complexity and quality consumers would expect from an alcoholic serve. We've been very pleased with how they are performing, having secured good distribution across the major grocers and are bringing new younger shoppers into the nonalcoholic category. In Australia, the opportunity is different. Lemon, Lime & Bitters is already a well-established adult soft drink in that market. Our role is to bring Fever-Tree's quality, taste and premium credentials to an occasion consumers already understand.
The product has secured good distribution in Coles and Woolworths, supported by strong retail visibility, and we're encouraged by the early momentum. So these are 2 very different products, but they reflect the same disciplined approach. In one market, we're helping shape an emerging category. In another, we're premiumising an established local favourite. Both build naturally on Fever-Tree's strengths and create more reasons for consumers to choose the brand. And with that, I'll hand over to Andy to take you through the financial performance.
Thank you, Tim, and good morning, everyone. We set out here the financial highlights with performance driven by the U.S. and the U.K. returning to growth, whilst EBITDA is growing ahead of revenue even after a step change in U.S. marketing investment. Cash conversion has remained strong with a GBP 60 million share buyback in progress, building on the GBP 100 million buyback from last year. So turning the page. U.S. revenue grew by 11% at constant currency with the Molson Coors partnership starting to deliver real benefits, as just described by Tim.
The U.K. delivered a return to growth with revenue up 3% following our successful Straight Up or Mixed marketing campaign, which launched just ahead of the good summer weather. Whilst tonic sales are broadly flat in the U.K., growth is being driven by our Beyond Tonic products, which now represent almost 1/3 of U.K. sales. Whilst wider challenges remain in the on-trade channel, we retain our market-leading distribution footprint and share there. Meanwhile, in the off-trade, we're performing well, growing strongly and extending our leadership position, gaining a further 2% value share.
In Europe, whilst reported revenue growth benefited from positive shipment phasing, underlying growth was a solid 4% year-on-year, driven by strong Ginger Beer performance, where we are delivering more than half of the category's growth at retail and now holds almost 40% value share of the Ginger Beer category across Europe. And finally, in the Rest of World, reported revenue increased by 5% with underlying growth marginally ahead of that at 6%. And whilst Tonic remains in good growth, again, our diversification strategy is gaining traction with Beyond Tonic over 40% of the sales mix and growing well.
So turning to the segmental P&L view. In the U.S., we saw a reduction in EBITDA margin as expected, largely reflecting up-weighted marketing investment. As we previously presented, we anticipate step changes in U.S. profitability over the medium term as production is onshored and the incremental marketing investment moderates to more typical levels, with these step changes underwritten by our U.S. profit guarantee. Whilst on the ground, the journey begins in earnest with the onshoring of our cans business with production trials beginning this autumn and ramping up from there.
In the rest of the group segment, we've continued to deliver margin recovery, and this is after the impact of a GBP 2.6 million provision to cover the 2026 U.K. on-trade EPR levy. And whilst nothing has changed in our position here, the legal challenge has not progressed since March. We await the next steps and as such, the provision is required under accounting rules. And whilst the geopolitical backdrop remains volatile, the significant steps we've taken in recent years to improve supply chain resilience continue to hold us in good stead, and the team are doing a fantastic job.
Whilst from a cost perspective, our bottles and cans are materially hedged for energy impacts across 2026, '27 and '28. Finally, central costs have reduced as a percentage of adjusted revenue as we leverage the technology investments implemented in recent years, providing a tailwind to group EBITDA margins as expected. On announcing the Molson Coors partnership last January, we pointed to the increasingly positive impact this would have on working capital and cash conversion. Here, we look back at the 18-month period since that announcement, highlighting the strong cash generation, working capital improvement and shareholder returns that we have delivered.
On completion of the current buyback, we will have returned GBP 160 million to shareholders and inclusive of the equity issue to Molson Coors, we will have reduced the number of shares in issue by circa 7% over this period. Turning to outlook. We've continued to trade well over summer and remain confident of delivering in line with expectations. We expect U.S. revenue growth to accelerate as the year progresses, whilst in the rest of the group, we expect to deliver good underlying growth, although reported revenue will be impacted in Europe as phasing benefits from the first half of the year unwind.
From a profitability perspective, U.S. tariff refunds received in the second half will offset the full year impact of the incremental GBP 2.6 million EPR provision, and we remain confident of delivering EBITDA in line with expectations. This year's working capital profile will be similar year-on-year and significantly below historic levels. And so just as we set out last January when announcing the Molson Coors partnership, 2025 was a transition year. And in 2026, we're investing in the U.S. opportunity, both of which have dampened earnings in the short term.
But we are drawing closer now to '27 and '28, where we expect to see a step change in U.S. and therefore, group profitability as the benefits of local U.S. production are felt followed by a normalisation in U.S. marketing investment. Consistent delivery this year provides a strong platform from which to deliver against consensus expectations of the circa 60% uplift in EBITDA over the next 2 years with the quantum of that uplift materially underpinned by guaranteed U.S. profits.
Not only this, but an improving working capital profile as U.S. production onshores means that the increase in profitability will be outstripped by further improvements in cash generation with the expectation that the group will generate at least GBP 100 million of free cash flow across '27 and '28. And whilst that can be deployed to fuel further growth, excess cash will be returned to shareholders, just as we've demonstrated through the GBP 160 million share buyback deployed over '25 and '26. With that, I'll pass back to Tim.
Thanks, Andy. So to summarize, the Molson Coors partnership is really beginning to deliver the benefits we expected with stronger execution, growing sales momentum and increasing confidence in the long-term opportunity. Secondly, our diversification strategy continues to gain traction. Our wider portfolio outside of our core tonic range now represent almost half of group sales, and we're increasingly broadening the occasions in which consumers choose Fever-Tree. And thirdly, our asset-light cash-generative business model continues to provide us with significant flexibility. It allows us to invest behind future growth while continuing to deliver attractive returns to shareholders. So with that, I'll open up to any questions.
[Operator Instructions] So our first question today comes from Anubhav Malhotra from Panmure Liberum.
2. Question Answer
Just firstly, on the U.S. growth that you have achieved in the second quarter and the third quarter. Maybe you could give us a bit of idea of breaking that down into growth in distribution in terms of number of outlets you are covering and then number of products in each outlet rate of sales? I mean you don't have to give exact numbers, but maybe some qualitative colour on what's driving or all of them are driving. And if you are already seeing some of the benefit of the advertising campaign on the rate of sales in your previous distribution, which is not newly added under Molson Coors.
And then secondly, on the EPR impact, which this year has come in the first half and last year, I think, was in the second half margin. So just looking at the underlying increase in the margin in the rest of group non-U.S. division, is that more like a 300 basis points underlying improvement in margin and not a 70 basis points if I exclude EPR? So just a confirmation on that.
And then thirdly, on the moderation trends, I mean, you mentioned the moderation trends and -- but in the U.S., you're primarily playing in the mixer category still there, which obviously does not play directly into those moderation trends, which are also happening in the U.S. market. And I believe Molson Coors is proceeding with other partnerships in canned, ready-to-drink cocktails, and I'm sure in other nonalcoholic beverages as well. So do you think there's a risk to miss out on that part of the opportunity? Or you think this is the right strategy? Or I don't know if you have any product innovation plans in that market that will play into those opportunities as well.
Thanks for those. I think I'll take the first 2. In terms of the kind of accelerating growth profile through the year, look, it's very much as Tim described. You're starting to see this combining benefit of more doors, more shelf space that we've achieved and some improving rate of sale. And like we said, sort of each month, that's building. You can see that in the Circana data quite clearly. Obviously, Circana isn't the entire picture, but it's a very good proxy for what's happening. So it is, that is the reality of it.
And if we look at the on-trade, we're seeing, last year was very much a year of transition and making sure we protected our existing footprint. This year has been about expansion and primarily focusing on, as we've spoken before, that sort of second tier of more mainstream on-trade distribution, and that's exactly what the network is doing. So that's why we continue to see it. I think in terms of the actual growth rate, obviously, it was 11% in H1, and there's an implied quite significant acceleration in H2.
One thing I'd point to as well is the balance of the comparatives. Last year was the transition year. But the first 5 months of last year, really to all intents and purposes were business as usual. And the peak sort of transition impacts fell more in Q3 and in the second half. So that's what we're lapping. If you look at the shape of U.S. revenue, the split H1 to H2 this year, it's 45 to 55. So all of that triangulates and combines to confidence in our ability to hit the expectations for the year this year.
From an EPR perspective, yes, look, you're right. In terms of the timing of making the provision, we didn't make that until the back end of last year because of how things were progressing and the filing of the legal case. So it wasn't in the on-trade EPR provision wasn't in the first half comparative. So if you strip that out, that does imply a really good healthy underlying margin improvement in rest of the group. Now there's some phasing in that, so that there's flat or some of that, but that is the story.
We're continuing to deliver good growth, good cost control. We've benefited from hedging this year that we laid down clearly last year as well as pricing actions around the group. But clearly, that's been slightly offset by that EPR provision in the first half. I think the good thing about taking that provision is the downside risk is covered now. Nothing has changed in terms of our confidence in our position. And when we do have our day in court, so to speak, should we be successful, clearly, there's risk to the upside now with a GBP 5.4 million provision sitting on the balance sheet relating to both '25 and '26. So we'll watch this space.
Yes. Look, let me take your last question about the adult soft drink opportunity in the U.S. I mean there's no question that we see opportunity for the Fever-Tree brand to participate in that growing category growing opportunity. And as the Molson Coors, when they originally approached us, this is one of the things that they cited as being a great opportunity for the Fever-Tree brand. So they will also be very focused on that opportunity.
And these are discussions we are already having with them. But what we've agreed is there's so much white space to go after with our core mixer of business for the next couple of years is that's where we want to focus their network for the next couple of years and not distract them with other opportunities. But this is very much in our discussions, very much in our planning and certainly is a very significant opportunity that we see in the future. So we are as excited about that as I know Molson Coors are.
The next question we have is from Edward Mundy from Jefferies.
Three questions from me, please. So coming back to the U.S., I think you're highlighting strong momentum in the second half. And I appreciate the comps are a little bit easier in the second half than first half, but consensus is modeling around 20% revenue growth in H2. And that slowed to about 16%, I think, in '27 and then 14% in '28. But if you think about the flywheel that's starting to build and given more investment next year, without guiding explicitly on forecasts, do you think there is upside potential to consensus expectations on the U.S. is my first question.
The second one is on onshoring of cans within the U.S., Andy. Could you talk to how this helps with both top line and bottom line delivery next year, in particular, with the profit guarantee? And then third of all, coming back to the U.K., which was a really good result in the first half. I appreciate there are some sort of some good weather and some easier comps involved here, but the fact that trading has continued to be favorable into Q3, does that give you more confidence that the combination of more investment in the U.K. and this non-tonic acceleration gives you more confidence in the U.K. starting to grow from here?
Yes. Yes, I'll take the first one in terms of, look, I think I've just spoken to the building blocks, if you like, and confidence in ability to hit this year's expectations, and that does imply the acceleration, which for sure, there's an underlying element to, but there is also an element to the comparatives there that would give us the confidence to deliver that. When we look at consensus actually for next year, it is ahead of the 16% you referenced. And look, when we announced the deal back last January, we sort of anchored, if you like, on the 26% number.
But from there, we felt confident that we could deliver high teens, 20% growth in the U.S. And we'd still absolutely be aiming to do that. So I do think there's some upside in the numbers certainly you were referencing there over the next couple of years, just predicated on what we've been speaking to. There's a significant amount of distribution white space to go for, both in the on-trade, the off-trade. Every month that goes by, the distribution network is getting their arms around the brand and driving it forward.
And then from a consumer pool perspective, we've clearly made a significant investment in marketing this year, which we expect to continue to do over the medium term. So all of those, we're confident will combine to drive really good growth over the next couple of years for us in the U.S. Now cans are an important component of that, the onshoring aspect, which is beginning imminently. I think much more though, clearly from a kind of cost perspective and from a working capital perspective, the onshoring, as we've spoken about, is a key component to driving U.S. profitability over the fullness of time.
And we're really pleased that Molson are beginning with that format. It's a fast growth format. And alongside some of the local glass production we already have in the U.S. means over half of our U.S. products are going to be locally produced next year, which is fantastic. Now there will be profitability benefits of that flowing into that partnership P&L. From Fever-Tree's perspective, we have this kind of guaranteed mechanism, which gives us a good degree of upside next year from that.
So we're very confident. We've talked about the top line trajectory. I'd say we're very, very confident about the bottom line trajectory because when you look at the step changes in consensus EBITDA from 26 to 27 to 28, that incremental amount, a very high proportion of that is covered off by our U.S. profit guarantee, which gives us obviously a great platform to deliver against those expectations.
Very good. And Ed, why don't I pick up on the U.K. As you kind of say, it's great to see the U.K. performing the way it is. It's not a surprise to us. As I think you know, we've always been pretty confident that we will get the U.K. back into growth. Whilst there's no question that good weather has been a benefit. We mustn't forget we had some pretty good weather actually last summer. So some quite tough comps there. But what's clearly also been driving it is the diversification of our range, which we have been deliberately broadening over the last few years to make the most of these growing other occasions and other opportunities, and that's really showing up.
And as you'll see, that range grew at 13% in the first half of the year, and we're optimistic that we can keep driving that kind of growth with that range going forward. And then on top of it, our confidence in that is what spurred our desire to spend more money than ever before marketing the versatility of our brand and range. And the early feedback from that campaign is very positive in terms of getting people to reappraise us as not just a mix of drink but also a soft drink business.
And clearly, we're seeing the results in the growth of those products across the portfolio. So that gives us also confidence to continue to drive that style of investment. So yes, in answer to your question, we are optimistic that we can continue this momentum in the U.K. in the medium term. And as I also tried to point out in the presentation, moderation, we think, creates an additional opportunity for the Fever-Tree brand that we're also going to be leaning into. So yes, we're delighted by the first half, and we think we can continue.
The next question is from Ashutosh Jain from Barclays.
Again, my question pins down to the U.S. And the first question is, could you just give us some color on pricing in the U.S.? Like what was last year? Because I believe, if I remember correctly, it was flattish last year. So any color on pricing for this year? And the second question is, like what gives you a high degree of confidence to deliver almost 2x of the growth in the second half? And I'm talking about fiscal year '26 to get to somewhere around GBP 150 [ million ] in the U.S. as per the consensus.
Yes. I think in terms of pricing, look, there's certainly an expectation that over time in Molson, just as we have actually in the U.S. will take, look to take inflationary pricing. But as you'd understand, we flipped into a new network halfway through last year. So there wasn't a focus on taking price from '25 into '26, 6 months into that relationship. So that's clearly going to be an aspect of future plans.
From -- in terms of confidence in '26, I think I sort of referred to this earlier. It is a combination of what we're seeing in terms of building incremental distribution and rate of sale month by month, which is coming through in the numbers, lapping some softer comparators in the second half. Like internally, we're very focused on every month, what we need to hit against plan to deliver against those expectations. And we're very comfortable we're on plan and with the year to go with everything in place that we can continue to deliver those numbers.
The next question on the line is from Matthew Ford from BNP Paribas.
So my question, I suppose, following up from what's been discussed already, just on the EBITDA margin expectation into 2027. I mean there are a lot of different moving parts, I suppose. You've got the tariff refund coming this year, which is a bit of a benefit to margin, which in theory, won't be there in -- again in '27. You mentioned you're already very well hedged from an input cost perspective, but presumably, that's at slightly higher rates. So I would expect an incrementally slightly tougher COGS impact into '27.
Conversely, you've got obviously the U.S. localized production, which will help from a margin perspective. But clearly, the marketing step-up is still going to go through into '27. So if I look at consensus margins, I think the assumption is for '27 EBITDA margins kind of close to the mid-teens level, which is quite a big sequential step-up. But just be interesting to get kind of your thoughts on those various moving parts, both positively and negatively. And if you still think that the kind of 15% in '27 is a good level.
Yes, sure. You're right. There are a number of different moving parts. In terms of inflationary cost pressures, we feel our hedging position puts us in good stead to manage the impact of that in the business next year. We'll continue to focus, particularly I'm talking here about rest of the group on taking pricing actions and other levers. So we're confident of an improvement in margin in that rest of the group segment. We're confident that our central costs will continue to allow, there will be some operational gearing from that central cost, which will provide a tailwind.
But the most significant step change in margin and getting us to that kind of mid-teens circa 15% level will be the change in profitability of that U.S. segment. Now from an underlying perspective, the tailwind to that, the improvement will be driven by local production. The headwind, if you like, to your point, will be continued and sustained incremental marketing investment. So that will offset some of that benefit.
But still, notwithstanding that, we still feel comfortable that you're going to see this movement from consensus EBITDA margin for this year is about 12.5%, moving up to high 14s, 15%. And the vast majority of that will be driven by U.S. segmental profitability driven by local production. And as I've said before, the fact we have the profit guarantee gives us great confidence in our ability as a group to deliver that step change in margin.
[Operator Instructions] Our next question is from Richard Withagen from Kepler Cheuvreux.
Three questions from me, please. First of all, it looks like the U.S. on-trade is growing ahead of the off-trade for Fever-Tree. So if you look one level deeper, where is the portfolio gaining most traction? What kind of outlets, what kind of stores, et cetera? Second question is on working capital. So how should we think about working capital in the second half of the year? And will there be any working capital impact already this year from the planned onshoring of production in the U.S.? And then the last question is perhaps taking a step back, beverage companies in mature markets are facing challenging market conditions. There's some portfolio diversification going on to improve growth. Is there an opportunity for Fever-Tree to accelerate distribution deals? And I don't mean the big ones like the Molson Coors one, but smaller country-sized or regional deals? And how material could that be?
Yes. Thanks for your questions. Let me take the first about U.S. on-trade. Yes. No, look, we're making good progress in the U.S. on-trade, no question. But what's so exciting is the size of the opportunity that lies ahead and particularly now with Molson Coors because one of the attractions of the Molson Coors network is their scale and their breadth and particularly into the sort of Tier 2 as we would describe them of the on-trade. We spent a lot of time in the U.S. building and developing our business in the Tier 1 on-trade where we have a fantastic foothold. And when I say the Tier 1, these are the top hotels, bars and restaurants. But our ambition has always been to move them from there into the tier beyond. And that is where the Molson Coors network is at its strongest.
And so that is the progress we started to make with them, but it's still very early days because there's such an opportunity ahead. And I always look at the U.K. as a good reference point because where our business in the on-trade really started to step change was when we built just as we have done in the U.S. that distribution in the top end of the trade and then move from there to the pub groups. And that is what we've done incredibly successfully here in the U.K., which has meant we now have 45% market share. And that is the journey we're starting to be on in the U.S. And so there's no question that there is an enormous amount of opportunity to go after, but it takes time. These are hundreds of thousands of accounts and call points that need to be made, sales calls that need to be made.
So it takes time, but there's no question with this extraordinarily powerful network very, very well established in that tier, and they're making good progress. So lots to go after, but exciting progress.
I'll take the working capital question. Well, look, if we go back to, say, 2024, our working capital was around 20%. We saw a step change as we went into the Molson partnership. So last year, that dropped obviously to sort of 16.6%. We anticipate staying at broadly that level this year because the next stimulus, as you say, will be local production. For obvious reasons, that will start to reduce our working capital because at the moment, the majority of our U.S.-related working capital relates to product which is either on the water to the U.S. or the invoice we raised to Molson to pay for that U.K. produced stock. So as the onshoring ramps up, our U.S. working capital reduces to very low levels.
We don't anticipate a major change at December because with production trials beginning and ramping up, the sales cutover won't really be until spring next year. So it will be 2027, where you'll start to see that improvement again in working capital into '28 as that onshoring level continues to increase, if that's helpful.
And then your final question is an interesting one. I mean, as you rightly say, I mean, the beer companies are looking increasingly beyond beer for their growth, i.e., into softs. The spirit companies are looking beyond spirits also into softs. And then the softs companies are also looking at the premium end where the more attractive margins are. So we find ourselves at the confluence of all of those interests, and so as a result, getting more approaches than ever before. And we will, of course, consider each and every one as they come. But as I think these results have demonstrated, we're growing very, very well with the distributors we currently have. So we're in no rush to make any changes, and we will only make the changes if we see a real strategic benefit. But we certainly find ourselves in an attractive position as far as the trends in the market are concerned.
Thank you. These are all the questions we have time for today. We will now conclude the conference call. Thank you for your time and participation. We appreciate you joining us today. You may now disconnect, and we wish you a pleasant rest of your day.
Financial data from Fevertree Drinks
Revenue
Revenue is the sum of all sales generated by a company, e.g. for its products or services.
Revenue (TTM) metric explainedDirect Costs
Direct costs are the costs incurred directly in connection with the manufacture of the product or service.
Gross Profit
Gross Profit indicates how much of the revenue remains in the company after deducting direct production costs. If the percentage share of sales is calculated, this is referred to as the gross margin.
Gross Profit metric explainedSelling and Administrative Expenses
Selling, general and administrative expenses (SG&A) include all expenses for marketing and sales as well as the general administration of the company.
Research and Development Expense
Research and development costs (R&D) provide information on how much the company invests in the research and development of its products. The costs are particularly interesting as a percentage of revenue and in comparison to direct competitors.
EBITDA
EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) is the company's earnings before interest, taxes, depreciation and amortization. The EBITDA margin is calculated as a percentage of sales.
Depreciation and Amortization
Depreciation represents reductions in the value of the company's assets (e.g. due to wear and tear on machinery).
EBIT (Operating Income)
EBIT (Earnings Before Interest and Taxes) is the company's profit before interest and taxes, also known as the operating income. The EBIT Margin is calculated as a percentage of sales at
.
Net Profit
Net Profit represents the profit or loss after deduction of all costs.
Net Profit metric explainedStocksGuide Premium
| Jun '26 |
+/-
%
|
||
| Revenue | 346 346 |
2%
2%
100%
|
|
| - Direct Costs | 231 231 |
11%
11%
67%
|
|
| Gross Profit | 115 115 |
12%
12%
33%
|
|
| - Selling and Administrative Expenses | 84 84 |
10%
10%
24%
|
|
| - Research and Development Expense | - - |
-
-
|
|
| EBITDA | 39 39 |
17%
17%
11%
|
|
| - Depreciation and Amortization | 7.90 7.90 |
13%
13%
2%
|
|
| EBIT (Operating Income) EBIT | 31 31 |
18%
18%
9%
|
|
| Net Profit | 25 25 |
0%
0%
7%
|
|
In millions GBP.
Don't miss a Thing! We will send you all news about Fevertree Drinks directly to your mailbox free of charge.
If you wish, we will send you an e-mail every morning with news on stocks of your portfolios.
Fevertree Drinks Stock News
Company Profile
Fevertree Drinks Plc operates as a holding and investment company. It manufactures and supplies premium carbonated mixes. The firm's products include Indian tonic water, Mediterranean tonic water, elderflower tonic water, aromatic tonic water, Clementine tonic water, citrus tonic water lemon tonic water, ginger beer, ginger ale, smoky ginger ale, spiced orange ginger ale, Madagascan cola, Sicilian lemonade, lemonade, and spring soda water. It sells its products under Fever-Tree brand name to bars and restaurants. The company was founded by Charles Timothy Rolls and Timothy Daniel Gray Warrillow in 2004 and is headquartered in London, The United Kingdom.
StocksGuide Premium
| Head office | United Kingdom |
| CEO | Mr. Warrillow |
| Employees | 285 |
| Founded | 2004 |
| Website | www.fever-tree.com |


