Announcement • Jan 18

Carlsberg UK Holdings Limited completed the acquisition of Britvic plc (LSE:BVIC).

Carlsberg UK Holdings Limited proposed an offer to acquire Britvic plc (LSE:BVIC) for £2.9 billion on June 6, 2024. Carlsberg UK Holdings Limited proposed an offer to acquire Britvic plc (LSE:BVIC) for £3.1 billion on June 11, 2024. Carlsberg UK Holdings Limited have reached agreement to acquire Britvic plc (LSE:BVIC) for £3.3 billion on July 8, 2024. Under the First Proposal, a cash consideration valued at 1,200 pence per share will be paid by Carlsberg A/S. Under the second Proposal, a cash consideration valued at 1,250 pence per share will be paid by Carlsberg A/S. Under the terms of the agreement, Britvic Shareholders shall be entitled to receive: 1,315 pence for each Britvic Share (the "Acquisition Value"). The Acquisition Value comprises, for each Britvic Share: 1,290 pence in cash for each Britvic Share (the "Acquisition Price"); and a special dividend payment of 25 pence per Britvic Share which is expected to be paid by Britvic prior to the Effective Date (the "Special Dividend"). The deal includes Britvic brands such as Fruit Shoot, J2O, Pepsi, and The London Essence Company. Carlsberg also reserves the right to make an offer for Britvic at any time at a lower value or on less favourable terms: a) with the recommendation or consent of the Britvic Board; b) if a third party announces a possible offer or a firm intention to make an offer for Britvic on less favourable terms; or c) following the announcement by Britvic of a Rule 9 waiver proposal or a reverse takeover (as defined in the Code). Under the Proposal, eligible Britvic shareholders will be entitled to the interim dividend of 9.5 pence per share announced by Britvic on 15 May 2024 (the “FY24 Interim Dividend”), which is currently expected to be paid on 5 July 2024. Carlsberg reserves the right to reduce the terms of the Proposal by the amount of any dividend (or other distribution) which is paid or becomes payable by Britvic to its shareholders after the date of this announcement, except in respect of the FY24 Interim Dividend. With this transaction, we are combining Britvic's high quality soft drinks portfolio with Carlsberg's strong beer portfolio and route-to-market capabilities, creating an enhanced proposition across the UK and other markets in Western Europe. The full cash consideration payable under the terms of the Acquisition, together with certain fees and expenses in connection with the Acquisition, will be funded through third party debt incurred by Carlsberg Breweries A/S, a wholly owned subsidiary of Carlsberg. Such third party debt is to be provided under a bridge facility agreement arranged by BNP Paribas, Danske Bank A/S and Skandinaviska Enskilda Banken AB (publ). Carlsberg intends to create a single integrated beverage company in the United Kingdom, to be named Carlsberg Britvic. The enlarged business will have a portfolio of leading brands across the beer and soft drinks categories. It is intended that the Acquisition will be implemented by way of a court-sanctioned scheme of arrangement under Part 26 of the Companies Act and that the Acquisition be put to Britvic Shareholders for approval at the Court Meeting and to the Britvic Shareholders at the General Meeting, although Carlsberg and/or Bidco reserves the right to elect (with the consent of the Panel, and subject to the terms of the Cooperation Agreement) to implement the Acquisition by way of an Offer, its approval by a majority in number and representing not less than 75% in value of the Britvic Shareholders who are on the register of members of Britvic. The Acquisition is conditional on the approval of Britvic Shareholders, the satisfaction of certain regulatory conditions and the further Conditions and terms set out. the Acquisition shall be conditional upon the following Conditions and, accordingly, the Court Order will not be delivered to the Registrar of Companies unless such Conditions Competition law approvals, United Kingdom, European Commission and Third Party clearances. As of June 17, 2024, the Board unanimously rejected the Second Proposal as the board considered the current offer made is significantly undervalues Britvic, and its current and future prospects. As of June 29, 2024, Carlsberg now has a deadline of July 19, 2024, to confirm whether it will return with a higher offer. Carlsberg expects that the Britvic Acquisition will be accretive by mid-single-digit percentages to adjusted EPS for Carlsberg in the first year after completion of the Britvic Acquisition, and by double-digit percentages in year two after completion of the Britvic Acquisition. Carlsberg expects that the Britvic Acquisition return on invested capital will exceed Carlsberg's weighted average cost ovf capital of 7% in year three, and will increase further in year four, after completion of the Britvic Acquisition. As of July 8, 2024, the transaction is expected to close in the fourth quarter of this year. The proposed transaction is attractive for shareholders of Carlsberg, supporting our growth ambitions, being immediately earnings accretive and value-accretive in year three. As of August 27, 2024, Britvic shareholders approved the deal. CMA opens investigation into Carlsberg takeover of Britvic. Interested parties have until September 24, 2024, to submit comments on the takeover. As on October 23, 2024, CMA announced the launch of its merger inquiry by notice and has a deadline of December 18, 2024, for its phase 1 decision. As of December 17, 2024, the Sanction Court Hearing has been scheduled to take place on January 15, 2025 and, subject to the satisfaction (or, where applicable, waiver) of the remaining Conditions, the Scheme is expected to become effective on January 16, 2025. As of December 17, 2024, received clearance from the European Commission and the CMA has cleared the transaction and decided not to refer the above merger to a phase 2 investigation under the provisions of the Enterprise Act 2002. Subject to approval from the regulatory authorities and anticipate that the acquisition by Carlsberg will complete in the first quarter of 2025. As of January 15, 2025, deal has been approved by a High Court judge. Anthony Zammit, Henry Stewart, Paul Baker, Melissa Godoy and Rusheel Somaiya of Morgan Stanley & Co. International plc and Jan Skarbek and Dominic King of Europa Partners Limited acted as financial advisors to Britvic. Iain Fenn, Jonathan Sadler, Bruce Kilpatrick and Alexandra Beidas of Linklaters LLP is retained as legal adviser to Britvic. Nick Bryans, James Thompson, Ben Wilkinson, Steve Holmes, Carl Richards, Jeremy Edwards, Annabel Mackay, Jonathan Sharp and Natalie Ellerby of Baker McKenzie LLP is retained as legal adviser and Adrian Fisk, Henry Phillips and Oliver Donaldson of Nomura International Plc acted as financial advisor to Carlsberg. Equiniti Limited acted as transfer agent to Carlsberg UK Holdings. Dwayne Lysaght, Jeannette Smits van Oyen and Edmund Byers of J.P. Morgan Cazenove Limited acted as Financial Advisor and Corporate Broker to Britvic Plc. Tim Rennie and Tom Mercer of Ashurst is advising Nomura International plc on the £3.3 billion takeover of Britvic plc (Britvic) by Carlsberg UK Holdings Limited (Bidco), a wholly owned subsidiary of Carlsberg A/S (Carlsberg). Carlsberg UK Holdings Limited completed the acquisition of Britvic plc (LSE:BVIC) on January 16, 2025. As a part of closing, it is expected that the Britvic ADS Programme will be terminated and the listing of Britvic ADRs on OTCQX will be terminated as soon as practicable following the Scheme having become Effective. The settlement in the cash consideration and the Special Dividend due under the terms of the Scheme is January 30, 2025.

Beverage earnings growth	11.2%
Revenue growth rate	3.5%
Future return on equity	42.80%
Analyst coverage	Good
Last updated	22 Dec 2024

Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
9/30/2027	2,088	218	N/A	N/A	2
9/30/2026	2,049	192	178	349	7
9/30/2025	1,961	174	164	328	5
9/30/2024	1,899	126	120	191	N/A
6/30/2024	1,867	128	133	209	N/A
3/31/2024	1,835	130	145	228	N/A
12/31/2023	1,792	127	153	233	N/A
9/30/2023	1,749	124	161	238	N/A
6/30/2023	1,721	136	154	238	N/A
3/31/2023	1,693	149	148	237	N/A
12/31/2022	1,656	144	151	238	N/A
9/30/2022	1,618	140	155	240	N/A
6/30/2022	1,563	126	156	232	N/A
3/31/2022	1,507	112	156	224	N/A
12/31/2021	1,456	104	157	225	N/A
9/30/2021	1,405	97	159	225	N/A
6/30/2021	1,368	94	164	223	N/A
3/31/2021	1,331	87	169	216	N/A
12/31/2020	1,372	91	144	193	N/A
9/30/2020	1,412	95	119	169	N/A
6/30/2020	1,444	90	106	165	N/A
3/31/2020	1,475	85	94	162	N/A
12/31/2019	1,510	83	102	173	N/A
9/29/2019	1,545	81	110	185	N/A
6/29/2019	1,542	100	96	191	N/A
4/14/2019	1,540	119	81	196	N/A
1/14/2019	1,522	118	72	201	N/A
9/30/2018	1,504	117	63	207	N/A
6/30/2018	1,483	112	N/A	N/A	N/A
4/15/2018	1,462	106	N/A	180	N/A
1/15/2018	1,446	109	N/A	189	N/A
10/1/2017	1,431	112	N/A	198	N/A
7/1/2017	1,443	112	N/A	N/A	N/A
4/16/2017	1,455	113	N/A	179	N/A
1/16/2017	1,443	114	N/A	156	N/A
10/2/2016	1,431	115	N/A	133	N/A
7/2/2016	1,380	111	N/A	145	N/A
4/10/2016	1,328	107	N/A	157	N/A
1/10/2016	1,314	105	N/A	162	N/A
9/27/2015	1,300	104	N/A	167	N/A
6/27/2015	1,312	102	N/A	167	N/A
4/12/2015	1,324	100	N/A	168	N/A
1/12/2015	1,334	95	N/A	157	N/A
9/28/2014	1,344	90	N/A	147	N/A
6/28/2014	1,349	77	N/A	137	N/A
4/13/2014	1,353	65	N/A	127	N/A

Data	Last Updated (UTC time)
Company Analysis	2025/01/20 09:40
End of Day Share Price	2025/01/16 00:00
Earnings	2024/09/30
Annual Earnings	2024/09/30

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

Analyst	Institution
Robert Chantry	Berenberg
Wayne Brown	Canaccord Genuity
Charles John Pick	Cavendish

This company listing is no longer active

Carlsberg Britvic Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Recent updates

Carlsberg UK Holdings Limited completed the acquisition of Britvic plc (LSE:BVIC).

Britvic plc(LSE:BVIC) dropped from FTSE All-Share Index (GBP)

Brazilian Expansion And Innovative Beverages Propel Revenue Growth And Margins

Shares of Britvic to Delist from Exchange on 20 January, 2025

Britvic plc to Report First Half, 2025 Results on May 14, 2025

Carlsberg Plans to Delist Britvic’s Shares from the London Stock Exchange

Britvic (LON:BVIC) Seems To Use Debt Quite Sensibly

High number of new directors

Britvic plc Response to Media Speculation

Carlsberg A/S (CPSE:CARL B) cancelled the acquisition of Britvic plc (LSE:BVIC) for £3.1 billion.

Returns On Capital At Britvic (LON:BVIC) Have Stalled

First half dividend increased to UK£0.095

Britvic plc (LSE:BVIC) announces an Equity Buyback for £75 million worth of its shares.

First half 2024 earnings: EPS and revenues exceed analyst expectations

Investors Still Waiting For A Pull Back In Britvic plc (LON:BVIC)

Britvic plc Appoints Romeo Lacerda to the Board as Non-Executive Director and Member of the Audit Committee and Nomination Committee, Effective March 27, 2024

Is There An Opportunity With Britvic plc's (LON:BVIC) 39% Undervaluation?

Returns On Capital At Britvic (LON:BVIC) Have Stalled

Britvic plc to Report Q4, 2024 Results on Nov 21, 2024

CEO & Executive Director recently sold UK£363k worth of stock

High number of new directors

Britvic plc Approves Final Dividend Payment

Britvic plc Announces Directorate Change

Upcoming dividend of UK£0.23 per share at 3.6% yield

Britvic (LON:BVIC) Is Increasing Its Dividend To £0.226

Britvic plc Announces Directorate Change

Britvic plc to Report Fiscal Year 2024 Final Results on Dec 05, 2024

Britvic plc, Annual General Meeting, Jan 25, 2024

Britvic (LON:BVIC) Is Paying Out A Larger Dividend Than Last Year

Full year 2023 earnings: EPS misses analyst expectations

Britvic plc Declares Final Dividend for the Year of 2023, Payable on 7 February 2024

Britvic plc (LON:BVIC) Shares Could Be 27% Below Their Intrinsic Value Estimate

We Ran A Stock Scan For Earnings Growth And Britvic (LON:BVIC) Passed With Ease

Here's What To Make Of Britvic's (LON:BVIC) Decelerating Rates Of Return

Britvic plc (LSE:BVIC) acquired Jimmy's Iced Coffee Limited.

Britvic (LON:BVIC) Has A Pretty Healthy Balance Sheet

Now 20% undervalued after recent price drop

A Look At The Intrinsic Value Of Britvic plc (LON:BVIC)

Britvic plc Announces Executive Changes

Britvic (LON:BVIC) Is Paying Out A Larger Dividend Than Last Year

First half 2023 earnings released: EPS: UK£0.21 (vs UK£0.17 in 1H 2022)

Mollie Stoker to Join Britvic plc as General Counsel and Company Secretary

The Returns At Britvic (LON:BVIC) Aren't Growing

Is Now The Time To Put Britvic (LON:BVIC) On Your Watchlist?

Britvic plc Approves Final Dividend for the Year Ended 30 September 2022

Is Britvic (LON:BVIC) A Risky Investment?

Britvic plc to Report Fiscal Year 2023 Results on Nov 22, 2023

Upcoming dividend of UK£0.21 per share

CEO & Executive Director recently sold UK£77k worth of stock

Britvic plc to Report Q2, 2023 Results on May 16, 2023

Managing Director of Great Britain recently sold UK£118k worth of stock

Return Trends At Britvic (LON:BVIC) Aren't Appealing

Full year 2022 earnings: EPS and revenues exceed analyst expectations

Calculating The Intrinsic Value Of Britvic plc (LON:BVIC)

Insufficient new directors

Is Britvic (LON:BVIC) Using Too Much Debt?

Here's What To Make Of Britvic's (LON:BVIC) Decelerating Rates Of Return

Are Investors Undervaluing Britvic plc (LON:BVIC) By 30%?

Is Britvic (LON:BVIC) Using Too Much Debt?

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies

Company Analysis and Financial Data Status

Data Sources

Analysis Model and Snowflake

Industry and Sector Metrics

Analyst Sources