Philip Morris International Inc. (PM)

Basic

  • Market Cap

    $139.46B

  • EV

    $186.83B

  • Shares Out

    1,552.46M

  • Revenue

    $35.17B

  • Employees

    82,700

Margins

  • Gross

    63.39%

  • EBITDA

    40.07%

  • Operating

    36.1%

  • Pre-Tax

    30.16%

  • Net

    22.21%

  • FCF

    22.41%

Returns (5Yr Avg)

  • ROA

    16.03%

  • ROTA

    -64.94%

  • ROE

    -94.16%

  • ROCE

    45.91%

  • ROIC

    27.24%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    $106.65

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $3,061M

  • Net Debt

    $45.6B

  • Debt/Equity

    -5.15

  • EBIT/Interest

    8.32

Growth (CAGR)

  • Rev 3Yr

    7.02%

  • Rev 5Yr

    3.49%

  • Rev 10Yr

    1.2%

  • Dil EPS 3Yr

    -0.91%

  • Dil EPS 5Yr

    -0.23%

  • Dil EPS 10Yr

    -0.47%

  • Rev Fwd 2Yr

    6.06%

  • EBITDA Fwd 2Yr

    8.64%

  • EPS Fwd 2Yr

    7.87%

  • EPS LT Growth Est

    8.8%

Dividends

  • Yield

  • Payout

    102.39%

  • DPS

    $5.14

  • DPS Growth 3Yr

    2.74%

  • DPS Growth 5Yr

    2.74%

  • DPS Growth 10Yr

    3.68%

  • DPS Growth Fwd 2Yr

    2.78%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

29,805

28,694

31,405

31,762

35,174

Total Revenues % Chg.

0.6%

-3.7%

9.4%

1.1%

10.7%

Cost of Goods Sold, Total

10,513

9,569

10,030

11,228

12,878

Gross Profit

19,292

19,125

21,375

20,534

22,296

Selling General & Admin Expenses, Total

8,168

7,405

8,299

7,990

9,599

Amortization of Goodwill and Intangible Assets

66

Other Operating Expenses, Total

8,234

7,405

8,299

7,990

9,599

Operating Income

11,058

11,720

13,076

12,544

12,697

Interest Expense, Total

-796

-728

-737

-768

-1,526

Interest And Investment Income

226

110

109

180

465

Net Interest Expenses

-570

-618

-628

-588

-1,061

Income (Loss) On Equity Invest.

149

16

149

137

157

EBT, Excl. Unusual Items

10,637

11,118

12,597

12,093

11,793

Restructuring Charges

-422

-149

-216

-109

Merger & Related Restructuring Charges

-59

Impairment of Goodwill

-665

Asset Writedown

-112

-15

Legal Settlements

-194

-204

Other Unusual Items

-151

-193

EBT, Incl. Unusual Items

10,021

10,969

12,381

11,771

10,607

Income Tax Expense

2,293

2,377

2,671

2,244

2,339

Earnings From Continuing Operations

7,728

8,592

9,710

9,527

8,268

Minority Interest

-543

-536

-601

-479

-455

Net Income

7,185

8,056

9,109

9,048

7,813

Preferred Dividend and Other Adjustments

17

20

26

24

22

Net Income to Common Incl Extra Items

7,168

8,036

9,083

9,024

7,791

Net Income to Common Excl. Extra Items

7,168

8,036

9,083

9,024

7,791

Total Shares Outstanding

1,555.9

1,557.4

1,550.2

1,550.2

1,552.4

Weighted Avg. Shares Outstanding

1,555

1,557

1,558

1,550

1,552

Weighted Avg. Shares Outstanding Dil

1,556

1,558

1,559

1,552

1,553

EPS

4.6

5.2

5.8

5.8

5

EPS Diluted

4.6

5.2

5.8

5.8

5

EBITDA

12,022

12,701

14,074

13,621

14,095