Philip Morris International Inc. Website

Philip Morris International Inc.

NYSE-PM

Basic

  • Market Cap

    $176B

  • EV

    $222.14B

  • Shares Out

    1,554.8M

  • Revenue

    $36.45B

  • Employees

    82,700

Margins

  • Gross

    63.83%

  • EBITDA

    40.49%

  • Operating

    36.33%

  • Pre-Tax

    32.97%

  • Net

    24.15%

  • FCF

    22.41%

Returns (5Yr Avg)

  • ROA

    18.49%

  • ROTA

    -67.25%

  • ROE

    -95.29%

  • ROCE

    47.38%

  • ROIC

    28.69%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $115.7

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $4,807M

  • Net Debt

    $44.33B

  • Debt/Equity

    -6.19

  • EBIT/Interest

    8.14

Growth (CAGR)

  • Rev 3Yr

    6.62%

  • Rev 5Yr

    4.35%

  • Rev 10Yr

    1.82%

  • Dil EPS 3Yr

    -0.12%

  • Dil EPS 5Yr

    2.39%

  • Dil EPS 10Yr

    1.16%

  • Rev Fwd 2Yr

    6.3%

  • EBITDA Fwd 2Yr

    8.54%

  • EPS Fwd 2Yr

    7.46%

  • EPS LT Growth Est

    9.39%

Dividends

  • Yield

    —

  • Payout

    91.99%

  • DPS

    $5.2

  • DPS Growth 3Yr

    2.7%

  • DPS Growth 5Yr

    2.66%

  • DPS Growth 10Yr

    3.3%

  • DPS Growth Fwd 2Yr

    2.66%

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

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

29,805

28,694

31,405

31,762

35,174

36,449

Total Revenues % Chg.

0.6%

-3.7%

9.4%

1.1%

10.7%

9.9%

Cost of Goods Sold, Total

10,513

9,569

10,030

11,228

12,878

13,182

Gross Profit

19,292

19,125

21,375

20,534

22,296

23,267

Selling General & Admin Expenses, Total

8,168

7,405

8,299

7,990

9,599

10,026

Amortization of Goodwill and Intangible Assets

66

—

—

—

—

—

Other Operating Expenses, Total

8,234

7,405

8,299

7,990

9,599

10,026

Operating Income

11,058

11,720

13,076

12,544

12,697

13,241

Interest Expense, Total

-796

-728

-737

-768

-1,526

-1,627

Interest And Investment Income

226

110

109

180

465

465

Net Interest Expenses

-570

-618

-628

-588

-1,061

-1,162

Income (Loss) On Equity Invest.

149

16

149

137

157

479

EBT, Excl. Unusual Items

10,637

11,118

12,597

12,093

11,793

12,558

Restructuring Charges

—

—

—

-422

-149

-216

—

-109

-109

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

-59

—

18

Impairment of Goodwill

—

—

—

—

—

—

—

—

—

-665

—

Asset Writedown

—

—

—

—

—

—

—

—

-112

-15

-15

Legal Settlements

—

—

—

—

—

-194

—

—

—

-204

-204

Other Unusual Items

—

—

—

—

—

—

—

—

-151

-193

-229

EBT, Incl. Unusual Items

10,021

10,969

12,381

11,771

10,607

12,019

Income Tax Expense

2,293

2,377

2,671

2,244

2,339

2,761

Earnings From Continuing Operations

7,728

8,592

9,710

9,527

8,268

9,258

Minority Interest

-543

-536

-601

-479

-455

-454

Net Income

7,185

8,056

9,109

9,048

7,813

8,804

Preferred Dividend and Other Adjustments

17

20

26

24

22

25

Net Income to Common Incl Extra Items

7,168

8,036

9,083

9,024

7,791

8,779

Net Income to Common Excl. Extra Items

7,168

8,036

9,083

9,024

7,791

8,779

Total Shares Outstanding

1,555.9

1,557.4

1,550.2

1,550.2

1,552.4

1,555

Weighted Avg. Shares Outstanding

1,555

1,557

1,558

1,550

1,552

1,553

Weighted Avg. Shares Outstanding Dil

1,556

1,558

1,559

1,552

1,553

1,554.5

EPS

4.6

5.2

5.8

5.8

5

5.7

EPS Diluted

4.6

5.2

5.8

5.8

5

5.7

EBITDA

12,022

12,701

14,074

13,621

14,095

14,758

Effective Tax Rate

22.9%

21.7%

21.6%

19.1%

22.1%

23%