Philip Morris International Inc. Website

Philip Morris International Inc.

NYSE-PM

Basic

  • Market Cap

    $155.19B

  • EV

    $203.43B

  • Shares Out

    1,554.56M

  • Revenue

    $35.95B

  • Employees

    82,700

Margins

  • Gross

    63.69%

  • EBITDA

    39.01%

  • Operating

    34.93%

  • Pre-Tax

    30.6%

  • Net

    22.16%

  • FCF

    24.87%

Returns (5Yr Avg)

  • ROA

    18.77%

  • ROTA

    -67.97%

  • ROE

    -93.75%

  • ROCE

    48.26%

  • ROIC

    29.37%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $109.42

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $3,968M

  • Net Debt

    $46.49B

  • Debt/Equity

    -5.89

  • EBIT/Interest

    8.06

Growth (CAGR)

  • Rev 3Yr

    7.27%

  • Rev 5Yr

    4.05%

  • Rev 10Yr

    1.64%

  • Dil EPS 3Yr

    -2.6%

  • Dil EPS 5Yr

    0.69%

  • Dil EPS 10Yr

    -0.08%

  • Rev Fwd 2Yr

    5.6%

  • EBITDA Fwd 2Yr

    8.14%

  • EPS Fwd 2Yr

    6.9%

  • EPS LT Growth Est

    8.68%

Dividends

  • Yield

    —

  • Payout

    101.02%

  • DPS

    $5.17

  • DPS Growth 3Yr

    2.72%

  • DPS Growth 5Yr

    2.54%

  • DPS Growth 10Yr

    3.49%

  • DPS Growth Fwd 2Yr

    2.82%

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

35,948

Total Revenues % Chg.

0.6%

-3.7%

9.4%

1.1%

10.7%

12.2%

Cost of Goods Sold, Total

10,513

9,569

10,030

11,228

12,878

13,053

Gross Profit

19,292

19,125

21,375

20,534

22,296

22,895

Selling General & Admin Expenses, Total

8,168

7,405

8,299

7,990

9,599

10,231

Amortization of Goodwill and Intangible Assets

66

—

—

—

—

104

Other Operating Expenses

—

—

—

—

—

—

—

—

—

—

2

Other Operating Expenses, Total

8,234

7,405

8,299

7,990

9,599

10,337

Operating Income

11,058

11,720

13,076

12,544

12,697

12,558

Interest Expense, Total

-796

-728

-737

-768

-1,526

-1,558

Interest And Investment Income

226

110

109

180

465

465

Net Interest Expenses

-570

-618

-628

-588

-1,061

-1,093

Income (Loss) On Equity Invest.

149

16

149

137

157

297

Currency Exchange Gains (Loss)

—

—

—

—

—

—

—

—

—

—

491

EBT, Excl. Unusual Items

10,637

11,118

12,597

12,093

11,793

12,253

Restructuring Charges

—

—

—

-422

-149

-216

—

-109

-168

Merger & Related Restructuring Charges

—

—

—

—

—

—

—

—

-59

—

18

Impairment of Goodwill

—

—

—

—

—

—

—

—

—

-665

-665

Asset Writedown

—

—

—

—

—

—

—

—

-112

-15

-42

Legal Settlements

—

—

—

—

—

-194

—

—

—

-204

-204

Other Unusual Items

—

—

—

—

—

—

—

—

-151

-193

-193

EBT, Incl. Unusual Items

10,021

10,969

12,381

11,771

10,607

10,999

Income Tax Expense

2,293

2,377

2,671

2,244

2,339

2,587

Earnings From Continuing Operations

7,728

8,592

9,710

9,527

8,268

8,412

Minority Interest

-543

-536

-601

-479

-455

-446

Net Income

7,185

8,056

9,109

9,048

7,813

7,966

Preferred Dividend and Other Adjustments

17

20

26

24

22

22

Net Income to Common Incl Extra Items

7,168

8,036

9,083

9,024

7,791

7,944

Net Income to Common Excl. Extra Items

7,168

8,036

9,083

9,024

7,791

7,944

Total Shares Outstanding

1,555.9

1,557.4

1,550.2

1,550.2

1,552.4

1,554.6

Weighted Avg. Shares Outstanding

1,555

1,557

1,558

1,550

1,552

1,552.3

Weighted Avg. Shares Outstanding Dil

1,556

1,558

1,559

1,552

1,553

1,553.5

EPS

4.6

5.2

5.8

5.8

5

5.1

EPS Diluted

4.6

5.2

5.8

5.8

5

5.1

EBITDA

12,022

12,701

14,074

13,621

14,095

14,024

Effective Tax Rate

22.9%

21.7%

21.6%

19.1%

22.1%

23.5%