Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  Philip Morris International, Inc.    PM

PHILIP MORRIS INTERNATIONAL, INC.

(PM)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 28 748 29 625 29 805 30 187 31 625 32 923
EBITDA 12 378 12 366 12 724 13 116 14 084 14 770
Operating profit (EBIT) 11 503 11 377 11 760 12 196 13 133 14 052
Pre-Tax Profit (EBT) 10 589 10 671 9 872 11 737 12 665 13 527
Net income 6 035 7 911 7 185 8 453 9 143 9 789
P/E ratio 27,2x 13,1x 18,5x 13,7x 12,6x 11,6x
EPS ( $ ) 3,88 5,08 4,61 5,44 5,90 6,41
Dividend per Share ( $ ) 4,28 4,56 - 4,81 5,03 5,23
Yield 4,05% 6,83% - 6,47% 6,77% 7,04%
Reference price ( $ ) 105,650 66,760 85,090 74,340 74,340 74,340
Announcement Date 02/08/2018
11:59am
02/07/2019
02:15pm
02/06/2020
11:59am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 25 892 25 166 - 23 009 22 257 22 171
Finance - - 0,00 - - -
Operating income (EBITDA) 12 378 12 366 12 724 13 116 14 084 14 770
Leverage
(Debt/EBITDA)
2,09x 2,04x - 1,75x 1,58x 1,50x
Capital Expenditure 1 548 1 436 - 1 005 1 081 1 098
Free Cash Flow (FCF) 7 364 8 042 - 8 861 9 485 9 113
Book Value Per Share (BVPS) ( $ ) -7,79 -8,01 -7,45 -6,78 -6,58 -7,19
Cash Flow per Share ( $ ) 5,74 6,24 - 6,68 6,87 7,33
Announcement Date 02/08/2018
11:59am
02/07/2019
02:15pm
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 115 755 M $ -
Entreprise Value (EV) 138 764 M $ 138 012 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 13,7x 12,6x
Capitalization / Revenue 3,83x 3,66x
EV / Revenue 4,60x 4,39x
EV / EBITDA 10,6x 9,85x
Yield (DPS / Price) 6,47% 6,77%
Price to book (Price / BVPS) -11,0x -11,3x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 40,4% 41,5%
Operating Leverage (Delta EBIT / Delta Sales) 2,90x 1,61x
Net Margin (Net Profit / Revenue) 28,0% 28,9%
ROA (Net Profit / Asset) 20,1% 21,2%
ROE (Net Profit / Equities) - -
Rate of Dividend 88,4% 85,3%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,33% 3,42%
Cash Flow / Sales 34,4% 33,8%
Capital Intensity (Assets / Sales) 1,40x 1,37x
Financial Leverage (Net Debt / EBITDA) 1,75x 1,58x
EPS & Dividend