Stock MO ALTRIA GROUP, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Altria Group, Inc.

Equities

MO

US02209S1033

Tobacco

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
43.38 USD -0.37% Intraday chart for Altria Group, Inc. +3.06% +7.54%
Apr. 26 Federal Government Delays Decision to Ban Menthol-Flavored Cigarettes MT
Apr. 26 Biden Administration Drops Plan to Ban Menthol Cigarettes MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 93,238 76,195 87,055 81,920 71,347 74,511 - -
Enterprise Value (EV) 1 119,163 100,721 110,555 104,570 93,894 97,226 96,925 96,764
P/E ratio -71.3 x 17.1 x 35.4 x 14.3 x 8.83 x 8.57 x 8.25 x 7.89 x
Yield 6.57% 8.29% 7.43% 8.05% 9.52% 9.31% 9.57% 9.96%
Capitalization / Revenue 4.71 x 3.66 x 4.12 x 3.96 x 3.48 x 3.63 x 3.6 x 3.55 x
EV / Revenue 6.02 x 4.83 x 5.24 x 5.05 x 4.58 x 4.74 x 4.68 x 4.61 x
EV / EBITDA 10.9 x 8.11 x 9.18 x 8.55 x 7.45 x 7.81 x 7.61 x 7.46 x
EV / FCF 15.7 x 12.4 x 13.4 x 13 x 10.3 x 11.1 x 11.6 x 12.2 x
FCF Yield 6.37% 8.1% 7.45% 7.7% 9.68% 9.03% 8.63% 8.18%
Price to Book 14.9 x 26.8 x -53.8 x -20.5 x -20.2 x -14.6 x -29.1 x -33.2 x
Nbr of stocks (in thousands) 1,868,127 1,858,419 1,836,989 1,792,173 1,768,647 1,717,626 - -
Reference price 2 49.91 41.00 47.39 45.71 40.34 43.38 43.38 43.38
Announcement Date 1/30/20 1/28/21 1/27/22 2/1/23 2/1/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 19,796 20,841 21,111 20,688 20,502 20,516 20,710 20,983
EBITDA 1 10,960 12,412 12,044 12,237 12,602 12,442 12,738 12,980
EBIT 1 10,734 12,155 11,800 12,011 12,330 12,114 12,271 12,478
Operating Margin 54.22% 58.32% 55.9% 58.06% 60.14% 59.05% 59.25% 59.47%
Earnings before Tax (EBT) 1 766 6,890 3,824 7,389 10,928 11,733 11,804 12,038
Net income 1 -1,293 4,467 2,475 5,764 8,130 8,770 8,900 9,127
Net margin -6.53% 21.43% 11.72% 27.86% 39.65% 42.75% 42.98% 43.5%
EPS 2 -0.7000 2.400 1.340 3.190 4.570 5.061 5.260 5.499
Free Cash Flow 1 7,591 8,154 8,236 8,051 9,091 8,782 8,360 7,916
FCF margin 38.35% 39.12% 39.01% 38.92% 44.34% 42.81% 40.37% 37.73%
FCF Conversion (EBITDA) 69.26% 65.69% 68.38% 65.79% 72.14% 70.58% 65.63% 60.99%
FCF Conversion (Net income) - 182.54% 332.77% 139.68% 111.82% 100.13% 93.93% 86.73%
Dividend per Share 2 3.280 3.400 3.520 3.680 3.840 4.038 4.152 4.319
Announcement Date 1/30/20 1/28/21 1/27/22 2/1/23 2/1/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,086 4,819 5,374 5,412 5,083 4,763 5,438 5,277 5,024 4,717 5,373 5,324 5,100 4,780 5,471
EBITDA 1 2,855 2,895 3,210 3,210 2,930 3,154 3,276 3,272 2,900 - 3,262 3,252 3,015 2,902 3,245
EBIT 1 2,801 2,843 3,153 3,156 2,867 3,102 3,214 3,192 2,822 2,623 3,178 3,197 2,964 2,828 3,174
Operating Margin 55.07% 59% 58.67% 58.31% 56.4% 65.13% 59.1% 60.49% 56.17% 55.61% 59.14% 60.06% 58.12% 59.16% 58%
Earnings before Tax (EBT) 1 2,280 2,673 1,605 407 2,704 2,479 2,806 2,908 2,735 2,739 3,088 2,973 2,874 - -
Net income 1 1,624 1,959 891 224 2,690 1,787 2,117 2,166 2,060 2,129 2,285 2,263 2,149 2,091 2,339
Net margin 31.93% 40.65% 16.58% 4.14% 52.92% 37.52% 38.93% 41.05% 41% 45.13% 42.53% 42.52% 42.13% 43.74% 42.74%
EPS 2 0.8800 1.080 0.4900 0.1200 1.500 1.000 1.190 1.220 1.160 1.210 1.325 1.321 1.261 1.220 -
Dividend per Share 2 0.9000 0.9000 0.9000 0.9400 0.9400 0.9400 0.9400 0.9800 0.9800 - 0.9967 1.040 1.001 1.002 1.030
Announcement Date 1/27/22 4/28/22 7/28/22 10/27/22 2/1/23 4/27/23 8/1/23 10/26/23 2/1/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 25,925 24,526 23,500 22,650 22,547 22,715 22,415 22,253
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.365 x 1.976 x 1.951 x 1.851 x 1.789 x 1.826 x 1.76 x 1.714 x
Free Cash Flow 1 7,591 8,154 8,236 8,051 9,091 8,782 8,360 7,917
ROE (net income / shareholders' equity) 74.8% 176% 375% - - - - -
ROA (Net income/ Total Assets) 15.1% 16.8% 5.69% 15.1% 21.5% 26.5% 25.6% 25.1%
Assets 1 -8,576 26,604 43,467 38,239 37,762 33,157 34,699 36,296
Book Value Per Share 2 3.350 1.530 -0.8800 -2.230 -1.990 -2.970 -1.490 -1.310
Cash Flow per Share 2 4.190 4.510 4.560 4.580 5.230 5.280 5.200 5.440
Capex 1 246 231 169 205 196 203 220 243
Capex / Sales 1.24% 1.11% 0.8% 0.99% 0.96% 0.99% 1.06% 1.16%
Announcement Date 1/30/20 1/28/21 1/27/22 2/1/23 2/1/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Altria Group, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
43.38 USD
Average target price
46.64 USD
Spread / Average Target
+7.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.79B
ITC LIMITED Stock ITC Limited
-4.78% 65.57B
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.31B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 6.06B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.34B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-11.55% 1.17B
KARELIA TOBACCO COMPANY INC. Stock Karelia Tobacco Company Inc.
0.00% 1.01B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. MO Stock
  4. Financials Altria Group, Inc.