Philip Morris International Inc. (PM)

Basic

  • Market Cap

    $141.75B

  • EV

    $188.27B

  • Shares Out

    1,552.41M

  • Revenue

    $34.28B

  • Employees

    79,800

Margins

  • Gross

    63.58%

  • EBITDA

    39.23%

  • Operating

    35.34%

  • Pre-Tax

    31.73%

  • Net

    23.38%

  • FCF

    22.28%

Returns (5Yr Avg)

  • ROA

    16.92%

  • ROE

    -89.42%

  • ROCE

    48.01%

  • ROIC

    29.99%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $109.03

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $22.09

  • Earnings (Dil)

    $5.15

  • FCF

    $4.92

  • Book Value

    -$6.08

Growth (CAGR)

  • Rev 3Yr

    5.78%

  • Rev 5Yr

    2.42%

  • Rev 10Yr

    0.91%

  • Dil EPS 3Yr

    1.43%

  • Dil EPS 5Yr

    3.68%

  • Dil EPS 10Yr

    -0.23%

  • Rev Fwd 2Yr

    7.43%

  • EBITDA Fwd 2Yr

    7.05%

  • EPS Fwd 2Yr

    4.28%

  • EPS LT Growth Est

    7.77%

Dividends

  • Yield

    —

  • Payout

    99.21%

  • DPS

    $5.11

  • DPS Growth 3Yr

    2.75%

  • DPS Growth 5Yr

    2.94%

  • DPS Growth 10Yr

    3.89%

  • DPS Growth Fwd 2Yr

    2.39%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

29,625.0

29,805.0

28,694.0

31,405.0

31,762.0

34,279.0

Total Revenues % Chg.

3.1%

0.6%

-3.7%

9.4%

1.1%

8.1%

Cost of Goods Sold, Total

10,758.0

10,513.0

9,569.0

10,030.0

11,228.0

12,485.0

Gross Profit

18,867.0

19,292.0

19,125.0

21,375.0

20,534.0

21,794.0

Selling General & Admin Expenses, Total

7,449.0

8,168.0

7,405.0

8,299.0

8,138.0

9,333.0

Amortization of Goodwill and Intangible Assets

82.0

66.0

—

—

—

325.0

Other Operating Expenses

—

—

—

—

—

22.0

Other Operating Expenses, Total

7,531.0

8,234.0

7,405.0

8,299.0

8,138.0

9,680.0

Operating Income

11,336.0

11,058.0

11,720.0

13,076.0

12,396.0

12,114.0

Interest Expense, Total

-855.0

-796.0

-728.0

-737.0

-768.0

-1,370.0

Interest And Investment Income

190.0

226.0

110.0

109.0

180.0

180.0

Net Interest Expenses

-665.0

-570.0

-618.0

-628.0

-588.0

-1,190.0

Income (Loss) On Equity Invest.

60.0

149.0

16.0

149.0

137.0

288.0

Currency Exchange Gains (Loss)

—

—

—

—

—

615.0

EBT, Excl. Unusual Items

10,731.0

10,637.0

11,118.0

12,597.0

11,945.0

11,827.0

Restructuring Charges

—

-422.0

-149.0

-216.0

—

-109.0

Merger & Related Restructuring Charges

—

—

—

—

—

248.0

Impairment of Goodwill

—

—

—

—

—

-665.0

Asset Writedown

—

—

—

—

-112.0

-127.0

Legal Settlements

—

-194.0

—

—

—

-204.0

Other Unusual Items

—

—

—

—

-62.0

-93.0

EBT, Incl. Unusual Items

10,731.0

10,021.0

10,969.0

12,381.0

11,771.0

10,877.0

Income Tax Expense

2,445.0

2,293.0

2,377.0

2,671.0

2,244.0

2,428.0

Earnings From Continuing Operations

8,286.0

7,728.0

8,592.0

9,710.0

9,527.0

8,449.0

Minority Interest

-375.0

-543.0

-536.0

-601.0

-479.0

-435.0

Net Income

7,911.0

7,185.0

8,056.0

9,109.0

9,048.0

8,014.0

Preferred Dividend and Other Adjustments

16.0

17.0

20.0

26.0

24.0

23.0

Net Income to Common Incl Extra Items

7,895.0

7,168.0

8,036.0

9,083.0

9,024.0

7,991.0

Net Income to Common Excl. Extra Items

7,895.0

7,168.0

8,036.0

9,083.0

9,024.0

7,991.0

Total Shares Outstanding

1,554.6

1,555.9

1,557.4

1,550.2

1,550.2

1,552.4

Weighted Avg. Shares Outstanding

1,555.0

1,555.0

1,557.0

1,558.0

1,550.0

1,551.5

Weighted Avg. Shares Outstanding Dil

1,555.0

1,556.0

1,558.0

1,559.0

1,552.0

1,552.8

EPS

5.1

4.6

5.2

5.8

5.8

5.2

EPS Diluted

5.1

4.6

5.2

5.8

5.8

5.1

EBITDA

12,325.0

12,022.0

12,701.0

14,074.0

13,585.0

13,449.0