Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
144.00 USD | -0.91% |
|
+10.51% | +19.56% |
Projected Income Statement: Philip Morris International, Inc.
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 28,694 | 31,405 | 31,762 | 35,174 | 37,878 | 40,013 | 42,588 | 46,099 |
Change | - | 9.45% | 1.14% | 10.74% | 7.69% | 5.64% | 6.43% | 8.25% |
EBITDA 1 | 12,679 | 14,486 | 13,802 | 14,193 | 15,580 | 17,213 | 18,467 | 19,866 |
Change | - | 14.25% | -4.72% | 2.83% | 9.77% | 10.48% | 7.29% | 7.58% |
EBIT 1 | 11,698 | 13,488 | 12,908 | 13,337 | 14,688 | 15,933 | 17,252 | 18,690 |
Change | - | 15.3% | -4.3% | 3.32% | 10.13% | 8.47% | 8.28% | 8.33% |
Interest Paid 1 | -618 | -628 | -588 | -1,061 | - | -1,012 | -1,174 | - |
Earnings before Tax (EBT) 1 | 10,953 | 12,232 | 11,634 | 10,450 | 12,199 | 14,252 | 15,585 | 17,386 |
Change | - | 11.68% | -4.89% | -10.18% | 16.74% | 16.83% | 9.35% | 11.56% |
Net income 1 | 8,056 | 9,109 | 9,048 | 7,813 | 7,057 | 10,740 | 11,630 | 13,017 |
Change | - | 13.07% | -0.67% | -13.65% | -9.68% | 52.18% | 8.29% | 11.92% |
Announcement Date | 04/02/21 | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | - | - | - |
Forecast Balance Sheet: Philip Morris International, Inc.
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 24,256 | 23,310 | 39,916 | 44,849 | - | 41,235 | 38,285 | 37,483 |
Change | - | -3.9% | 71.24% | 12.36% | - | - | -7.15% | -2.09% |
Announcement Date | 04/02/21 | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | - | - | - |
Cash Flow Forecast: Philip Morris International, Inc.
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|
CAPEX 1 | 602 | 748 | 1,077 | 1,321 | 1,499 | 1,382 | 1,397 |
Change | - | 24.25% | 43.98% | 22.66% | - | -7.83% | 1.12% |
Free Cash Flow (FCF) 1 | 9,210 | 11,219 | 9,726 | 7,883 | 11,187 | 12,531 | 13,249 |
Change | - | 21.81% | -13.31% | -18.95% | - | 12.02% | 5.72% |
Announcement Date | 04/02/21 | 10/02/22 | 09/02/23 | 08/02/24 | - | - | - |
Forecast Financial Ratios: Philip Morris International, Inc.
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 44.19% | 46.13% | 43.45% | 40.35% | 41.13% | 42.41% | 43.17% | 43.02% |
EBIT Margin (%) | 40.77% | 42.95% | 40.64% | 37.92% | 38.78% | 39.64% | 40.15% | 41.06% |
EBT Margin (%) | 38.17% | 38.95% | 36.63% | 29.71% | 32.21% | 36.49% | 36.6% | 37.47% |
Net margin (%) | 28.08% | 29% | 28.49% | 22.21% | 18.63% | 26.56% | 27.26% | 27.66% |
FCF margin (%) | 32.1% | 35.72% | 30.62% | 22.41% | - | 27.83% | 29.17% | 29.1% |
FCF / Net Income (%) | 114.32% | 123.16% | 107.49% | 100.9% | - | 104.77% | 106.99% | 105.24% |
Profitability | ||||||||
ROA | 18.37% | 21.16% | 18.03% | 14.7% | - | 16.1% | 17.44% | 18.09% |
ROE | - | - | - | - | - | - | - | - |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | 1.91x | 1.61x | 2.89x | 3.16x | - | 2.42x | 2.06x | 1.91x |
Debt / Free cash flow | 2.63x | 2.08x | 4.1x | 5.69x | - | 3.69x | 3.06x | 2.83x |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 2.1% | 2.38% | 3.39% | 3.76% | - | 3.73% | 3.22% | 3.07% |
CAPEX / EBITDA (%) | 4.75% | 5.16% | 7.8% | 9.31% | - | 8.79% | 7.45% | 7.13% |
CAPEX / FCF (%) | 6.54% | 6.67% | 11.07% | 16.76% | - | 13.4% | 11.03% | 10.55% |
Items per share | ||||||||
Cash flow per share 1 | 6.298 | 7.676 | 6.961 | 5.927 | - | 7.63 | 8.468 | 9.378 |
Change | - | 21.88% | -9.32% | -14.86% | - | - | 10.99% | 10.75% |
Dividend per Share 1 | 4.74 | 4.9 | 5.04 | 5.2 | - | 5.548 | 5.746 | 5.959 |
Change | - | 3.38% | 2.86% | 3.17% | - | - | 3.57% | 3.71% |
Book Value Per Share 1 | -8.069 | -6.486 | -5.771 | -7.228 | - | -5.968 | -3.459 | 1.172 |
Change | - | -19.61% | -11.03% | 25.24% | - | - | -42.04% | -133.9% |
EPS 1 | 5.16 | 5.83 | 5.81 | 5.02 | 4.52 | 6.934 | 7.602 | 8.157 |
Change | - | 12.98% | -0.34% | -13.6% | -9.96% | 53.4% | 9.64% | 7.3% |
Nbr of stocks (in thousands) | 1,557,316 | 1,556,828 | 1,550,202 | 1,552,406 | 1,554,833 | 1,554,833 | 1,554,833 | 1,554,833 |
Announcement Date | 04/02/21 | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | - | - | - |
2025 * | 2026 * | |
---|---|---|
P/E ratio | 20.8x | 19.2x |
PBR | -24.8x | -43.3x |
EV / Sales | 6.68x | 6.21x |
Yield | 3.79% | 3.93% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield

Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- PM Stock
- Financials Philip Morris International, Inc.

MarketScreener is also available in this country: United States.
Switch edition