Financials Philip Morris International, Inc. London S.E.

Equities

0M8V

US7181721090

Tobacco

Market Closed - London S.E. Other stock markets 16:35:18 14/06/2024 BST			5-day change	1st Jan Change
96.5 ^USD	0.00%		0.00%	0.00%

06-14	UBS Adjusts Price Target on Philip Morris International to $90 From $86, Maintains Sell Rating	MT
06-07	Philip Morris International Keeps Quarterly Dividend at $1.30 per Share; Payable July 8 to Shareholders of Record as of June 21	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	132,389	128,930	147,899	156,896	146,050	158,876	-	-
Enterprise Value (EV) ¹	156,573	153,186	171,209	196,812	190,899	201,961	199,875	199,536
P/E ratio	18.5 x	16 x	16.3 x	17.4 x	18.7 x	16.9 x	15.3 x	14.1 x
Yield	5.43%	5.73%	5.16%	4.98%	5.53%	5.16%	5.38%	5.51%
Capitalization / Revenue	4.44 x	4.49 x	4.71 x	4.94 x	4.15 x	4.29 x	4.03 x	3.79 x
EV / Revenue	5.25 x	5.34 x	5.45 x	6.2 x	5.43 x	5.45 x	5.07 x	4.76 x
EV / EBITDA	12.3 x	12.1 x	11.8 x	14.3 x	13.5 x	12.9 x	11.9 x	11.2 x
EV / FCF	16.9 x	16.6 x	15.3 x	20.2 x	24.2 x	19.9 x	18.5 x	17.4 x
FCF Yield	5.9%	6.01%	6.55%	4.94%	4.13%	5.01%	5.4%	5.75%
Price to Book	-11.4 x	-10.3 x	-14.6 x	-17.5 x	-13 x	-16.3 x	-21.7 x	-26.4 x
Nbr of stocks (in thousands)	1,555,875	1,557,316	1,556,828	1,550,202	1,552,406	1,554,557	-	-
Reference price ²	85.09	82.79	95.00	101.2	94.08	102.2	102.2	102.2
Announcement Date	06/02/20	04/02/21	10/02/22	09/02/23	08/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	29,805	28,694	31,405	31,762	35,174	37,032	39,419	41,954
EBITDA ¹	12,724	12,679	14,486	13,802	14,193	15,614	16,755	17,830
EBIT ¹	11,760	11,698	13,488	12,908	13,337	14,325	15,617	16,669
Operating Margin	39.46%	40.77%	42.95%	40.64%	37.92%	38.68%	39.62%	39.73%
Earnings before Tax (EBT) ¹	9,872	10,953	12,232	11,634	10,450	12,610	13,770	14,948
Net income ¹	7,185	8,056	9,109	9,048	7,813	9,388	10,297	11,211
Net margin	24.11%	28.08%	29%	28.49%	22.21%	25.35%	26.12%	26.72%
EPS ²	4.610	5.160	5.830	5.810	5.020	6.034	6.692	7.251
Free Cash Flow ¹	9,238	9,210	11,219	9,726	7,883	10,126	10,803	11,465
FCF margin	30.99%	32.1%	35.72%	30.62%	22.41%	27.34%	27.41%	27.33%
FCF Conversion (EBITDA)	72.6%	72.64%	77.45%	70.47%	55.54%	64.85%	64.48%	64.3%
FCF Conversion (Net income)	128.57%	114.32%	123.16%	107.49%	100.9%	107.86%	104.91%	102.27%
Dividend per Share ²	4.620	4.740	4.900	5.040	5.200	5.278	5.497	5.630
Announcement Date	06/02/20	04/02/21	10/02/22	09/02/23	08/02/24	-	-	-

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	8,104	7,746	7,832	8,032	8,152	8,019	8,967	9,141	9,047	8,793	9,191	9,503	9,428	9,377	9,837
EBITDA ¹	3,272	3,589	3,470	3,542	3,201	3,215	3,745	3,950	3,283	3,592	3,836	4,188	3,586	4,055	4,267
EBIT ¹	2,993	3,340	3,224	3,330	2,976	3,019	3,532	3,734	3,052	3,360	3,609	3,880	3,460	3,802	4,017
Operating Margin	36.93%	43.12%	41.16%	41.46%	36.51%	37.65%	39.39%	40.85%	33.73%	38.21%	39.27%	40.83%	36.7%	40.54%	40.84%
Earnings before Tax (EBT) ¹	2,768	3,140	2,925	2,823	2,746	2,479	2,263	3,101	2,607	2,731	3,180	3,430	2,957	3,204	3,521
Net income ¹	2,093	2,331	2,233	2,087	2,397	1,995	1,568	2,054	2,196	2,148	2,208	2,471	2,443	2,474	2,586
Net margin	25.83%	30.09%	28.51%	25.98%	29.4%	24.88%	17.49%	22.47%	24.27%	24.43%	24.02%	26%	25.92%	26.38%	26.29%
EPS ²	1.340	1.500	1.430	1.340	1.540	1.280	1.010	1.320	1.410	1.380	1.445	1.641	1.572	1.644	1.672
Dividend per Share ²	1.250	1.250	1.250	1.270	1.270	1.270	1.270	1.300	1.300	1.300	1.335	1.287	1.332	1.338	1.349
Announcement Date	10/02/22	21/04/22	21/07/22	20/10/22	09/02/23	20/04/23	20/07/23	19/10/23	08/02/24	23/04/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	24,184	24,256	23,310	39,916	44,849	43,085	41,000	40,661
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.901 x	1.913 x	1.609 x	2.892 x	3.16 x	2.759 x	2.447 x	2.28 x
Free Cash Flow ¹	9,238	9,210	11,219	9,726	7,883	10,126	10,803	11,465
ROE (net income / shareholders' equity)	-	-	-	-	-	-	-	-
ROA (Net income/ Total Assets)	17.4%	18.4%	21.2%	18%	14.7%	14.7%	15.9%	17.2%
Assets ¹	41,341	43,845	43,052	50,193	53,149	63,867	64,633	65,246
Book Value Per Share ²	-7.450	-8.070	-6.490	-5.770	-7.230	-6.270	-4.710	-3.860
Cash Flow per Share ²	6.480	6.300	7.680	6.960	5.930	7.070	7.720	7.930
Capex ¹	852	602	748	1,077	1,321	1,274	1,275	1,307
Capex / Sales	2.86%	2.1%	2.38%	3.39%	3.76%	3.44%	3.23%	3.12%
Announcement Date	06/02/20	04/02/21	10/02/22	09/02/23	08/02/24	-	-	-

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 Philip Morris International, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

102.2 USD

Average target price

109.8 USD

Spread / Average Target

+7.46%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Tobacco

	1st Jan change	Capi.
BRITISH AMERICAN TOBACCO P.L.C.	+4.20%	67.23B
IMPERIAL BRANDS PLC	+10.68%	21.54B
SMOORE INTERNATIONAL HOLDINGS LIMITED	+51.38%	7.73B
GODFREY PHILLIPS INDIA LIMITED	+94.03%	2.55B
PHILIP MORRIS CR	-3.20%	1.8B
VECTOR GROUP LTD.	-6.56%	1.66B
UNIVERSAL CORPORATION	-31.02%	1.14B
TANZANIA CIGARETTE PUBLIC LIMITED COMPANY	0.00%	648M
TURNING POINT BRANDS, INC.	+16.83%	542M

Other Tobacco