Member access

4-Traders Homepage  >  Shares  >  Nyse  >  Philip Morris International Inc.    PM   US7181721090

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales31 37731 21729 76727 18428 24529 647
Operating income (EBITDA)14 82714 70613 12611 73212 44313 187
Operating profit (EBIT)13 92913 77312 23710 83711 55012 280
Pre-Tax Profit (EBT)12 98712 542----
Net income8 7528 5767 4936 8097 3217 838
EPS ( $)5,175,264,764,314,705,00
Dividend per Share ( $)3,243,76-4,064,224,38
Yield3,88%4,50%-4,86%5,05%5,24%
Announcement Date02/07/2013
03:05pm
02/06/2014
12:00pm
02/05/2015
03:14pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt19 85623 41827 77327 68928 12529 145
Finance------
Operating income (EBITDA)14 82714 70613 12611 73212 44313 187
Leverage
(Debt/EBITDA)
1,34x1,59x2,12x2,36x2,26x2,21x
Capital Expenditure1 0561 2001 1531 1681 1081 048
Book Value Per Share (BVPS)-2,10 $-3,91 $-8,16 $-3,25 $-3,21 $-3,61 $
Cash Flow per Share5,57 $6,25 $4,94 $4,71 $5,39 $5,53 $
Announcement Date02/07/2013
03:05pm
02/06/2014
12:00pm
02/05/2015
03:14pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 129 427 M$ -
Entreprise Value (EV) 157 116 M$ 157 552 M$
Valuation 2015e 2016e
PER (Price / EPS) 19,4x 17,8x
Capitalization / Revenue 4,76x 4,58x
EV / Revenue 5,78x 5,58x
EV / EBITDA 13,4x 12,7x
Yield (DPS / Price) 4,86% 5,05%
Price to book (Price / BVPS) -25,7x -26,0x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 39,9% 40,9%
operating Leverage (Delta EBIT / Delta Sales) -1,32x 1,69x
Net Margin (Net Profit / Revenue) 25,0% 25,9%
ROA (Net Profit / Asset) 21,4% 22,4%
ROE (Net Profit / Equities) -266% -292%
Rate of Dividend 94,3% 89,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   4,30% 3,92%
Cash Flow / Sales (Taux d'autofinancement) 26,8% 29,5%
Capital Intensity (Assets / Sales) 1,17x 1,16x
Financial Leverage (Net Debt / EBITDA) 2,36x 2,26x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF