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 76726 89628 05129 320
Operating income (EBITDA)14 82714 70613 12611 54112 27613 011
Operating profit (EBIT)13 92913 77312 23710 72111 43112 129
Pre-Tax Profit (EBT)12 98712 542----
Net income8 7528 5767 4936 7107 1767 728
EPS ( $)5,175,264,764,254,675,00
Dividend per Share ( $)3,243,76-4,074,254,38
Yield3,91%4,53%-4,90%5,12%5,28%
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 84128 78730 115
Finance------
Operating income (EBITDA)14 82714 70613 12611 54112 27613 011
Leverage
(Debt/EBITDA)
1,34x1,59x2,12x2,41x2,34x2,31x
Capital Expenditure1 0561 2001 1531 2051 0991 040
Book Value Per Share (BVPS)-2,10 $-3,91 $-8,16 $-2,11 $-2,34 $-2,88 $
Cash Flow per Share5,57 $6,25 $4,94 $4,96 $5,21 $5,44 $
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 128 333 M$ -
Entreprise Value (EV) 156 174 M$ 157 121 M$
Valuation 2015e 2016e
PER (Price / EPS) 19,5x 17,8x
Capitalization / Revenue 4,77x 4,57x
EV / Revenue 5,81x 5,60x
EV / EBITDA 13,5x 12,8x
Yield (DPS / Price) 4,90% 5,12%
Price to book (Price / BVPS) -39,3x -35,5x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 39,9% 40,7%
operating Leverage (Delta EBIT / Delta Sales) -1,28x 1,54x
Net Margin (Net Profit / Revenue) 24,9% 25,6%
ROA (Net Profit / Asset) 20,3% 21,1%
ROE (Net Profit / Equities) -322% -351%
Rate of Dividend 95,6% 90,9%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   4,48% 3,92%
Cash Flow / Sales (Taux d'autofinancement) 28,5% 28,8%
Capital Intensity (Assets / Sales) 1,23x 1,21x
Financial Leverage (Net Debt / EBITDA) 2,41x 2,34x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF