Member access

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

SummaryQuotesChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales31 09731 37731 21729 63227 77028 863
Operating income (EBITDA)14 43414 82714 70613 20312 28412 896
Operating profit (EBIT)13 44113 92913 77312 28611 50812 174
Pre-Tax Profit (EBT)-12 98712 542---
Net income8 5428 7528 5767 5497 2907 681
EPS ( $)4,855,175,264,814,735,08
Dividend per Share ( $)2,823,243,763,874,064,26
Yield3,47%3,99%4,63%4,76%5,00%5,24%
Announcement Date02/09/2012
03:10pm
02/07/2013
03:05pm
02/06/2014
12:00pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt15 99519 85623 41827 44228 05629 183
Finance------
Operating income (EBITDA)14 43414 82714 70613 20312 28412 896
Leverage
(Debt/EBITDA)
1,11x1,34x1,59x2,08x2,28x2,26x
Capital Expenditure8971 0561 2001 2511 2471 193
Book Value Per Share (BVPS)0,13 $-2,10 $-3,91 $-1,17 $-1,22 $-1,43 $
Cash Flow per Share6,07 $5,57 $6,25 $5,62 $5,55 $5,84 $
Announcement Date02/09/2012
03:10pm
02/07/2013
03:05pm
02/06/2014
12:00pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 126 193 M$ -
Entreprise Value (EV) 153 635 M$ 154 249 M$
Valuation 2014e 2015e
PER (Price / EPS) 16,9x 17,2x
Capitalization / Revenue 4,26x 4,54x
EV / Revenue 5,18x 5,55x
EV / EBITDA 11,6x 12,6x
Yield (DPS / Price) 4,76% 5,00%
Price to book (Price / BVPS) -69,2x -66,4x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 41,5% 41,4%
operating Leverage (Delta EBIT / Delta Sales) -2,13x -1,01x
Net Margin (Net Profit / Revenue) 25,5% 26,3%
ROA (Net Profit / Asset) 22,4% 20,4%
ROE (Net Profit / Equities) -103% -204%
Rate of Dividend 80,4% 85,9%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,22% 4,49%
Cash Flow / Sales (Taux d'autofinancement) 29,5% 31,1%
Capital Intensity (Assets / Sales) 1,14x 1,28x
Financial Leverage (Net Debt / EBITDA) 2,08x 2,28x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF