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 69828 84630 357
Operating income (EBITDA)14 43414 82714 70613 20613 00313 795
Operating profit (EBIT)13 44113 92913 77312 37012 28613 114
Pre-Tax Profit (EBT)-12 98712 542---
Net income8 5428 7528 5767 6367 7828 175
EPS ( $)4,855,175,264,875,065,33
Dividend per Share ( $)2,823,243,763,874,104,26
Yield3,40%3,90%4,53%4,66%4,94%5,13%
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 55428 16829 058
Finance------
Operating income (EBITDA)14 43414 82714 70613 20613 00313 795
Leverage
(Debt/EBITDA)
1,11x1,34x1,59x2,09x2,17x2,11x
Capital Expenditure8971 0561 2001 2411 2611 235
Book Value Per Share (BVPS)0,13 $-2,10 $-3,91 $-5,84 $-6,21 $-6,82 $
Cash Flow per Share6,07 $5,57 $6,25 $5,60 $5,58 $5,96 $
Announcement Date02/09/2012
03:10pm
02/07/2013
03:05pm
02/06/2014
12:00pm
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 129 036 M$ -
Entreprise Value (EV) 156 590 M$ 157 204 M$
Valuation 2014e 2015e
PER (Price / EPS) 17,1x 16,4x
Capitalization / Revenue 4,34x 4,47x
EV / Revenue 5,27x 5,45x
EV / EBITDA 11,9x 12,1x
Yield (DPS / Price) 4,66% 4,94%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 41,7% 42,6%
operating Leverage (Delta EBIT / Delta Sales) -2,09x -0,24x
Net Margin (Net Profit / Revenue) 25,7% 27,0%
ROA (Net Profit / Asset) 22,6% 21,4%
ROE (Net Profit / Equities) -104% -211%
Rate of Dividend 79,5% 81,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   4,18% 4,37%
Cash Flow / Sales (Taux d'autofinancement) 29,3% 30,1%
Capital Intensity (Assets / Sales) 1,14x 1,26x
Financial Leverage (Net Debt / EBITDA) 2,09x 2,17x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF