Stock PMPK PHILIP MORRIS (PAKISTAN) LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Philip Morris (Pakistan) Limited

Equities

PMPK

PK0018201019

Tobacco

End-of-day quote Pakistan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
630.2 PKR -5.74% Intraday chart for Philip Morris (Pakistan) Limited -12.96% +13.76%
Apr. 08 Philip Morris Limited Announces Mr. Peter Calon as New Board of Director CI
Apr. 04 Philip Morris Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 210,783 153,888 90,981 50,619 34,793 34,112
Enterprise Value (EV) 1 207,818 154,915 86,034 42,883 25,788 25,407
P/E ratio 2,033 x -77.7 x 88.1 x 26.9 x 18.6 x 89.8 x
Yield - - 0.68% - 0.18% -
Capitalization / Revenue 13 x 11.5 x 5.48 x 2.9 x 1.75 x 1.87 x
EV / Revenue 12.8 x 11.6 x 5.18 x 2.46 x 1.3 x 1.39 x
EV / EBITDA 79.5 x 159 x 28.7 x 10.6 x 5.7 x 17 x
EV / FCF 60.1 x -56.3 x 12.5 x 22.6 x 19.6 x -65.8 x
FCF Yield 1.67% -1.78% 7.99% 4.43% 5.11% -1.52%
Price to Book 96.7 x 697 x 141 x 17.2 x 7.24 x 6.6 x
Nbr of stocks (in thousands) 61,580 61,580 61,580 61,580 61,580 61,580
Reference price 2 3,423 2,499 1,477 822.0 565.0 554.0
Announcement Date 3/20/19 3/27/20 3/29/21 3/25/22 4/6/23 4/4/24
1PKR in Million2PKR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 16,200 13,334 16,596 17,459 19,839 18,220
EBITDA 1 2,613 973 2,997 4,030 4,524 1,499
EBIT 1 1,052 51.44 2,070 3,148 3,714 588.1
Operating Margin 6.5% 0.39% 12.48% 18.03% 18.72% 3.23%
Earnings before Tax (EBT) 1 616.9 -2,493 2,554 3,343 4,272 955.7
Net income 1 543.2 -1,980 1,765 2,307 2,810 379.8
Net margin 3.35% -14.85% 10.63% 13.21% 14.16% 2.08%
EPS 2 1.683 -32.15 16.76 30.57 30.33 6.168
Free Cash Flow 1 3,460 -2,754 6,875 1,902 1,317 -386.3
FCF margin 21.36% -20.65% 41.43% 10.89% 6.64% -2.12%
FCF Conversion (EBITDA) 132.45% - 229.36% 47.19% 29.11% -
FCF Conversion (Net income) 637.08% - 389.55% 82.44% 46.88% -
Dividend per Share - - 10.00 - 1.000 -
Announcement Date 3/20/19 3/27/20 3/29/21 3/25/22 4/6/23 4/4/24
1PKR in Million2PKR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 1,027 - - - -
Net Cash position 1 2,965 - 4,947 7,736 9,005 8,706
Leverage (Debt/EBITDA) - 1.055 x - - - -
Free Cash Flow 1 3,460 -2,754 6,875 1,902 1,317 -386
ROE (net income / shareholders' equity) 4.26% -17% 16.2% 18.9% 19.6% 2.46%
ROA (Net income/ Total Assets) 3.81% 0.19% 7.28% 9.68% 9.65% 1.28%
Assets 1 14,272 -1,063,372 24,251 23,818 29,116 29,559
Book Value Per Share 2 35.40 3.590 10.40 47.80 78.00 83.90
Cash Flow per Share 2 48.20 5.360 87.40 130.0 119.0 147.0
Capex 1 1,286 1,650 568 687 946 1,138
Capex / Sales 7.94% 12.37% 3.42% 3.93% 4.77% 6.25%
Announcement Date 3/20/19 3/27/20 3/29/21 3/25/22 4/6/23 4/4/24
1PKR in Million2PKR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
PHILIP MORRIS (PAKISTAN) LIMITED Stock Philip Morris (Pakistan) Limited
+13.76% 139M
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.54% 74.51B
ITC LIMITED Stock ITC Limited
-4.78% 65.87B
KT&G CORPORATION Stock KT&G Corporation
+2.30% 7.29B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-6.70% 5.99B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-4.50% 2.43B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-6.03% 2.27B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.73% 1.79B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-3.67% 1.36B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-11.55% 1.17B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. PMPK Stock
  4. Financials Philip Morris (Pakistan) Limited