Philip Morris International Financial Statements (PM)
|
|
|
|
Report date
|
|
|
09.02.2023 |
10.02.2023 |
08.02.2024 |
06.02.2025 |
06.02.2026 |
|
24.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
|
31 762 |
35 174 |
37 878 |
40 648 |
|
41 493 |
|
Operating Income, bln rub |
|
|
|
12 246 |
11 556 |
13 402 |
14 933 |
|
15 282 |
|
EBITDA, bln rub |
? |
|
|
13 479 |
13 374 |
15 749 |
17 463 |
|
17 742 |
|
Net profit, bln rub |
? |
|
|
9 048 |
7 791 |
7 034 |
11 348 |
|
11 096 |
|
|
OCF, bln rub |
? |
|
|
10 803 |
9 204 |
12 217 |
12 233 |
|
12 184 |
|
CAPEX, bln rub |
? |
|
|
1 077 |
1 321 |
1 444 |
1 569 |
|
1 518 |
|
FCF, bln rub |
? |
|
|
9 726 |
7 883 |
10 773 |
10 664 |
|
10 666 |
|
Dividend payout, bln rub
|
|
|
|
7 812 |
7 964 |
8 197 |
8 624 |
|
8 815 |
|
|
Ordinary share dividend yield, %
|
|
|
|
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
|
86.3% |
102.2% |
116.5% |
76.0% |
|
79.4% |
|
|
OPEX, bln rub |
|
|
|
8 114 |
10 725 |
11 147 |
12 349 |
|
12 644 |
|
Cost of production, bln rub |
|
|
|
11 402 |
12 893 |
13 329 |
13 366 |
|
13 567 |
|
R&D, bln rub |
|
|
|
0.000 |
0.000 |
759.0 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
|
768.0 |
1 526 |
1 763 |
1 587 |
|
1 583 |
|
|
Assets, bln rub |
|
|
41 290 |
61 681 |
65 304 |
61 784 |
69 185 |
|
68 913 |
|
Net Assets, bln rub |
? |
|
-8 208 |
-8 957 |
-11 225 |
-11 750 |
-9 994 |
|
-9 279 |
|
Debt, bln rub |
|
|
3 023 |
43 123 |
47 909 |
45 695 |
48 835 |
|
51 948 |
|
Cash, bln rub |
|
|
4 496 |
3 207 |
3 060 |
4 216 |
4 872 |
|
5 450 |
|
Net debt, bln rub |
|
|
-1 473 |
39 916 |
44 849 |
41 479 |
43 963 |
|
46 498 |
|
|
Ordinary share price, rub |
|
|
|
|
|
120.4 |
160.4 |
|
187.4 |
|
Number of ordinary shares, mln |
|
|
|
1 550 |
1 552 |
1 554 |
1 556 |
|
1 563 |
|
|
Market cap, bln rub |
|
|
0 |
0 |
0 |
187 024 |
249 582 |
|
292 935 |
|
EV, bln rub |
? |
|
-1 473 |
39 916 |
44 849 |
228 503 |
293 545 |
|
339 433 |
|
Book value, bln rub |
|
|
-17 706 |
-35 344 |
-37 868 |
-39 677 |
-38 142 |
|
-36 860 |
|
|
EPS, rub |
? |
|
|
5.84 |
5.02 |
4.53 |
7.29 |
|
7.10 |
|
FCF/share, rub |
|
|
|
6.27 |
5.08 |
6.93 |
6.85 |
|
6.82 |
|
BV/share, rub |
|
|
|
-22.8 |
-24.4 |
-25.5 |
-24.5 |
|
-23.6 |
|
|
EBITDA margin, % |
? |
|
|
42.4% |
38.0% |
41.6% |
43.0% |
|
42.8% |
|
Net margin, % |
? |
|
|
28.5% |
22.1% |
18.6% |
27.9% |
|
26.7% |
|
FCF yield, % |
? |
|
|
|
|
5.76% |
4.27% |
|
3.64% |
|
ROE, % |
? |
|
0.00% |
-101.0% |
-69.4% |
-59.9% |
-113.5% |
|
-119.6% |
|
ROA, % |
? |
|
0.00% |
14.7% |
11.9% |
11.4% |
16.4% |
|
16.1% |
|
|
P/E |
? |
|
|
0.00 |
0.00 |
26.6 |
22.0 |
|
26.4 |
|
P/FCF |
|
|
|
0.00 |
0.00 |
17.4 |
23.4 |
|
27.5 |
|
P/S |
? |
|
|
0.00 |
0.00 |
4.94 |
6.14 |
|
7.06 |
|
P/BV |
? |
|
0.00 |
0.00 |
0.00 |
-4.71 |
-6.54 |
|
-7.95 |
|
EV/EBITDA |
? |
|
|
2.96 |
3.35 |
14.5 |
16.8 |
|
19.1 |
|
Debt/EBITDA |
|
|
|
2.96 |
3.35 |
2.63 |
2.52 |
|
2.62 |
|
|
R&D/CAPEX, % |
|
|
|
0.00% |
0.00% |
52.6% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
|
3.39% |
3.76% |
3.81% |
3.86% |
|
3.66% |
|
| Philip Morris International shareholders |
