Valuation Philip Morris CR

Equities

Real-time Estimate Cboe Europe Other stock markets 08:39:59 14/01/2026 pm IST			5-day change	1st Jan Change
19,080.00 ^CZK	+0.63%		+0.11%	+2.38%

30/25/30	Czech Philip Morris: H1 net income down 13.3% Y/Y, revenue up 2.9%	RE
29/25/29	Philip Morris CR a.s. Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,071	44,201	45,903	42,883	46,068	51,998	51,998	-
Change	-	7.62%	3.85%	-6.58%	7.43%	12.87%	0%	-
Enterprise Value (EV) ¹	41,071	44,201	45,903	42,883	46,068	43,398	42,998	42,698
Change	-	7.62%	3.85%	-6.58%	7.43%	-5.8%	-0.92%	-0.7%
P/E ratio	11.6x	-	12.6x	12.8x	13.8x	14.8x	13.5x	12.7x
PBR	-	-	-	-	-	6.14x	6.05x	5.92x
PEG	-	-	-	-1.6x	-	2.77x	1.44x	1.96x
Capitalization / Revenue	2.3x	2.34x	2.19x	2.08x	2.13x	2.37x	2.19x	2.1x
EV / Revenue	2.3x	2.34x	2.19x	2.08x	2.13x	1.98x	1.81x	1.72x
EV / EBITDA	7.74x	8.66x	9.24x	9.37x	9.74x	9.04x	7.68x	7.24x
EV / EBIT	9.22x	10.1x	10.8x	11.1x	11.5x	10.3x	8.78x	8.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1,260	1,310	1,310	1,220	-	1,280	-	-
Rate of return	8.42%	8.14%	7.83%	7.81%	-	6.76%	-	-
EPS ²	1,285	-	1,324	1,218	1,218	1,283	1,403	1,494
Distribution rate	98.1%	-	98.9%	100%	-	99.8%	-	-
Net sales ¹	17,883	18,867	20,948	20,570	21,608	21,900	23,700	24,800
EBITDA ¹	5,303	5,105	4,967	4,577	4,731	4,800	5,600	5,900
EBIT ¹	4,453	4,367	4,243	3,870	4,003	4,200	4,900	5,200
Net income ¹	3,527	-	3,636	3,343	3,344	3,500	3,900	4,100
Net Debt ¹	-	-	-	-	-	-8,600	-9,000	-9,300
Reference price ²	14,960.00	16,100.00	16,720.00	15,620.00	16,780.00	18,940.00	18,940.00	18,940.00
Nbr of stocks (in thousands)	2,745	2,745	2,745	2,745	2,745	2,745	2,745	-
Announcement Date	31/03/21	30/03/22	03/04/23	27/03/24	28/04/25	-	-	-

¹CZK in Million²CZK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PHILIP MORRIS CR	14.76x	1.98x	9.04x	6.76%	249.8Cr
PHILIP MORRIS INTERNATIONAL, INC.	22.94x	7.35x	17.46x	3.56%	26TCr
BRITISH AMERICAN TOBACCO P.L.C.	12.25x	4.76x	9.98x	5.83%	12TCr
IMPERIAL BRANDS PLC	10.47x	3.18x	7.3x	5.61%	3.2TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	58.49x	4.07x	29.13x	1.94%	891.71Cr
TURNING POINT BRANDS, INC.	31.04x	-	-	0.27%	211.61Cr
UNIVERSAL CORPORATION	11.72x	-	-	-	137.27Cr
Average	23.10x	4.27x	14.58x	4%	6.11TCr
Weighted average by Cap.	19.64x	6.19x	14.73x	4.34%