Valuation Philip Morris CR

Equities

End-of-day quote Prague S.E. Other stock markets 09/07/2025			5-day change	1st Jan Change
17,340.00 ^CZK	-0.12%		-0.69%	+3.34%

28/04	Philip Morris CR a.s. Reports Earnings Results for the Full Year Ended December 31, 2024	CI
2024	Philip Morris CR a.s. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	41,949	41,071	44,201	45,903	42,883	46,068
Change	-	-2.09%	7.62%	3.85%	-6.58%	7.43%
Enterprise Value (EV) ¹	35,866	33,172	35,215	38,552	35,691	37,515
Change	-	-7.51%	6.16%	9.48%	-7.42%	5.11%
P/E ratio	10.4x	11.6x	12.6x	12.6x	12.8x	13.8x
PBR	4.45x	4.74x	5.07x	5.24x	5.04x	5.4x
PEG	-	-0.9x	-44.43x	3.72x	-1.59x	461.33x
Capitalization / Revenue	2.45x	2.3x	2.34x	2.19x	2.08x	2.13x
EV / Revenue	2.1x	1.85x	1.87x	1.84x	1.74x	1.74x
EV / EBITDA	6.31x	6.27x	7.08x	7.91x	8.05x	8.27x
EV / EBIT	7.2x	7.27x	8.13x	8.91x	9.15x	9.39x
EV / FCF	8.84x	6.25x	9.36x	36.8x	13.4x	9.54x
FCF Yield	11.3%	16%	10.7%	2.72%	7.47%	10.5%
Dividend per Share ²	1,560	1,260	1,310	1,310	1,220	-
Rate of return	10.2%	8.42%	8.14%	7.83%	7.81%	-
EPS ²	1,464	1,285	1,281	1,324	1,218	1,218
Distribution rate	107%	98.1%	102%	98.9%	100%	-
Net sales ¹	17,092	17,883	18,867	20,948	20,570	21,608
EBITDA ¹	5,684	5,291	4,974	4,871	4,435	4,538
EBIT ¹	4,981	4,562	4,333	4,327	3,900	3,994
Net income ¹	4,020	3,526	3,516	3,635	3,343	3,344
Net Debt ¹	-6,083	-7,899	-8,986	-7,351	-7,192	-8,553
Reference price ²	15,280.00	14,960.00	16,100.00	16,720.00	15,620.00	16,780.00
Nbr of stocks (in thousands)	2,745	2,745	2,745	2,745	2,745	2,745
Announcement Date	24/03/20	31/03/21	29/03/22	03/04/23	26/03/24	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	-	-	-	-	225.54Cr
PHILIP MORRIS INTERNATIONAL, INC.	24.89x	7.78x	17.75x	3.1%	28TCr
BRITISH AMERICAN TOBACCO P.L.C.	11.5x	4.45x	9.26x	6.45%	11TCr
IMPERIAL BRANDS PLC	10.45x	3.25x	7.48x	5.59%	3.16TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	74.83x	8.08x	49.68x	0.53%	1.59TCr
GODFREY PHILLIPS INDIA LIMITED	37.15x	-	-	-	508.79Cr
TURNING POINT BRANDS, INC.	23.44x	-	-	-	129.35Cr
Average	30.38x	5.89x	21.04x	3.92%	6.4TCr
Weighted average by Cap.	22.42x	6.62x	16.00x	4.04%