tickdelta

tickdelta

Sign in

Tickdelta is free for now. Sign up and get Pro free

PMPhilip Morris International

Consumer staples · Tobacco · NYSE

Philip Morris International Inc. is a Virginia holding company incorporated in 1987. 10-K, Item 1

Employees: 84,900
Headquarters: Stamford, CT
Next results: around Feb 5, 2027

Compare with peers → Embed

PM and 9 peers, year by year

The 9 Consumer staples companies closest to PM in revenue over the last twelve months. Every number is from the 10-K and links to it in SEC's Inline XBRL viewer.

5 years 10 years Download CSV

Choose the peers

Each company's latest fiscal year
Company	Year	Revenue	Sales growth	Gross margin	Operating margin	Net margin	FCF margin	Return on equity	Debt / equity
PM Philip Morris International	FY2025	$40.6B	+7.3%	67.1%	36.6%	27.9%	26.2%	n/m	n/m
DG Dollar General	FY2025	$42.7B	+5.2%	30.7%	5.2%	3.5%	5.6%	17.8%	0.54
MDLZ Mondelez International	FY2025	$38.5B	+5.8%	28.4%	9.2%	6.4%	8.4%	9.5%	0.82
KO Coca-Cola	FY2025	$47.9B	+1.9%	61.6%	28.7%	27.3%	11.0%	40.7%	1.41
TSN Tyson Foods	FY2025	$54.4B	+2.1%	6.5%	2.0%	0.9%	2.2%	2.6%	0.49
KHC Kraft Heinz	FY2025	$24.9B	−3.5%	33.3%	−18.7%	−23.4%	14.7%	−14.0%	0.51
MO Altria	FY2025	$23.3B	−3.1%	62.5%	42.5%	29.8%	39.0%	n/m	n/m
KDP Keurig Dr Pepper	FY2025	$16.6B	+8.2%	54.2%	21.5%	12.5%	9.1%	8.1%	0.63
CL Colgate-Palmolive	FY2025	$20.4B	+1.4%	60.1%	16.2%	10.5%	17.8%	n/m	n/m
DLTR Dollar Tree	FY2025	$19.4B	+10.4%	36.3%	8.5%	6.6%	5.4%	34.2%	0.65

Revenuepeer median $24.9B

Sales growthpeer median +2.1%

Gross marginpeer median 36.3%

Operating marginpeer median 9.2%

Net marginpeer median 6.6%

FCF marginpeer median 9.1%

MO 39.0%
PM 26.2%
CL 17.8%
KHC 14.7%
KO 11.0%
KDP 9.1%
MDLZ 8.4%
DG 5.6%
DLTR 5.4%
TSN 2.2%

Return on equitypeer median 9.5%

KO 40.7%
DLTR 34.2%
DG 17.8%
MDLZ 9.5%
KDP 8.1%
TSN 2.6%
KHC −14.0%
PM n/m
MO n/m
CL n/m

Debt / equitypeer median 0.63

KO 1.41
MDLZ 0.82
DLTR 0.65
KDP 0.63
DG 0.54
KHC 0.51
TSN 0.49
PM n/m
MO n/m
CL n/m

RevenueSales growthGross marginOperating marginNet marginFree cash flowFCF marginReturn on equityDebt / equityEPS (diluted)

Revenue, FY2016 to FY2025

Revenue as reported in the 10-K.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	$75.0B	$78.1B	$29.6B	$29.8B	$28.7B	$31.4B	$31.8B	$35.2B	$37.9B	$40.6B
DG Jan	-	$23.5B	$25.6B	$27.8B	$33.7B	$34.2B	$37.8B	$38.7B	$40.6B	$42.7B
MDLZ Dec	$25.9B	$25.9B	$25.9B	$25.9B	$26.6B	$28.7B	$31.5B	$36.0B	$36.4B	$38.5B
KO Dec	$41.9B	$36.2B	$34.3B	$37.3B	$33.0B	$38.7B	$43.0B	$45.8B	$47.1B	$47.9B
TSN Sep	$36.9B	$38.3B	$40.1B	$42.4B	$43.2B	$47.0B	$53.3B	$52.9B	$53.3B	$54.4B
KHC Dec	$26.3B	$26.1B	$26.3B	$25.0B	$26.2B	$26.0B	$26.5B	$26.6B	$25.8B	$24.9B
MO Dec	$25.7B	$25.6B	$25.4B	$25.1B	$26.2B	$26.0B	$25.1B	$24.5B	$24.0B	$23.3B
KDP Dec	$6.4B	$6.7B	$7.4B	$11.1B	$11.6B	$12.7B	$14.1B	$14.8B	$15.4B	$16.6B
CL Dec	$15.2B	$15.5B	$15.5B	$15.7B	$16.5B	$17.4B	$18.0B	$19.5B	$20.1B	$20.4B
DLTR Jan	$20.7B	$22.2B	$22.8B	$23.6B	$25.5B	$26.3B	$15.4B	$16.8B	$17.6B	$19.4B
Peer median	$25.8B	$25.6B	$25.6B	$25.1B	$26.2B	$26.3B	$26.5B	$26.6B	$25.8B	$24.9B

Sales growth, FY2016 to FY2025

Revenue against the fiscal year before.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	+1.4%	+7.7%	+3.1%	+0.6%	−3.7%	+9.4%	+1.1%	+10.7%	+7.7%	+7.3%
DG Jan	-	+6.8%	+9.2%	+8.3%	+21.6%	+1.4%	+10.6%	+2.2%	+5.0%	+5.2%
MDLZ Dec	−12.5%	−0.1%	+0.2%	−0.3%	+2.8%	+8.0%	+9.7%	+14.4%	+1.2%	+5.8%
KO Dec	-	−15.4%	−5.3%	+8.6%	−11.4%	+17.1%	+11.3%	+6.4%	+2.9%	+1.9%
TSN Sep	−10.9%	+3.7%	+4.7%	+5.9%	+1.8%	+8.9%	+13.2%	−0.8%	+0.8%	+2.1%
KHC Dec	-	−0.9%	+0.7%	−4.9%	+4.8%	−0.5%	+1.7%	+0.6%	−3.0%	−3.5%
MO Dec	+1.2%	−0.7%	−0.8%	−1.0%	+4.2%	−0.5%	−3.5%	−2.4%	−1.9%	−3.1%
KDP Dec	-	+3.9%	+11.2%	+49.4%	+4.5%	+9.2%	+10.8%	+5.4%	+3.6%	+8.2%
CL Dec	−5.2%	+1.7%	+0.6%	+1.0%	+5.0%	+5.8%	+3.1%	+8.3%	+3.3%	+1.4%
DLTR Jan	-	+7.4%	+2.6%	+3.5%	+8.0%	+3.1%	+7.6%	+8.9%	+4.7%	+10.4%
Peer median	−8.0%	+1.7%	+0.7%	+3.5%	+4.5%	+5.8%	+9.7%	+5.4%	+2.9%	+2.1%

Gross margin, FY2016 to FY2025

Gross profit / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	23.1%	23.5%	63.7%	64.7%	66.7%	68.1%	64.1%	63.3%	64.8%	67.1%
DG Jan	-	30.8%	30.5%	30.6%	31.8%	31.6%	31.2%	30.3%	29.6%	30.7%
MDLZ Dec	39.0%	38.7%	39.9%	40.0%	39.3%	39.2%	35.9%	38.2%	39.1%	28.4%
KO Dec	60.7%	62.1%	61.9%	60.8%	59.3%	60.3%	58.1%	59.5%	61.1%	61.6%
TSN Sep	12.7%	13.2%	12.7%	11.8%	12.5%	13.9%	12.5%	5.0%	6.8%	6.5%
KHC Dec	34.8%	34.6%	34.0%	32.6%	35.0%	33.3%	30.7%	33.5%	34.7%	33.3%
MO Dec	45.0%	46.8%	48.3%	50.6%	49.8%	53.8%	56.8%	58.3%	59.8%	62.5%
KDP Dec	59.9%	59.7%	52.2%	57.0%	55.8%	55.0%	52.1%	54.5%	55.6%	54.2%
CL Dec	60.0%	60.0%	59.4%	59.4%	60.8%	59.6%	57.0%	58.2%	60.5%	60.1%
DLTR Jan	30.9%	31.6%	30.4%	29.8%	30.5%	29.4%	37.5%	35.8%	35.7%	36.3%
Peer median	42.0%	38.7%	39.9%	40.0%	39.3%	39.2%	37.5%	38.2%	39.1%	36.3%

Operating margin, FY2016 to FY2025

Operating income / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	14.5%	14.8%	38.4%	35.3%	40.7%	41.3%	38.6%	32.9%	35.4%	36.6%
DG Jan	-	8.6%	8.3%	8.3%	10.5%	9.4%	8.8%	6.3%	4.2%	5.2%
MDLZ Dec	9.9%	13.4%	12.8%	14.9%	14.5%	16.2%	11.2%	15.3%	17.4%	9.2%
KO Dec	20.7%	21.4%	26.7%	27.1%	27.3%	26.7%	25.4%	24.7%	21.2%	28.7%
TSN Sep	7.7%	7.6%	7.4%	6.5%	7.0%	9.3%	8.3%	−0.7%	2.6%	2.0%
KHC Dec	21.3%	23.2%	−38.8%	12.3%	8.1%	13.3%	13.7%	17.2%	6.5%	−18.7%
MO Dec	34.0%	37.5%	35.9%	41.1%	41.6%	44.4%	47.5%	47.2%	46.8%	42.5%
KDP Dec	22.3%	20.7%	16.6%	21.4%	21.3%	22.8%	18.5%	21.5%	16.9%	21.5%
CL Dec	26.0%	24.0%	23.8%	22.6%	23.6%	19.1%	16.1%	20.5%	21.2%	16.2%
DLTR Jan	8.2%	9.0%	−4.1%	5.3%	7.4%	6.9%	13.6%	10.6%	8.3%	8.5%
Peer median	21.0%	20.7%	12.8%	14.9%	14.5%	16.2%	13.7%	17.2%	16.9%	9.2%

Net margin, FY2016 to FY2025

Net income / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	9.3%	7.7%	26.7%	24.1%	28.1%	29.0%	28.5%	22.2%	18.6%	27.9%
DG Jan	-	6.6%	6.2%	6.2%	7.9%	7.0%	6.4%	4.3%	2.8%	3.5%
MDLZ Dec	6.3%	10.9%	12.8%	15.2%	13.4%	15.0%	8.6%	13.8%	12.7%	6.4%
KO Dec	15.6%	3.4%	18.8%	23.9%	23.5%	25.3%	22.2%	23.4%	22.6%	27.3%
TSN Sep	4.8%	4.6%	7.4%	4.7%	4.8%	6.5%	6.1%	−1.2%	1.5%	0.9%
KHC Dec	13.7%	42.0%	−38.8%	7.7%	1.4%	3.9%	8.9%	10.7%	10.6%	−23.4%
MO Dec	55.3%	40.0%	27.5%	−5.1%	17.1%	9.5%	23.0%	33.2%	46.9%	29.8%
KDP Dec	13.2%	16.1%	7.9%	11.3%	11.4%	16.9%	10.2%	14.7%	9.4%	12.5%
CL Dec	16.1%	13.1%	15.4%	15.1%	16.4%	12.4%	9.9%	11.8%	14.4%	10.5%
DLTR Jan	4.3%	7.7%	−7.0%	3.5%	5.3%	5.0%	10.5%	−5.9%	−17.2%	6.6%
Peer median	13.4%	10.9%	7.9%	7.7%	11.4%	9.5%	9.9%	11.8%	10.6%	6.6%

Free cash flow, FY2016 to FY2025

Cash from operations minus capital spending.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	$6.9B	$7.4B	$8.0B	$9.2B	$9.2B	$11.2B	$9.7B	$7.9B	$10.8B	$10.7B
DG Jan	$886.9M	$1.2B	$1.4B	$1.5B	$2.8B	$1.8B	$424.0M	$691.6M	$1.7B	$2.4B
MDLZ Dec	$1.6B	$1.6B	$2.9B	$3.0B	$3.1B	$3.2B	$3.0B	$3.6B	$3.5B	$3.2B
KO Dec	$6.5B	$5.3B	$6.1B	$8.4B	$8.7B	$11.3B	$9.5B	$9.7B	$4.7B	$5.3B
TSN Sep	$2.0B	$1.5B	$1.8B	$1.3B	$2.7B	$2.6B	$800.0M	−$187.0M	$1.5B	$1.2B
KHC Dec	$1.4B	−$693.0M	$1.7B	$2.8B	$4.3B	$4.5B	$1.6B	$3.0B	$3.2B	$3.7B
MO Dec	$3.6B	$4.7B	$8.2B	$7.6B	$8.2B	$8.2B	$8.1B	$9.1B	$8.6B	$9.1B
KDP Dec	$781.0M	$836.0M	$1.4B	$2.1B	$2.0B	$2.5B	$2.5B	$904.0M	$1.7B	$1.5B
CL Dec	$2.5B	$2.5B	$2.6B	$2.8B	$3.3B	$2.8B	$1.9B	$3.0B	$3.5B	$3.6B
DLTR Jan	$1.1B	$878.0M	$948.9M	$835.0M	$1.8B	$410.3M	$975.8M	$1.5B	$892.8M	$1.1B
Peer median	$1.6B	$1.5B	$1.8B	$2.8B	$3.1B	$2.8B	$1.9B	$3.0B	$3.2B	$3.2B

FCF margin, FY2016 to FY2025

Free cash flow / revenue.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	9.2%	9.4%	27.1%	31.0%	32.1%	35.7%	30.6%	22.4%	28.4%	26.2%
DG Jan	-	4.9%	5.5%	5.2%	8.4%	5.2%	1.1%	1.8%	4.2%	5.6%
MDLZ Dec	6.2%	6.1%	11.0%	11.8%	11.7%	11.1%	9.5%	10.0%	9.7%	8.4%
KO Dec	15.6%	14.6%	17.7%	22.6%	26.3%	29.1%	22.2%	21.3%	10.1%	11.0%
TSN Sep	5.5%	4.0%	4.4%	3.0%	6.2%	5.6%	1.5%	−0.4%	2.7%	2.2%
KHC Dec	5.3%	−2.7%	6.7%	11.1%	16.5%	17.1%	5.9%	11.1%	12.2%	14.7%
MO Dec	14.1%	18.4%	32.1%	30.2%	31.2%	31.7%	32.1%	37.1%	35.9%	39.0%
KDP Dec	12.1%	12.5%	19.3%	19.3%	17.2%	19.3%	17.7%	6.1%	10.8%	9.1%
CL Dec	16.8%	16.2%	16.9%	17.8%	20.1%	15.8%	10.4%	15.6%	17.6%	17.8%
DLTR Jan	5.4%	3.9%	4.2%	3.5%	7.1%	1.6%	6.3%	8.9%	5.1%	5.4%
Peer median	9.2%	6.1%	11.0%	11.8%	16.5%	15.8%	9.5%	10.0%	10.1%	9.1%

Return on equity, FY2016 to FY2025

Net income / shareholders' equity at the year end.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m
DG Jan	21.7%	25.1%	24.8%	25.6%	39.9%	38.3%	43.6%	24.6%	15.2%	17.8%
MDLZ Dec	6.5%	10.9%	12.9%	14.4%	12.9%	15.2%	10.1%	17.5%	17.1%	9.5%
KO Dec	28.3%	7.3%	37.9%	47.0%	40.1%	42.5%	39.6%	41.3%	42.8%	40.7%
TSN Sep	18.4%	16.8%	23.2%	14.2%	13.5%	17.2%	16.4%	−3.6%	4.4%	2.6%
KHC Dec	6.3%	16.6%	−19.7%	3.7%	0.7%	2.1%	4.9%	5.8%	5.6%	−14.0%
MO Dec	111.5%	66.5%	47.1%	−20.8%	157.3%	n/m	n/m	n/m	n/m	n/m
KDP Dec	39.7%	14.5%	2.6%	5.4%	5.6%	8.6%	5.7%	8.5%	5.9%	8.1%
CL Dec	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m
DLTR Jan	16.6%	23.9%	−28.2%	13.2%	18.4%	17.2%	18.5%	−13.7%	−76.2%	34.2%
Peer median	20.0%	16.7%	18.1%	13.7%	16.0%	17.2%	16.4%	8.5%	5.9%	9.5%

Debt / equity, FY2016 to FY2025

Total debt / shareholders' equity at the year end.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m	n/m
DG Jan	0.55	0.49	0.45	0.43	0.62	0.67	1.26	1.04	0.84	0.54
MDLZ Dec	0.69	0.68	0.72	0.68	0.73	0.69	0.85	0.69	0.66	0.82
KO Dec	1.97	2.78	2.56	2.20	2.17	1.82	1.61	1.61	1.78	1.41
TSN Sep	0.65	0.97	0.77	0.86	0.74	0.53	0.42	0.52	0.53	0.49
KHC Dec	0.56	0.48	0.60	0.57	0.56	0.44	0.41	0.40	0.40	0.51
MO Dec	1.09	0.90	1.74	4.51	10.38	n/m	n/m	n/m	n/m	n/m
KDP Dec	2.03	0.69	0.69	0.62	0.57	0.48	0.48	0.51	0.64	0.63
CL Dec	n/m	n/m	n/m	n/m	9.88	11.83	n/m	13.53	n/m	n/m
DLTR Jan	1.19	0.80	0.76	0.60	0.44	0.44	0.39	0.47	0.86	0.65
Peer median	0.89	0.74	0.74	0.65	0.73	0.60	0.48	0.60	0.66	0.63

EPS (diluted), FY2016 to FY2025

Diluted earnings per share, on today's share count after splits.

Company	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
PM Dec	$4.48	$3.88	$5.08	$4.61	$5.16	$5.83	$5.81	$5.02	$4.52	$7.26
DG Jan	$3.95	$5.63	$5.97	$6.64	$10.62	$10.17	$10.68	$7.55	$5.11	$6.85
MDLZ Dec	$1.04	$1.85	$2.23	$2.69	$2.47	$3.04	$1.96	$3.62	$3.42	$1.89
KO Dec	$1.49	$0.29	$1.50	$2.07	$1.79	$2.25	$2.19	$2.47	$2.46	$3.04
TSN Sep	$4.53	$4.79	$8.04	$5.40	$5.64	$8.34	$8.92	−$1.87	$2.25	$1.33
KHC Dec	$2.78	$8.91	−$8.36	$1.58	$0.29	$0.82	$1.91	$2.31	$2.26	−$4.93
MO Dec	$7.28	$5.31	$3.68	−$0.70	$2.40	$1.34	$3.19	$4.57	$6.54	$4.12
KDP Dec	$4.54	$5.89	$0.53	$0.88	$0.93	$1.50	$1.01	$1.55	$1.05	$1.53
CL Dec	$2.72	$2.28	$2.75	$2.75	$3.14	$2.55	$2.13	$2.77	$3.51	$2.63
DLTR Jan	$3.78	$7.21	−$6.69	$3.47	$5.65	$5.80	$7.21	−$4.54	−$14.03	$6.22
Peer median	$3.78	$5.31	$2.23	$2.69	$2.47	$2.55	$2.19	$2.47	$2.46	$2.63

Fiscal years are lined up as each company's 10-K names them; the month next to a ticker is when its year ends. Hover a number for the XBRL line items and the filing; click it to open the filing on sec.gov. "n/m" means not meaningful: equity below zero, or a base so close to zero that the ratio says nothing. The peer median leaves out PM and needs at least three peers with the number. P/E, P/S and P/FCF at each year end appear here once the site has daily prices. What the same companies write about AI, tariffs and more →

Work on PM in a spreadsheet: Excel workbook (a sheet per section, ten years by column, charts, links to the filings) · CSV. For a Google Sheet that stays up to date, paste =IMPORTDATA("https://tickdelta.com/company/PM/export.csv") into a cell.