Stock DINN PHILIP MORRIS OPERATIONS A.D. NIS
Add to a list
To use this feature you must be a member
Log inSign up

Financials Philip Morris Operations a.d. Nis

Equities

DINN

RSDINNE11951

Tobacco

End-of-day quote Belgrade S.E.
Other stock markets
 06:00:00 2024-01-17 pm EST 		5-day change 1st Jan Change
7,010 RSD -.--% Intraday chart for Philip Morris Operations a.d. Nis -.--% -.--%
Apr. 23 Philip Morris Operations a.d. Nis Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Philip Morris Operations a.d. Nis Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 36,456 32,557 48,825 48,825 48,825 45,635
Enterprise Value (EV) 1 32,553 27,094 43,820 42,301 40,126 37,301
P/E ratio 9.85 x 6.99 x 10 x 9.06 x 7.85 x 7.24 x
Yield 5.59% 7.93% 5.57% 6.19% 7% -
Capitalization / Revenue 1.71 x 1.44 x 2.05 x 1.9 x 1.69 x 1.45 x
EV / Revenue 1.53 x 1.2 x 1.84 x 1.65 x 1.39 x 1.19 x
EV / EBITDA 5.65 x 4.06 x 6.27 x 5.53 x 4.83 x 4.6 x
EV / FCF 11.8 x 5.64 x 11.7 x 10.5 x 6.7 x 8.9 x
FCF Yield 8.47% 17.7% 8.58% 9.54% 14.9% 11.2%
Price to Book 2.42 x 2.04 x 3.01 x 2.89 x 2.75 x 2.56 x
Nbr of stocks (in thousands) 6,510 6,510 6,510 6,510 6,510 6,510
Reference price 2 5,600 5,001 7,500 7,500 7,500 7,010
Announcement Date 4/24/19 5/5/20 4/29/21 4/7/23 4/7/23 4/23/24
1RSD in Million2RSD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 21,342 22,595 23,783 25,695 28,895 31,396
EBITDA 1 5,758 6,679 6,985 7,655 8,313 8,105
EBIT 1 4,643 5,482 5,726 6,365 7,249 7,123
Operating Margin 21.75% 24.26% 24.08% 24.77% 25.09% 22.69%
Earnings before Tax (EBT) 1 4,584 5,487 5,751 6,361 7,376 7,431
Net income 1 3,702 4,659 4,861 5,388 6,221 6,302
Net margin 17.35% 20.62% 20.44% 20.97% 21.53% 20.07%
EPS 2 568.7 715.6 746.8 827.6 955.6 968.0
Free Cash Flow 1 2,757 4,802 3,761 4,034 5,993 4,189
FCF margin 12.92% 21.25% 15.81% 15.7% 20.74% 13.34%
FCF Conversion (EBITDA) 47.87% 71.9% 53.84% 52.69% 72.09% 51.69%
FCF Conversion (Net income) 74.45% 103.09% 77.36% 74.87% 96.33% 66.47%
Dividend per Share 2 313.1 396.3 417.6 464.2 524.8 -
Announcement Date 4/24/19 5/5/20 4/29/21 4/7/23 4/7/23 4/23/24
1RSD in Million2RSD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,903 5,463 5,005 6,525 8,699 8,334
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 2,757 4,802 3,761 4,034 5,993 4,189
ROE (net income / shareholders' equity) 24.5% 30% 30.2% 32.6% 36% 35.5%
ROA (Net income/ Total Assets) 13.2% 14.7% 13.8% 14% 14.8% 13.6%
Assets 1 28,018 31,699 35,261 38,529 42,030 46,426
Book Value Per Share 2 2,310 2,457 2,489 2,592 2,723 2,735
Cash Flow per Share 2 597.0 869.0 793.0 1,049 1,369 1,307
Capex 1 1,034 492 1,001 1,573 820 1,127
Capex / Sales 4.85% 2.18% 4.21% 6.12% 2.84% 3.59%
Announcement Date 4/24/19 5/5/20 4/29/21 4/7/23 4/7/23 4/23/24
1RSD in Million2RSD
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 OPERATIONS A.D. NIS Stock Philip Morris Operations a.d. Nis
-.--% 417M
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+7.76% 75.54B
ITC LIMITED Stock ITC Limited
-5.55% 65.67B
JAPAN TOBACCO, INC. Stock Japan Tobacco, Inc.
+18.05% 49.67B
KT&G CORPORATION Stock KT&G Corporation
+2.88% 7.48B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-4.47% 6.17B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
+1.75% 2.53B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-10.33% 2.14B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-29.07% 1.81B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-12.87% 1.36B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. DINN Stock
  4. Financials Philip Morris Operations a.d. Nis