Stock Analysis on Net
Stock Analysis on Net

Philip Morris International Inc. (NYSE:PM)

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin 

Microsoft Excel

Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.

Two-Component Disaggregation of ROE

Philip Morris International Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 — = 11.96% × —
Dec 31, 2022 — = 14.67% × —
Dec 31, 2021 — = 22.06% × —
Dec 31, 2020 — = 17.98% × —
Dec 31, 2019 — = 16.76% × —

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Three-Component Disaggregation of ROE

Philip Morris International Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 — = 22.21% × 0.54 × —
Dec 31, 2022 — = 28.49% × 0.51 × —
Dec 31, 2021 — = 29.00% × 0.76 × —
Dec 31, 2020 — = 28.08% × 0.64 × —
Dec 31, 2019 — = 24.11% × 0.70 × —

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Five-Component Disaggregation of ROE

Philip Morris International Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 — = 0.77 × 0.87 × 33.20% × 0.54 × —
Dec 31, 2022 — = 0.80 × 0.94 × 37.97% × 0.51 × —
Dec 31, 2021 — = 0.77 × 0.94 × 39.86% × 0.76 × —
Dec 31, 2020 — = 0.77 × 0.93 × 38.90% × 0.64 × —
Dec 31, 2019 — = 0.76 × 0.92 × 34.47% × 0.70 × —

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Two-Component Disaggregation of ROA

Philip Morris International Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 11.96% = 22.21% × 0.54
Dec 31, 2022 14.67% = 28.49% × 0.51
Dec 31, 2021 22.06% = 29.00% × 0.76
Dec 31, 2020 17.98% = 28.08% × 0.64
Dec 31, 2019 16.76% = 24.11% × 0.70

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

The primary reason for the decrease in return on assets ratio (ROA) over 2023 year is the decrease in profitability measured by net profit margin ratio.

Four-Component Disaggregation of ROA

Philip Morris International Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 11.96% = 0.77 × 0.87 × 33.20% × 0.54
Dec 31, 2022 14.67% = 0.80 × 0.94 × 37.97% × 0.51
Dec 31, 2021 22.06% = 0.77 × 0.94 × 39.86% × 0.76
Dec 31, 2020 17.98% = 0.77 × 0.93 × 38.90% × 0.64
Dec 31, 2019 16.76% = 0.76 × 0.92 × 34.47% × 0.70

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

The primary reason for the decrease in return on assets ratio (ROA) over 2023 year is the decrease in operating profitability measured by EBIT margin ratio.

Disaggregation of Net Profit Margin

Philip Morris International Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 22.21% = 0.77 × 0.87 × 33.20%
Dec 31, 2022 28.49% = 0.80 × 0.94 × 37.97%
Dec 31, 2021 29.00% = 0.77 × 0.94 × 39.86%
Dec 31, 2020 28.08% = 0.77 × 0.93 × 38.90%
Dec 31, 2019 24.11% = 0.76 × 0.92 × 34.47%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

The primary reason for the decrease in net profit margin ratio over 2023 year is the decrease in operating profitability measured by EBIT margin ratio.