Philip Morris International Inc. (PM) Return on Invested Capital (ROIC) - Discounting Cash Flows
PM
Philip Morris International Inc.
PM (NYSE)

Estimated Value

%

* Values are not guaranteed, please do your own
research before making investment decisions.

Return on Invested Capital (ROIC)

The return on capital or invested capital in a business attempts to measure the return earned on capital invested in an investment.

Read more: Aswath Damodaran - Return Measures PDF

Interactive Assumptions

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Historical ROIC Values

Monetary values in USD

ROIC Formula

Return on Capital (ROIC) = After-tax Operating Income / Invested Capital

After-tax Operating Income or sometimes called Net Operating Profit After Tax (NOPAT) is calculated using the reported Earnings Before Interest and Taxes (EBIT) or Operating Income on the income statement adjusted for the tax liability.

After-tax Operating Income = Operating Income * (1 - Income Tax Rate)

There are two ways to calculate invested capital: One looks at the company's assets, and another looks at its financing from debt and equity. In this model, we are using the Asset based approach.

Invested Capital = Total Non-Current Assets + Total Current Assets - Total Current Liabilities - Cash and Equivalents

Monetary values in USD

amounts except #

Average LTM
Jan 16
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Return on Invested Capital (ROIC) 42.77% 34.52% 31.13% 25.12% 31.83% 58.01% 51.23% 47.27% 54.65% 37.14% 48.87% 50.72%
After-tax Operating Income 9,176 12,531 10,787 9,008 9,911 10,174 9,180 8,121 8,753 6,894 7,890 7,685
Operating Income 11,992 15,050 13,402 11,556 12,246 12,972 11,720 10,531 11,336 11,576 10,903 10,623
Income Tax Rate 23.82% 16.74% 19.51% 22.05% 19.06% 21.57% 21.67% 22.88% 22.78% 40.45% 27.63% 27.65%
Invested Capital 23,316 36,305 34,653 35,861 31,138 17,539 17,920 17,181 16,017 18,559 16,145 15,153
Fixed (Non-Current) Assets 29,273 44,396 41,614 45,549 42,062 23,573 23,323 22,361 20,359 21,374 19,243 18,152
Current Assets 19,671 22,665 20,170 19,755 19,619 17,717 21,492 20,514 19,442 21,594 17,608 15,804
Current Liabilities 20,551 26,719 22,915 26,383 27,336 19,255 19,615 18,833 17,191 15,962 16,467 15,386
Cash 5,078 4,037 4,216 3,060 3,207 4,496 7,280 6,861 6,593 8,447 4,239 3,417
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program