$910.00

+0.00 (+0.00%)

OTC · Consumer Defensive · Tobacco · Tech Score Neutral · Power 46 · $1.7B mcap · 428668 float · 0.011% daily turnover · Short 100% of daily vol

Revenue

$21.6B +5.0% ▲

5Y CAGR: +4.8%

Gross Profit

$9.5B +6.2% ▲

5Y CAGR: +1.7%

Operating Income

$4.0B +3.4% ▲

5Y CAGR: -4.4%

Net Income

$3.3B +0.0% ▲

5Y CAGR: -3.6%

EPS (Diluted)

$1218.00 +0.0% ▲

5Y CAGR: -3.6%

EBITDA

$5.1B +2.4% ▲

5Y CAGR: -2.7%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$17.9B	$18.9B	$20.9B	$20.6B	$21.6B
YoY Growth	+4.6%	+5.5%	+11.0%	-1.8%	+5.0%
Cost of Revenue	$9.1B	$10.6B	$11.7B	$11.7B	$12.1B
Gross Profit	$8.7B	$8.3B	$9.2B	$8.9B	$9.5B
Gross Margin	48.9%	43.9%	44.1%	43.4%	43.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.2B	$4.0B	$4.9B	$5.0B	$5.5B
Operating Expenses	$4.3B	$3.9B	$5.0B	$5.0B	$5.5B
Operating Income	$4.5B	$4.4B	$4.2B	$3.9B	$4.0B
Operating Margin	24.9%	23.1%	20.3%	18.8%	18.5%
Interest Expense	$27M	$26M	$61M	$82M	$70M
Income Before Tax	$4.5B	$4.4B	$4.6B	$4.2B	$4.3B
Tax Expense	$933M	$866M	$960M	$854M	$954M
Net Income	$3.5B	$3.5B	$3.6B	$3.3B	$3.3B
Net Margin	19.7%	18.6%	17.4%	16.3%	15.5%
EPS (Diluted)	$1284.52	$1280.87	$1324.23	$1217.85	$1218.00
EBITDA	$5.2B	$5.1B	$5.3B	$5.0B	$5.1B
Shares Outstanding	3M	3M	3M	3M	3M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$11.1B	$9.7B	$10.9B	$10.4B	$11.2B	$10.7B	$11.0B	$10.8B
Cost of Revenue	$6.4B	$5.5B	$6.2B	$5.7B	$6.4B	$6.1B	$6.3B	$6.3B
Gross Profit	$4.8B	$4.2B	$4.7B	$4.7B	$4.8B	$4.6B	$4.6B	$4.5B
Gross Margin	42.8%	43.4%	43.3%	44.8%	43.0%	43.0%	42.3%	41.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.6B	$2.4B	$2.6B	$2.5B	$3.0B	$2.7B	$2.8B	$2.7B
Operating Expenses	$2.6B	$2.4B	$2.7B	$2.5B	$3.0B	$2.7B	$2.8B	$2.7B
Operating Income	$2.2B	$1.8B	$2.0B	$2.2B	$1.8B	$1.9B	$1.8B	$1.8B
Operating Margin	19.4%	18.9%	18.8%	20.8%	16.4%	17.7%	16.5%	16.4%
Interest Expense	$35M	$39M	$86M	$0	$70M	$0	$56M	$28M
Income Before Tax	$2.3B	$2.0B	$2.2B	$2.3B	$2.0B	$2.0B	$1.9B	$1.9B
Tax Expense	$524M	$364M	$490M	$492M	$462M	$408M	$490M	$360M
Net Income	$1.8B	$1.7B	$1.7B	$1.9B	$1.5B	$1.6B	$1.4B	$1.5B
Net Margin	16.2%	17.0%	15.6%	17.8%	13.3%	15.0%	13.0%	13.8%
EPS (Diluted)	$657.47	$602.10	$615.86	$674.00	$544.00	$584.00	$522.00	$542.44
EBITDA	$1.5B	$1.2B	$2.4B	$2.4B	$2.6B	$2.2B	$2.5B	$2.1B
Shares Outstanding	3M	3M	3M	3M	3M	3M	3M	3M

PHPMF OTC