|
End-of-day quote
Belgrade S.E.
24/02/2026
|
5-day change | 1st Jan Change | ||
| 9,990.00 RSD | -.--% |
|
-.--% | - |
Company Valuation: Philip Morris Operations a.d. Nis
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 48,825 | 48,825 | 48,825 | 45,635 | 58,590 | 65,035 |
| Change | - | 0% | 0% | -6.53% | 28.39% | 11% |
| Enterprise Value (EV) 1 | 43,820 | 42,301 | 40,126 | 37,301 | 52,383 | 62,030 |
| Change | - | -3.47% | -5.14% | -7.04% | 40.43% | 18.42% |
| P/E | 10x | 9.06x | 7.85x | 7.24x | 9.51x | 11.4x |
| PBR | 3.01x | 2.89x | 2.75x | 2.56x | 3.32x | 3.79x |
| PEG | - | 0.8x | 0.5x | 5.58x | -4.16x | -1.52x |
| Capitalization / Revenue | 2.05x | 1.9x | 1.69x | 1.45x | 1.79x | 1.75x |
| EV / Revenue | 1.84x | 1.65x | 1.39x | 1.19x | 1.6x | 1.67x |
| EV / EBITDA | 6.27x | 5.53x | 4.83x | 4.6x | 6.58x | 8.05x |
| EV / EBIT | 7.65x | 6.65x | 5.54x | 5.24x | 7.35x | 9.35x |
| EV / FCF | 11.7x | 10.5x | 6.7x | 8.9x | 14.5x | 54.7x |
| FCF Yield | 8.58% | 9.54% | 14.9% | 11.2% | 6.88% | 1.83% |
| Dividend per Share 2 | 417.6 | 464.2 | 524.8 | 531.8 | 519.7 | - |
| Rate of return | 5.57% | 6.19% | 7% | 7.59% | 5.77% | - |
| EPS 2 | 746.8 | 827.6 | 955.6 | 968 | 945.9 | 875 |
| Distribution rate | 55.9% | 56.1% | 54.9% | 54.9% | 54.9% | - |
| Net sales 1 | 23,783 | 25,695 | 28,895 | 31,396 | 32,734 | 37,088 |
| EBITDA 1 | 6,985 | 7,655 | 8,313 | 8,105 | 7,965 | 7,706 |
| EBIT 1 | 5,726 | 6,365 | 7,249 | 7,123 | 7,126 | 6,634 |
| Net income 1 | 4,861 | 5,388 | 6,221 | 6,302 | 6,158 | 5,696 |
| Net Debt 1 | -5,005 | -6,525 | -8,699 | -8,334 | -6,208 | -3,005 |
| Reference price 2 | 7,500.00 | 7,500.00 | 7,500.00 | 7,010.00 | 9,000.00 | 9,990.00 |
| Nbr of stocks (in thousands) | 6,510 | 6,510 | 6,510 | 6,510 | 6,510 | 6,510 |
| Announcement Date | 29/04/21 | 07/04/23 | 07/04/23 | 23/04/24 | 17/04/25 | 22/04/26 |
1RSD in Million2RSD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 618M | |
| 28.26x | 8.41x | 18.98x | 2.9% | 325B | |
| 13.68x | 4.86x | 10.48x | 5.56% | 130B | |
| 13.88x | 7.26x | 11.41x | 5.64% | 128B | |
| 19.75x | 3.56x | 11.39x | 3.73% | 83.24B | |
| 18.54x | 4.17x | 13.7x | 4.87% | 34.87B | |
| 10.8x | 3.07x | 7.04x | 5.75% | 29.49B | |
| 15.2x | 2.91x | 10.93x | 3.77% | 14.95B | |
| 9.07x | 0.59x | 5.83x | 10.11% | 4.14B | |
| Average | 16.15x | 4.35x | 11.22x | 5.29% | 83.42B | |
| Weighted average by Cap. | 20.82x | 6.50x | 14.42x | 4.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DINN Stock
- Valuation Philip Morris Operations a.d. Nis
Select your edition
All financial news and data tailored to specific country editions
