Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Philip Morris International Inc. pages available for free this week:
- Income Statement
- Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Liquidity Ratios
- Enterprise Value to FCFF (EV/FCFF)
- Price to FCFE (P/FCFE)
- Present Value of Free Cash Flow to Equity (FCFE)
- Return on Equity (ROE) since 2008
- Total Asset Turnover since 2008
- Price to Operating Profit (P/OP) since 2008
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Philip Morris International Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The Return on Assets (ROA) exhibited a notable decline from 2021 to 2023, followed by a recovery in the subsequent two years. Initially at 22.06% in 2021, ROA decreased to 14.67% in 2022 and further to 11.96% in 2023. A slight decrease was observed in 2024, with ROA reaching 11.42%. However, a substantial increase to 16.40% was recorded in 2025, indicating a potential turnaround in asset utilization efficiency.
- Return on Assets (ROA)
- The ROA demonstrates a cyclical pattern over the observed period. The initial decline suggests potential challenges in generating profits from assets, possibly due to increased costs or decreased sales. The recovery in 2025 indicates improved asset management or increased profitability.
- Financial Leverage
- Values for Financial Leverage are not present in the provided information, precluding any analysis of its contribution to Return on Equity (ROE). Without this component, a complete DuPont analysis cannot be performed.
- Return on Equity (ROE)
- Values for Return on Equity are not present in the provided information. Consequently, it is not possible to assess the overall profitability from the perspective of shareholders or to understand the combined effect of asset utilization and financial leverage.
The absence of Financial Leverage and Return on Equity values limits the scope of the analysis. A comprehensive understanding of the company’s performance requires these additional metrics to complete the two-component disaggregation of ROE and assess the impact of financial leverage on shareholder returns.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance across key profitability and efficiency metrics. Net Profit Margin experienced a decline from 2021 to 2023, followed by a recovery in 2025. Asset Turnover exhibited a more pronounced decrease initially, with some recovery in later years, but remained below the 2021 level. The absence of Financial Leverage figures prevents a complete DuPont analysis and limits the ability to fully explain the observed Return on Equity trends.
- Net Profit Margin
- The Net Profit Margin decreased from 29.00% in 2021 to 22.21% in 2023, indicating a diminishing ability to generate profit from each dollar of sales. However, a substantial increase to 27.92% was observed in 2025, suggesting improved profitability in the most recent year. This volatility warrants further investigation into the underlying drivers of cost of goods sold and operating expenses.
- Asset Turnover
- Asset Turnover declined significantly from 0.76 in 2021 to 0.51 in 2022, indicating a reduced efficiency in utilizing assets to generate sales. A modest recovery to 0.54 in 2023 and 0.61 in 2024 was noted, but the ratio remained below the initial value. The 2025 value of 0.59 suggests a stabilization, but continued underperformance relative to 2021. This trend could be attributed to factors such as increased asset holdings or decreased sales volume.
- Financial Leverage
- The absence of Financial Leverage figures hinders a comprehensive assessment of the company’s financial performance. Financial Leverage, representing the extent to which a company uses debt financing, is a crucial component of the DuPont analysis and its omission prevents the calculation of Return on Equity. Without this information, it is impossible to determine the impact of debt on overall profitability.
- Return on Equity (ROE)
- The lack of ROE figures prevents an evaluation of overall shareholder return. The ROE is a key indicator of profitability relative to shareholder equity, and its absence limits the ability to assess the overall effectiveness of the company’s financial strategies. Calculating ROE using the available Net Profit Margin and Asset Turnover figures, assuming a constant level of Financial Leverage, would provide a partial view, but would not be fully representative without the actual leverage ratio.
In conclusion, the observed trends suggest a period of fluctuating profitability and efficiency. The recovery in Net Profit Margin in 2025 is a positive sign, but the continued lower Asset Turnover raises concerns about asset utilization. The missing Financial Leverage and ROE figures significantly limit the scope of the analysis and necessitate their inclusion for a more complete understanding of the company’s financial performance.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals fluctuating performance metrics between 2021 and 2025. A notable trend is the decline in profitability, partially offset by changes in financial leverage and asset utilization. The tax burden exhibits some volatility, while the interest burden remains relatively stable.
- Tax Burden
- The tax burden remained relatively high, fluctuating between 0.77 and 0.81 over the period. It initially increased from 0.77 in 2021 to 0.80 in 2022, then decreased to 0.77 in 2023, further declining to 0.70 in 2024 before rising again to 0.81 in 2025. This suggests some variability in the effective tax rate.
- Interest Burden
- The interest burden demonstrated stability, consistently remaining above 0.90. A slight decrease is observed from 0.94 in both 2021 and 2022 to 0.87 in 2023 and 0.85 in 2024, before increasing to 0.90 in 2025. This indicates a consistent ability to cover interest expenses, with a minor improvement in the middle of the period.
- EBIT Margin
- The EBIT margin experienced a significant downward trend from 39.86% in 2021 to 31.25% in 2024. However, a substantial recovery is observed in 2025, with the margin increasing to 38.56%. This suggests a period of declining operational profitability followed by a strong rebound.
- Asset Turnover
- Asset turnover decreased considerably from 0.76 in 2021 to 0.51 in 2022, indicating reduced efficiency in generating sales from assets. A modest recovery occurred in 2023 (0.54) and 2024 (0.61), followed by a slight decrease to 0.59 in 2025. Overall, asset utilization remains below the 2021 level.
The absence of financial leverage and ROE values prevents a complete DuPont analysis. However, the observed trends in the available components suggest that the decline in ROE between 2021 and 2024 was likely driven by the decreasing EBIT margin and asset turnover. The recovery in EBIT margin in 2025 may partially offset this decline, depending on the level of financial leverage employed.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating performance in profitability and efficiency. Return on Assets (ROA) experienced a notable decline from 2021 to 2023, followed by a partial recovery in 2024 and a further increase in 2025. This ROA movement is attributable to offsetting trends in Net Profit Margin and Asset Turnover.
- Net Profit Margin
- The Net Profit Margin exhibited a decreasing trend from 29.00% in 2021 to 18.63% in 2024. This represents a substantial contraction in profitability. However, the metric rebounded significantly in 2025, reaching 27.92%, indicating a recovery in the company’s ability to generate profit from each dollar of sales. The largest decrease occurred between 2022 and 2023.
- Asset Turnover
- Asset Turnover decreased considerably from 0.76 in 2021 to 0.51 in 2022, suggesting a reduced efficiency in utilizing assets to generate sales. A slight improvement was observed in 2023 (0.54), followed by a further increase to 0.61 in 2024. The ratio then decreased slightly to 0.59 in 2025. While there is some recovery, the Asset Turnover remains below the level achieved in 2021.
The decline in ROA from 2021 to 2023 was primarily driven by the combined effect of decreasing Net Profit Margin and Asset Turnover. The partial recovery in ROA observed in 2024 and 2025 is attributable to the improvement in both components, with the Net Profit Margin contributing more significantly to the increase in 2025. The interplay between these two ratios highlights the importance of both profitability and efficient asset utilization in driving overall returns.
- ROA Decomposition
- In 2021, ROA of 22.06% was supported by a strong Net Profit Margin and a relatively high Asset Turnover. The subsequent decline in ROA was a result of the simultaneous weakening of both components. The 2025 ROA of 16.40% demonstrates that while improvements were made, the company has not yet fully restored its asset efficiency and profitability to 2021 levels.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating financial performance, particularly concerning profitability and efficiency. Return on Assets (ROA) experienced a notable decline from 2021 to 2023, followed by a recovery in 2025. This fluctuation is attributable to shifts in the components of the DuPont analysis, specifically EBIT Margin and Asset Turnover, partially offset by changes in the Tax and Interest Burdens.
- Return on Assets (ROA)
- ROA decreased significantly from 22.06% in 2021 to 11.96% in 2023, indicating a weakening ability to generate profit from its assets. A subsequent increase to 16.40% in 2025 suggests a partial recovery in asset utilization and profitability. The largest single-year decline occurred between 2021 and 2022.
- EBIT Margin
- EBIT Margin exhibited a consistent decline from 39.86% in 2021 to 31.25% in 2024, representing a reduction in operating profitability. A substantial rebound to 38.56% in 2025 partially mitigated this downward trend. This margin is the primary driver of the ROA decline observed between 2021 and 2023, and the subsequent recovery in 2025.
- Asset Turnover
- Asset Turnover decreased considerably from 0.76 in 2021 to 0.51 in 2022, indicating a reduced efficiency in utilizing assets to generate sales. A modest improvement to 0.61 in 2024 and a slight decrease to 0.59 in 2025 suggest limited progress in enhancing asset utilization. The low asset turnover in 2022 contributed significantly to the decline in ROA during that period.
- Tax Burden
- The Tax Burden remained relatively stable between 2021 and 2023, fluctuating between 0.77 and 0.80. A decrease to 0.70 in 2024 provided a slight benefit to net income, while an increase to 0.81 in 2025 partially offset the gains from improved profitability. The impact of the Tax Burden on ROA is comparatively small relative to the EBIT Margin and Asset Turnover.
- Interest Burden
- The Interest Burden demonstrated a slight decrease from 0.94 in 2021 and 2022 to 0.87 in 2023, and further to 0.85 in 2024, indicating a reduced proportion of earnings allocated to interest expense. A slight increase to 0.90 in 2025 suggests a minor increase in interest obligations. Similar to the Tax Burden, the Interest Burden’s influence on ROA is less pronounced than that of the EBIT Margin and Asset Turnover.
In summary, the observed changes in ROA are primarily driven by fluctuations in EBIT Margin and Asset Turnover. While the Tax and Interest Burdens exhibit some variation, their impact on overall ROA is less substantial. The recovery in ROA in 2025 is largely attributable to the significant improvement in EBIT Margin.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The period under review demonstrates fluctuating profitability metrics. A notable trend is the decline in net profit margin from 2021 to 2024, followed by a recovery in 2025. This fluctuation appears to be influenced by changes in EBIT margin, tax burden, and interest burden.
- Net Profit Margin
- Net profit margin decreased consistently from 29.00% in 2021 to 18.63% in 2024, representing a substantial contraction in profitability. However, a significant rebound occurred in 2025, with the margin increasing to 27.92%. This suggests a potential shift in underlying business conditions or strategic adjustments impacting the bottom line.
- EBIT Margin
- EBIT margin generally mirrored the trend observed in net profit margin, declining from 39.86% in 2021 to 31.25% in 2024. A strong recovery to 38.56% was then observed in 2025. This indicates that changes in operational profitability directly correlate with changes in overall net profitability. The magnitude of the EBIT margin decline and subsequent recovery is considerable.
- Tax Burden
- The tax burden exhibited some volatility, starting at 0.77 in 2021, increasing to 0.80 in 2022, returning to 0.77 in 2023, decreasing to 0.70 in 2024, and then rising to 0.81 in 2025. While fluctuations exist, the tax burden remained relatively stable overall, suggesting it was not the primary driver of the observed changes in net profit margin. The decrease in 2024 may have offered some marginal benefit to profitability.
- Interest Burden
- The interest burden remained consistently high, fluctuating between 0.87 and 0.94 throughout the period. A slight decrease from 0.94 in 2021-2022 to 0.87 in 2023 and 0.85 in 2024 was observed, followed by a rise to 0.90 in 2025. The consistently high interest burden suggests a significant level of debt financing, which consistently reduces net income.
The recovery in both net profit margin and EBIT margin in 2025 is a positive development. However, the continued high interest burden remains a factor that limits overall profitability. Further investigation into the factors driving the 2025 recovery and strategies to mitigate the impact of the interest burden would be beneficial.