Stock Analysis on Net
Stock Analysis on Net

Philip Morris International Inc. (NYSE:PM)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Philip Morris International Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 = 15.93% ×
Mar 31, 2026 = 16.10% ×
Dec 31, 2025 = 16.40% ×
Sep 30, 2025 = 12.87% ×
Jun 30, 2025 = 12.02% ×
Mar 31, 2025 = 11.68% ×
Dec 31, 2024 = 11.42% ×
Sep 30, 2024 = 14.70% ×
Jun 30, 2024 = 13.38% ×
Mar 31, 2024 = 12.20% ×
Dec 31, 2023 = 11.96% ×
Sep 30, 2023 = 12.74% ×
Jun 30, 2023 = 13.01% ×
Mar 31, 2023 = 14.04% ×
Dec 31, 2022 = 14.67% ×
Sep 30, 2022 = 21.48% ×
Jun 30, 2022 = 22.18% ×
Mar 31, 2022 = 21.62% ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The analysis of asset utilization efficiency reveals a cyclical trajectory in the Return on Assets (ROA) over the observed period, characterized by an initial peak, a prolonged contraction, and a subsequent recovery phase.

Initial Performance and Contraction (2022)
The period began with high asset efficiency, with ROA figures remaining above 21% through the third quarter of 2022, peaking at 22.18% in June. A significant contraction occurred in the final quarter of 2022, where the ratio dropped sharply to 14.67%, indicating a marked decrease in the profitability generated per unit of asset.
Stabilization and Volatility (2023 - 2024)
A continuing downward trend was observed throughout 2023, with ROA reaching a trough of 11.96% by December. The first three quarters of 2024 exhibited a moderate recovery, with the ratio climbing back to 14.70% by September. However, this recovery was short-lived, as a dip to 11.42% occurred in December 2024, representing one of the lowest points in the series.
Recovery and Current Trajectory (2025 - 2026)
Starting in March 2025, a consistent upward trend emerged. Asset efficiency improved steadily throughout the year, culminating in a peak of 16.40% in December 2025. The first half of 2026 suggests a period of stabilization, with values maintaining a narrow range between 15.93% and 16.10%.
DuPont Component Constraints
While the ROA trend provides insight into the operational efficiency component of the DuPont analysis, the absence of financial leverage and Return on Equity (ROE) values prevents a full two-component disaggregation. As a result, the impact of debt on the magnification of equity returns cannot be determined, and the analysis is limited to the asset productivity metric.

AI Ask an analyst for more



Three-Component Disaggregation of ROE

Philip Morris International Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = 25.56% × 0.62 ×
Mar 31, 2026 = 26.74% × 0.60 ×
Dec 31, 2025 = 27.92% × 0.59 ×
Sep 30, 2025 = 21.57% × 0.60 ×
Jun 30, 2025 = 21.08% × 0.57 ×
Mar 31, 2025 = 19.80% × 0.59 ×
Dec 31, 2024 = 18.63% × 0.61 ×
Sep 30, 2024 = 26.42% × 0.56 ×
Jun 30, 2024 = 24.15% × 0.55 ×
Mar 31, 2024 = 22.16% × 0.55 ×
Dec 31, 2023 = 22.21% × 0.54 ×
Sep 30, 2023 = 23.38% × 0.54 ×
Jun 30, 2023 = 24.26% × 0.54 ×
Mar 31, 2023 = 27.20% × 0.52 ×
Dec 31, 2022 = 28.49% × 0.51 ×
Sep 30, 2022 = 27.57% × 0.78 ×
Jun 30, 2022 = 28.56% × 0.78 ×
Mar 31, 2022 = 28.58% × 0.76 ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The operational performance over the analyzed period is characterized by significant fluctuations in profitability and a structural shift in asset utilization efficiency. While both net profit margins and asset turnover experienced contractions between 2022 and 2023, a gradual recovery trend is evident in the subsequent periods.

Net Profit Margin Trends
Profitability exhibited a period of relative stability in early 2022, maintaining levels between 27.57% and 28.58%. However, a sustained downward trajectory occurred throughout 2023, with the margin declining from 27.20% in March to 22.21% by December. The year 2024 was marked by high volatility, including a peak of 26.42% in September followed by a sharp contraction to 18.63% in December. A subsequent recovery phase is observed from 2025 through mid-2026, where margins returned to a range of 25.56% to 27.92%.
Asset Turnover Efficiency
Asset utilization began with high efficiency, peaking at 0.78 in mid-2022. A substantial correction occurred in December 2022, where the ratio dropped to 0.51, representing a significant decrease in the revenue generated per unit of asset. Following this decline, the ratio entered a period of slow, incremental growth. From March 2023 through June 2026, the asset turnover ratio steadily improved from 0.52 to 0.62, indicating a gradual recovery in operational efficiency, although it remained below the early 2022 peaks.

The synchronization of the declines in both profit margins and asset turnover during the 2022-2023 window suggests a period of systemic operational pressure. The subsequent divergent recovery patterns—where asset turnover improved linearly while profit margins remained volatile—indicate that efficiency gains were achieved more consistently than bottom-line profitability. The overall trajectory points toward a stabilization of operational metrics by mid-2026.

AI Ask an analyst for more



Two-Component Disaggregation of ROA

Philip Morris International Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 15.93% = 25.56% × 0.62
Mar 31, 2026 16.10% = 26.74% × 0.60
Dec 31, 2025 16.40% = 27.92% × 0.59
Sep 30, 2025 12.87% = 21.57% × 0.60
Jun 30, 2025 12.02% = 21.08% × 0.57
Mar 31, 2025 11.68% = 19.80% × 0.59
Dec 31, 2024 11.42% = 18.63% × 0.61
Sep 30, 2024 14.70% = 26.42% × 0.56
Jun 30, 2024 13.38% = 24.15% × 0.55
Mar 31, 2024 12.20% = 22.16% × 0.55
Dec 31, 2023 11.96% = 22.21% × 0.54
Sep 30, 2023 12.74% = 23.38% × 0.54
Jun 30, 2023 13.01% = 24.26% × 0.54
Mar 31, 2023 14.04% = 27.20% × 0.52
Dec 31, 2022 14.67% = 28.49% × 0.51
Sep 30, 2022 21.48% = 27.57% × 0.78
Jun 30, 2022 22.18% = 28.56% × 0.78
Mar 31, 2022 21.62% = 28.58% × 0.76

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Assets (ROA) exhibited a significant cyclical contraction followed by a partial recovery over the analyzed period. Initial performance peaks in early 2022 were succeeded by a sustained period of lower profitability and asset efficiency, reaching a nadir in late 2023 and 2024, before trending upward again through mid-2026.

Net Profit Margin
A period of relative stability is observed in the first three quarters of 2022, with margins maintained near 28%. This was followed by a progressive decline throughout 2023, dropping from 27.20% in March to 22.21% by December. Greater volatility occurred during 2024, characterized by a sharp contraction to a period low of 18.63% in December 2024. However, a recovery phase began in 2025, with the margin expanding back toward 27.92% by December 2025 and stabilizing around 25.56% by mid-2026.
Asset Turnover
Efficiency in asset utilization experienced a sharp structural decline at the end of 2022, falling from a peak of 0.78 in September to 0.51 by December. Following this drop, the ratio remained relatively stagnant for several quarters, fluctuating within a narrow band between 0.52 and 0.56. A gradual improving trend is noted starting in late 2024, with the ratio steadily climbing to 0.62 by June 2026, indicating a slow but consistent improvement in the company's ability to generate revenue from its asset base.
ROA Disaggregation and Drivers
The initial collapse in ROA from 21.48% in September 2022 to 14.67% in December 2022 was driven almost exclusively by the sudden decrease in Asset Turnover. The subsequent erosion of ROA through 2023 and 2024 was primarily attributed to the contracting Net Profit Margin, which pushed the ROA to its lowest point of 11.42% in December 2024. The recovery observed in 2025 and 2026 is the result of a dual positive contribution: a strong rebound in profit margins and a modest, steady increase in asset turnover, culminating in an ROA of 15.93% by June 2026.

AI Ask an analyst for more