Market cap
$111,773 Mln
Revenue (TTM)
$21,869 Mln
P/E Ratio
13.9
P/B Ratio
25.2
Div. Yield
6.4 %
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
111,773 | 298,506 | 2,212 | 1,739 | 1,133 |
Revenue ($ Mln) |
21,869 | 42,545 | 4,475 | 507 | 2,854 |
Net Profit ($ Mln) |
7,973.00 | 10,874.00 | 978.40 | 44.56 | 19.12 |
Net Margin (%) |
36.46 | 25.56 | 21.86 | 8.78 | 0.67 |
RoE (%) |
-- | -- | 6.15 | 7.51 | 0.35 |
Price to Earnings |
13.92 | 26.09 | 16.45 | 37.71 | 59.89 |
Price-To-Book |
25.24 | 1,318.70 | 0.97 | 4.11 | 0.81 |
Income Statement ($ Mln)
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
21,869.00 | 42,545.00 | 4,474.87 | 507.23 | 2,854.49 |
|
Cost of Revenue
|
6,345.00 | 13,821.00 | 2,921.56 | 207.15 | 2,374.45 |
|
Gross Profit
|
14,542.00 | 27,282.00 | 1,151.36 | 264.31 | 548.88 |
|
Operating Expenses
|
3,289.00 | 12,665.00 | 969.61 | 224.68 | 303.03 |
|
Operating Profit (EBIT)
|
12,235.00 | 16,059.00 | 583.69 | 75.40 | 177.01 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
10,376.00 | 14,839.00 | 1,134.81 | 69.22 | 70.08 |
|
Provision for Tax
|
2,403.00 | 3,057.00 | 131.87 | 9.58 | 36.80 |
|
Profit after Tax (Net Income)
|
7,973.00 | 10,874.00 | 978.40 | 44.56 | 19.12 |
|
Minority Interest
|
0.00 | -556.00 | -20.45 | -15.09 | -14.15 |
|
Consolidated Profit
|
3,483.00 | 5,603.00 | 482.71 | 29.29 | 67.42 |
Liabilities ($ Mln)
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-2,668.00 | -8,583.00 | 15,517.75 | 430.10 | 1,388.83 |
|
Minority Interest
|
0.00 | -556.00 | -20.45 | -15.09 | -14.15 |
|
Non-Current Liabilities
|
28,222.00 | 48,386.00 | 208.00 | 312.96 | 741.64 |
|
Current Liabilities
|
7,770.00 | 26,542.00 | 1,017.45 | 88.22 | 870.94 |
|
Total Liabilities
|
35,017.00 | 69,185.00 | 17,940.98 | 763.75 | 2,989.55 |
Assets ($ Mln)
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
28,290.00 | 42,265.00 | 6,063.25 | 355.06 | 795.54 |
|
Current Assets
|
3,427.00 | 26,006.00 | 10,793.92 | 500.13 | 2,239.93 |
|
Total Assets
|
35,017.00 | 69,185.00 | 17,940.98 | 763.75 | 2,989.55 |
|
Total Debt*
|
24,577.00 | 49,113.00 | 244.13 | 310.67 | 1,217.21 |
|
Net Current Assets
|
-3,748.00 | -536.00 | 0.00 | 411.92 | 1,368.99 |
Cashflow ($ Mln)
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
9,290.00 | 12,233.00 | 1,104.55 | 57.37 | 326.97 |
|
Cash Flow from Investing Activities
|
-341.00 | -4,488.00 | -822.19 | -31.67 | -58.82 |
|
Cash from Financing Activities
|
-7,615.00 | -7,611.00 | -282.75 | 148.27 | -63.24 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
30.95 | 31.18 | 5.63 | 10.46 | 3.75 |
|
ROE (%)
|
-242.06 | -104.38 | 6.15 | 7.51 | 0.35 |
|
ROA (%)
|
20.02 | 11.36 | 4.24 | 5.55 | 0.48 |
|
EBIT Margin (%)
|
38.16 | 28.52 | 19.86 | 14.89 | 5.03 |
|
Net Margin (%)
|
36.46 | 25.56 | 21.86 | 8.78 | 0.67 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | -- | 0.00 | 0.00 |
Growth Ratios
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.95 | 8.93 | 53.35 | 24.49 | -3.04 |
|
EBIT Growth (%)
|
-28.98 | -17.67 | 525.21 | -21.33 | 80.91 |
|
Net Profit Growth (%)
|
-9.26 | 32.09 | 34.62 | 2.03 | -81.51 |
|
EPS Growth (%)
|
-8.37 | 31.79 | 36.37 | -2.43 | -81.81 |
|
Book Value Growth (%)
|
17.47 | 28.49 | -3.78 | 78.83 | -4.61 |
Valuation Ratios
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
13.92 | 22.02 | 3.20 | 36.41 | 14.84 |
|
Price / Book Value
|
-27.61 | -25.01 | 0.18 | 5.98 | 0.97 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
10.89 | 16.83 | -6.40 | 19.01 | 7.49 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-8.58 | -4.94 | 0.00 | 0.68 | 0.44 |
|
Short term debt to equity ratio
|
-0.63 | -0.79 | 0.01 | 0.01 | 0.42 |
|
Current Ratio
|
0.44 | 0.98 | 10.61 | 5.67 | 2.57 |
|
Quick Ratio
|
0.30 | 0.55 | 10.20 | 4.16 | 1.00 |
|
Interest Coverage
|
9.70 | 10.58 | -- | 3.82 | 1.93 |
Operating Efficiency Ratios
| Altria Group (MO) | Philip Morris International (PM) | RLX Technology Inc (RLX) | Turning Point Brands (TPB) | Universal (UVV) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.40 | 15.22 | 18.48 | 7.47 | 19.46 |
|
Asset Turnover
|
0.55 | 0.44 | 0.19 | 0.63 | 0.71 |
|
Receivable days
|
4.83 | 47.11 | 50.41 | 25.92 | 72.11 |
|
Inventory Days
|
70.15 | 285.99 | 33.98 | 187.67 | 195.58 |
|
Payable days
|
47.31 | 114.21 | 53.96 | 29.49 | 15.87 |
|
Cash Conversion Cycle
|
27.67 | 218.88 | 30.43 | 184.10 | 251.81 |