Synthetic-rating coverage uses the latest fiscal year's EBIT over the SAME year's interest expense (no trailing-twelve-month interest could be formed from the quarterly tagging) — a matched-window ratio, never TTM earnings over annual interest.
Cash-flow figures use the latest fiscal year: this filer tags quarterly cash flows year-to-date only and the missing discrete quarters could not be derived (irregular fiscal quarters or a tagging change), so no four consecutive quarters exist to sum.
No four consecutive quarters could be summed for EPS (Diluted), Interest Expense; these figures use the latest fiscal year, not a trailing twelve months.
full derived coverage requires a plan
Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer.
— Months · distinct values (the real sample size).
Metric
Today
Own median
Own range
%ile
z
Sector med.
mo · distinct
51.05×
60.55×
41st
−0.75σ
24.86×
118 · 117
12.0%
7.7%
54th
+0.59σ
−36.9%
136 · 12
6.8%
8.8%
18th
−0.92σ
−15.4%
76 · 7
7.3%
5.7%
52nd
+0.29σ
−21.3%
130 · 12
7.8%
5.9%
44th
−0.27σ
5.1%
141 · 138
−2.9%
14.8%
18th
−1.20σ
8.4%
76 · 7
4.5%
3.7%
62nd
+0.08σ
9.0%
100 · 9
Market Cap
$4.76B
not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
Own median 60.55× × $2.05 = $124.12vs the $108.41 close · earnings held constant
Own multiple
P/E
Implied price
vs close
10th percentile
26.64×
$54.61
−49.6%
25th percentile
36.47×
$74.75
−31.0%
median
60.55×
$124.12
+14.5%
75th percentile
101.29×
$207.65
+91.5%
90th percentile
116.17×
$238.15
+119.7%
today
52.88×
$108.41
—
Reference computation · 118 monthly P/E observations in Full · EPS basis FY2026 EPS (Diluted) $2.05 · close $108.41 (2026-08-19)ⓘ
Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.
Percentile through time (point-in-time cohort)
Loading the monthly cohort placement…
▸Comp setname your own peers — pick a pool or add tickers
Covered pool$322.68B +7.8%/yr 2020→2025Concentration512 of 10,000fragmented · top 3 hold 27.9% · −187 pts since 2020HAE0.4% · rank 38 of 153 · +0.0pp over 5y· CV 0.08 · σ 0.0pp
Who holds the poolCY2025 · bars scaled to the largest member
Growth, restated as sharewhere each pace has to END UP, by 2030
Its own realised pace0.4% → 0.4%
The pace the price requires— The growth today's price requires (our reverse-DCF) is a Pro metric — the realized-pace runway above is free.
HAE share over timelast 6 of 10 published years
Calendar year
2020
2021
2022
2023
2024
2025
Share of covered pool
0.5%
0.4%
0.5%
0.5%
0.5%
0.4%
coverage: 151 of the 160 members that…
Share of covered industry revenue · n=153 in Health Care Equipment & Supplies · CY2025 pool · built 2026-08-19 not market shareⓘ
Covered filers only, not market share — private and uncovered companies are missing, so every share here reads high. Years are FX-converted and published only once most of the pool has filed.
