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.
No four consecutive quarters could be summed for EPS (Diluted), Interest Expense; these figures use the latest fiscal year, not a trailing twelve months.
Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — eps_ttm (fiscal year ended 2025-12-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis.
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
25.93×
18.69×
89th
+0.93σ
20.39×
139 · 138
ROE (FY)
—
no reconstructed observations for this name and metric.
35.6% (2026-06)
54.4%
21st
−1.21σ
8.8%
125 · 11
27.9%
9.9%
97th
+2.81σ
4.0%
139 · 12
21.8%
8.3%
36th
−0.47σ
−4.7%
141 · 136
7.7%
4.7%
73rd
+0.93σ
4.0%
103 · 9
−20.4%
−0.8%
27th
−1.35σ
4.0%
103 · 9
Market Cap
$293.38B
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 18.69× × $7.26 = $135.67vs the $188.23 close · earnings held constant
Own multiple
P/E
Implied price
vs close
10th percentile
15.93×
$115.65
−38.6%
25th percentile
16.76×
$121.66
−35.4%
median
18.69×
$135.67
−27.9%
75th percentile
23.47×
$170.39
−9.5%
90th percentile
26.54×
$192.70
+2.4%
today
25.93×
$188.23
—
Reference computation · 139 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $7.26 · close $188.23 (2026-08-21)ⓘ
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$99.44B −6.4%/yr 2020→2025Concentration3,422 of 10,000concentrated · top 3 hold 99.0% · −601 pts since 2020PM40.9% · rank 1 of 6 · −14.1pp over 5y· CV 0.18 · σ 8.7pp
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 pace— The covered pool holds fewer than 10 names — too thin to be a denominator, so a share projected against it would say more about our coverage than about the company.
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.
PM share over timelast 6 of 10 published years
Calendar year
2020
2021
2022
2023
2024
2025
Share of covered pool
55.0%
56.8%
57.5%
37.0%
39.8%
40.9%
coverage: 6 of the 7 members that…
Share of covered industry revenue · n=6 in Tobacco · CY2025 pool · built 2026-08-22 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.
