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
17.90×
19.69×
29th
−0.70σ
19.92×
67 · 67
8.9%
9.4%
21st
−0.54σ
9.3%
128 · 11
6.4%
6.7%
21st
−0.90σ
6.2%
128 · 11
9.4%
7.4%
80th
+1.30σ
12.5%
140 · 12
9.7%
9.2%
37th
−0.22σ
16.1%
141 · 140
4.7%
—
no band (31 mo · 3 distinct)
—
—
6.6%
31 · 3
−1.6%
1.5%
3rd
−1.26σ
3.7%
103 · 9
Market Cap
$969.64M
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 19.69× × $2.97 = $58.48vs the $53.17 close · earnings held constant
Own multiple
P/E
Implied price
vs close
10th percentile
17.28×
$51.33
−3.5%
25th percentile
18.12×
$53.82
+1.2%
median
19.69×
$58.48
+10.0%
75th percentile
21.59×
$64.13
+20.6%
90th percentile
23.31×
$69.25
+30.2%
today
17.90×
$53.17
—
Reference computation · 67 monthly P/E observations in Full · EPS basis FY2025 EPS (Diluted) $2.97 · close $53.17 (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$845.56B +9.5%/yr 2020→2025Concentration312 of 10,000fragmented · top 3 hold 20.3% · +42 pts since 2020UTL0.1% · rank 85 of 106 · −0.0pp over 5y· CV 0.07 · 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 pace0.1% → 0.0%
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.
UTL share over timelast 6 of 10 published years
Calendar year
2020
2021
2022
2023
2024
2025
Share of covered pool
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
coverage: 104 of the 113 members that…
Share of covered industry revenue · n=106 in Utilities · 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.
