Competitive Analysis
Competitive Analysis (cont.)
| British American Tobacco PLC ADS | KT&G Corp. | British American Tobacco PLC | Imperial Tobacco Group PLC ADS | Imperial Tobacco Group PLC | |
| Industry | Tobacco | Tobacco | Tobacco | Tobacco | Tobacco |
| Current Share Price | 108.03 | 54.00 | 54.00 | 69.68 | 34.40 |
| Market Value | $103,800 mil | $7,414 mil | $103,800 mil | $33,909 mil | $33,909 mil |
| Revenues | $15,190 mil | $3,984,662 mil | $15,190 mil | $14,672 mil | $14,672 mil |
| Net Earnings | $4,122 mil | $725,118 mil | $4,122 mil | $699 mil | $699 mil |
| 5-yr Sales Growth | 5.06% | 3.69% | 5.06% | 9.01% | 9.01% |
| 5-yr Earnings Growth | 12.16% | NA | 12.16% | 6.96% | 6.96% |
| Net Profit Margin | 20.27% | 18.52% | 20.27% | NA | NA |
| Short Interest | 0.78 | NA | NA | NA | NA |
| Proj. Long-Term EPS Growth (%) | 7.66% | NA | 10.39% | 5.31% | 7.19% |
| Forward P/E | 15.20 | 12.60 | 15.20 | 10.66 | 10.66 |
| PEG | 1.49 | 3.53 | 1.49 | 1.53 | 1.53 |
| Price/Sales | 4.48 | 2.37 | 4.48 | 1.53 | 1.53 |
| Price/Cash Flow | 82.76 | 106.90 | 82.76 | 72.18 | 72.18 |
| Price/Book | 8.06 | 2.00 | 8.06 | 4.06 | 4.06 |
| ROE | 47.10% | 15.20% | 47.10% | 9.57% | 9.57% |
| ROA | 14.01% | 11.06% | 14.01% | 2.26% | 2.26% |
| Dividends | $2.82 | $3.03 | $0.44 | $2.28 | NA |
| Dividend Yield | 5.21% | 5.61% | NA | 6.54% | NA |
| Payout Ratio | 68.10% | 54.52% | 68.10% | 155.07% | 155.07% |
| Total Return (12-mos) | 6.82% | 0.00% | 4.15% | -11.86% | -13.68% |
| Total Return (3-yr) | 65.57% | 0.00% | 59.76% | 19.31% | 19.84% |
| Beta | 0.34 | 0.03 | 0.34 | 0.27 | 0.27 |
| % Off 52-wk High | 1.55% | NA | 0.28% | 17.06% | 16.61% |
| % Above 52-wk Low | 16.31% | NA | 16.63% | 2.99% | 0.00% |
| Consensus Analyst Recommendation | Overweight | Overweight | Overweight | Overweight | Overweight |
