Competitive Analysis
Competitive Analysis (cont.)
| Philip Morris International Inc. | KT&G Corp. | British American Tobacco PLC ADS | British American Tobacco PLC | Imperial Tobacco Group PLC ADS | Imperial Tobacco Group PLC | |
| Industry | Tobacco | Tobacco | Tobacco | Tobacco | Tobacco | Tobacco |
| Current Share Price | 92.72 | 54.00 | 108.03 | 54.00 | 69.68 | 34.40 |
| Market Value | $152,264 mil | $7,414 mil | $103,800 mil | $103,800 mil | $33,909 mil | $33,909 mil |
| Revenues | $31,311 mil | $3,984,662 mil | $15,190 mil | $15,190 mil | $14,672 mil | $14,672 mil |
| Net Earnings | $9,154 mil | $725,118 mil | $4,122 mil | $4,122 mil | $699 mil | $699 mil |
| 5-yr Sales Growth | 4.36% | 3.69% | 5.06% | 5.06% | 9.01% | 9.01% |
| 5-yr Earnings Growth | 11.37% | NA | 12.16% | 12.16% | 6.96% | 6.96% |
| Net Profit Margin | 27.96% | 18.52% | 20.27% | 20.27% | NA | NA |
| Short Interest | 2.39 | NA | 0.78 | NA | NA | NA |
| Proj. Long-Term EPS Growth (%) | 10.63% | NA | 7.66% | 10.39% | 5.31% | 7.19% |
| Forward P/E | 16.43 | 12.60 | 15.20 | 15.20 | 10.74 | 10.74 |
| PEG | 1.39 | 3.53 | 1.49 | 1.49 | 1.54 | 1.54 |
| Price/Sales | 5.11 | 2.37 | 4.48 | 4.48 | 1.54 | 1.54 |
| Price/Cash Flow | 47.34 | 106.90 | 82.76 | 82.76 | 72.18 | 72.18 |
| Price/Book | NA | 2.00 | 8.06 | 8.06 | 4.06 | 4.06 |
| ROE | NA | 15.20% | 47.10% | 47.10% | 9.57% | 9.57% |
| ROA | 23.86% | 11.06% | 14.01% | 14.01% | 2.26% | 2.26% |
| Dividends | $0.85 | $3.03 | $2.82 | $0.44 | $2.28 | NA |
| Dividend Yield | 3.67% | 5.61% | 5.21% | NA | 6.54% | NA |
| Payout Ratio | NA | 54.52% | 68.10% | 68.10% | 155.07% | 155.07% |
| Total Return (12-mos) | 4.60% | 0.00% | 6.82% | 4.15% | -11.86% | -13.68% |
| Total Return (3-yr) | 88.19% | 0.00% | 65.57% | 59.76% | 19.31% | 19.84% |
| Beta | 0.65 | 0.03 | 0.34 | 0.34 | 0.27 | 0.27 |
| % Off 52-wk High | 2.73% | NA | 1.55% | 0.28% | 17.06% | 16.61% |
| % Above 52-wk Low | 14.33% | NA | 16.31% | 16.63% | 2.99% | 0.00% |
| Consensus Analyst Recommendation | Overweight | Overweight | Overweight | Overweight | Overweight | Overweight |
