Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
4I4I1.DEthis companyPhilip Morris International Inc.	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
WMTWalmart Inc.	$125.51	43.48×	9.55×	1.33×	21.68×	13.9%	24.9%	4.2%	3.1%	22.0%	11.9%	1.6%	0.67×	1.21×	10.66×	0.79×	0.8%	6	6.38	3	B
COSTCostco Wholesale Corporation	$1,060.03	45.42×	11.7×	1.38×	28.37×	-72.4%	12.8%	3.9%	3.0%	25.8%	18.6%	2.2%	0.24×	-0.81×	80.59×	1.06×	0.6%	7	9.58	3	B
KOThe Coca-Cola Company	$95.77	22.92×	9.35×	6.27×	18.06×	-14.6%	61.6%	28.7%	27.3%	40.7%	13.0%	1.8%	1.47×	1.98×	8.32×	1.46×	2.9%	8	5.89	3	B
PGThe Procter & Gamble Company	$168.40	21.72×	6.54×	4.08×	15.58×	33.8%	50.2%	22.7%	18.4%	29.5%	15.7%	4.3%	0.64×	1.03×	22.52×	0.68×	2.9%	8	5.48	3	B+
PMPhilip Morris International Inc.	$193.12	22.06×	-24.97×	6.14×	15.68×	-0.8%	67.1%	36.6%	27.9%	-113.5%	25.5%	4.3%	-4.89×	2.35×	9.38×	0.96×	3.5%	8	4.8	2	C+
Peer median	—	22.92×	9.35×	4.08×	18.06×	-0.8%	50.2%	22.7%	18.4%	25.8%	15.7%	2.2%	0.64×	1.21×	10.66×	0.96×	2.9%	8	5.89	3	—